{"text_format":"1","workbook":"xlsx","n_sheets":86,"sheets":["Control Panel","Report","ROR-Model","Summaries","Adjustments","Rate Base","EXPENSES","PROJECTED EXPENSES","RB FORECAST","101_106 PROJECTION","108_111 Projection","PROJECTED ACC 252 (CONTR)","190_255_282 FORECAST","Labor Forecast","ENERGY EFFICIENCY SERVICES ADJ","PIPELINE INTEGRITY","Other Taxes","Taxes","Und Stor","Wexpro","RESERVE ACCRUAL","Donations","Advertising","Incentive","Sporting Events","Revenue","Booked DEC 2015 Rev","YE Projected Rev 2016","YE Proj Rev 2016 with CET ","AVG Projected Rev 2016","AVG Proj Rev 2016 with CET","YE Projected Rev 2017","YE Proj Rev 2017 with CET","AVG Projected Rev 2017","AVG Proj Rev 2017 with CET","Other Rev","Utah Bad Debt","Capital Str","Utah Allocation","ALLOCATIONS&PRETAX","Optional Adjustment 1","Optional Adjustment 2","Optional Adjustment 3","Optional Adjustment 4","Optional Adjustment 5","Optional Adjustment 6","Optional Adjustment 7","Optional Adjustment 8","Optional Adjustment 9","Optional Adjustment 10","Optional Adjustment 11","Optional Adjustment 12","Optional Adjustment 13","Optional Adjustment 14","Optional Adjustment 15","Optional Adjustment 16","Optional Adjustment 17","Optional Adjustment 18","Optional Adjustment 19","Optional Adjustment 20","Optional Adjustment 21","Optional Adjustment 22","Optional Adjustment 23","Optional Adjustment 24","Optional Adjustment 25","Optional Adjustment 26","Optional Adjustment 27","Labor Adjustment ROO","COS Input","Dist Plant","COS REVRUN","COS Alloc Factors","COS Detail","Taxes by Class","COS Sum","Rev Neutral","Functionalization","Rules","Rate Design 2016","Sum-Win & Demand Charge","rates_2016","block_out_2016","block_out_current_2016","rates_2016_criteria","Typical GS Customer 2016","CET Calculation"],"not_rendered":{"charts":4,"images":3,"macros":0,"external_links":10,"defined_names":908,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":71,"n_cols":19,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[1,"Questar Gas Company",null,null,null,"DEFICIENCY"]
[null,{"$f":"F11&\" - \"&F16","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,{"$f":"Report!K13","v":22233115.190741755}]
[null,{"$f":"\"12 Months Ended\"&\" : \"& TEXT(F12,\"mmm-yyyy\")","v":"12 Months Ended : Dec-2017"},null,null,null,"ROE"]
[null,{"$f":"\"Capital Structure\"&\" : \"&F70","v":"Capital Structure : AVG CAP STR DEC 17"},null,null,null,{"$f":"+Report!J78","v":7.9050440784536269E-2}]
[]
[]
[]
[null,null,null,null,null,null," "]
[null,"REPORT CHECK: MUST BE (0) ======>",{"$f":"IF((SUM(Report!F13:H73)-SUM(Report!I13:I73))<1,\"0\",\"ERROR\")","v":"0"},null,null,null,null,"DEC 2015 Unadjusted Avg  Results",null,"DEC 2015 Adjusted Avg  Results",null,"DEC 2016 Adjusted Avg  Results",null,"DEC 2017 Adjusted Avg  Results",null,"DEC 2017 Adjusted Avg  Results CET",null,null,"Line #"]
[null,null,null,null,{"$f":"F10&\" - \"&\"A\"","v":"7 - A"},7,null,4,{"$f":"H10&\" - \"&\"A\"","v":"4 - A"},5,{"$f":"J10&\" - \"&\"A\"","v":"5 - A"},6,{"$f":"L10&\" - \"&\"A\"","v":"6 - A"},7,{"$f":"N10&\" - \"&\"A\"","v":"7 - A"},8,{"$f":"P10&\" - \"&\"A\"","v":"8 - A"},null,1]
[null,"Jurisdiction",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S11,FALSE)","v":"Utah"},null,"Utah",null,"Utah",null,"Utah",null,"Utah",null,"Utah",null,null,{"$f":"S10+1","v":2}]
[null,"Scenario Title 1",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S12,FALSE)","v":"2017-12-31"},null,"2015-12-31",null,"2015-12-31",null,"2016-12-31",null,"2017-12-31",null,"2017-12-31",null,null,{"$f":"S11+1","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Scenario Title 2",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S16,FALSE)","v":"DEC 2017 Adjusted Avg  Results"},null,{"$f":"+H9","v":"DEC 2015 Unadjusted Avg  Results"},null,{"$f":"+J9","v":"DEC 2015 Adjusted Avg  Results"},null,{"$f":"+L9","v":"DEC 2016 Adjusted Avg  Results"},null,{"$f":"+N9","v":"DEC 2017 Adjusted Avg  Results"},null,{"$f":"+P9","v":"DEC 2017 Adjusted Avg  Results CET"},null,null,7]
[null,"Required Inputs and Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"Return On Equity",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S19,FALSE)","v":9.8500000000000004E-2},null,9.8500000000000004E-2,null,9.8500000000000004E-2,null,9.8500000000000004E-2,null,9.8500000000000004E-2,null,9.8500000000000004E-2,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"Lead-Lag Factor",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S21,FALSE)","v":1.7609999999999999},null,1.0149999999999999,null,1.0149999999999999,null,1.7609999999999999,null,1.7609999999999999,null,1.7609999999999999,null,null,12]
[null,"Bad Debt Ratio",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S22,FALSE)","v":1.8045744373632842E-3},null,{"$f":"+'Utah Bad Debt'!$G$17","v":1.8045744373632842E-3},null,{"$f":"+'Utah Bad Debt'!$G$17","v":1.8045744373632842E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":1.8045744373632842E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":1.8045744373632842E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":1.8045744373632842E-3},null,null,{"$f":"S21+1","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S22+1","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"Adjustments","Go To Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[1,{"$f":"+F27","v":"AVG RB DEC 2017"},"RATE BASE",null,{"$f":"HLOOKUP($E$10,Scenarios,S27,FALSE)","v":"Y"},{"$f":"HLOOKUP($F$10,Scenarios,S27,FALSE)","v":"AVG RB DEC 2017"},null,"AVG RB DEC 2015","Y","AVG RB DEC 2015","Y","AVG RB DEC 2016","Y","AVG RB DEC 2017","Y","AVG RB DEC 2017","Y",null,18]
[{"$f":"+A27+1","v":2},"QGC Expense Dec 2017","Expense Adjustment",null,"Y","QGC Expense Dec 2017",null,"QGC Expense Dec 2015","N","QGC Expense Dec 2015","N","QGC Expense Dec 2016","Y","QGC Expense Dec 2017","Y","QGC Expense Dec 2017","Y",null,19]
[{"$f":"+A28+1","v":3},{"$f":"+F29","v":"AVG Projected Rev 2017"},"REVENUE  ADJUSTMENT",null,"Y","AVG Projected Rev 2017",null,"Booked Rev DEC 2015","N","Booked Rev DEC 2015","N","AVG Projected Rev 2016","Y","AVG Projected Rev 2017","Y","AVG Projected Rev 2017 with CET","Y",null,20]
[{"$f":"+A29+1","v":4},"Underground Storage","Underground Storage",null,"Y","Underground Storage",null,"Underground Storage","Y","Underground Storage","Y","Underground Storage","Y","Underground Storage","Y","Underground Storage","Y",null,21]
[5,"Wexpro","3-Wexpro'!A1",null,"Y","Wexpro",null,"Wexpro","Y","Wexpro","Y","Wexpro","Y","Wexpro","Y","Wexpro","Y",null,22]
[6,{"$f":"+F32","v":"Energy Efficiency 2017"},"Energy Efficiency",null,{"$f":"HLOOKUP($E$10,Scenarios,S32,FALSE)","v":"Y"},"Energy Efficiency 2017",null,"Energy Efficiency 2015","Y","Energy Efficiency 2015","Y","Energy Efficiency 2016","Y","Energy Efficiency 2017","Y","Energy Efficiency 2017","Y",null,23]
[7,"Utah Bad Debt 2017","Utah Bad Debt",null,"Y","Utah Bad Debt 2017",null,"Utah Bad Debt 2015","N","Utah Bad Debt 2015","Y","Utah Bad Debt 2016","Y","Utah Bad Debt 2017","Y","Utah Bad Debt 2017","Y",null,24]
[8,"QGC Incentives 2017","Incentives",null,"Y","QGC Incentives 2017",null,"QGC Incentives 2015","N","QGC Incentives 2015","Y","QGC Incentives 2016","Y","QGC Incentives 2017","Y","QGC Incentives 2017","Y",null,25]
[9,"Sporting Events DEC 2017","Sporting Events",null,"Y","Sporting Events DEC 2017",null,"Sporting Events DEC 2015","N","Sporting Events DEC 2015","Y","Sporting Events DEC 2016","Y","Sporting Events DEC 2017","Y","Sporting Events DEC 2017","Y",null,26]
[10,"Advertising DEC 2017","Advertising",null,"Y","Advertising DEC 2017",null,"Advertising DEC 2015","N","Advertising DEC 2015","Y","Advertising DEC 2016","Y","Advertising DEC 2017","Y","Advertising DEC 2017","Y",null,27]
[11,"QGC Don & Membership DEC 2017","Donations",null,"Y","QGC Don & Membership DEC 2017",null,"QGC Don & Membership DEC 2015","N","QGC Don & Membership DEC 2015","Y","QGC Don & Membership DEC 2016","Y","QGC Don & Membership DEC 2017","Y","QGC Don & Membership DEC 2017","Y",null,28]
[12,"Reserve Accrual Dec 2017","RESERVE ACCRUAL",null,"Y","Reserve Accrual Dec 2017",null,"Reserve Accrual Dec 2015","N","Reserve Accrual Dec 2015","Y","Reserve Accrual Dec 2016","Y","Reserve Accrual Dec 2017","Y","Reserve Accrual Dec 2017","Y",null,29]
[13,"Pipeline Integrity 2017","Pipeline Integrity",null,"Y","Pipeline Integrity 2017",null,"Pipeline Integrity 2017","N","Pipeline Integrity 2017","N","Pipeline Integrity 2017","Y","Pipeline Integrity 2017","Y","Pipeline Integrity 2017","Y",null,30]
[14,{"$f":"F40","v":"Optional Adjustment 1"},"Optional Adjustment 1",null,"Y","Optional Adjustment 1",null,"Optional Adjustment 1","N","Optional Adjustment 1","N","Optional Adjustment 1","N","Optional Adjustment 1","Y","Optional Adjustment 1","Y",null,31]
[15,{"$f":"F41","v":"Optional Adjustment 2"},"Optional Adjustment 2",null,"Y","Optional Adjustment 2",null,"Optional Adjustment 2","N","Optional Adjustment 2","N","Optional Adjustment 2","N","Optional Adjustment 2","Y","Optional Adjustment 2","Y",null,32]
[16,"Optional Adjustment 3","Optional Adjustment 3",null,"Y","Optional Adjustment 3",null,"Optional Adjustment 3","N","Optional Adjustment 3","N","Optional Adjustment 3","N","Optional Adjustment 3","Y","Optional Adjustment 3","Y",null,33]
[17,"Optional Adjustment 4","Optional Adjustment 4",null,"Y","Optional Adjustment 4",null,"Optional Adjustment 4","N","Optional Adjustment 4","N","Optional Adjustment 4","N","Optional Adjustment 4","Y","Optional Adjustment 4","Y",null,34]
[18,"Optional Adjustment 5","Optional Adjustment 5",null,"Y","Optional Adjustment 5",null,"Optional Adjustment 5","N","Optional Adjustment 5","N","Optional Adjustment 5","N","Optional Adjustment 5","Y","Optional Adjustment 5","Y",null,35]
[19,"Optional Adjustment 6","Optional Adjustment 6",null,"Y","Optional Adjustment 6",null,"Optional Adjustment 6","N","Optional Adjustment 6","N","Optional Adjustment 6","N","Optional Adjustment 6","Y","Optional Adjustment 6","Y",null,36]
[20,"Optional Adjustment 7","Optional Adjustment 7",null,"Y","Optional Adjustment 7",null,"Optional Adjustment 7","N","Optional Adjustment 7","N","Optional Adjustment 7","N","Optional Adjustment 7","Y","Optional Adjustment 7","Y",null,37]
[21,"Optional Adjustment 8","Optional Adjustment 8",null,"Y","Optional Adjustment 8",null,"Optional Adjustment 8","N","Optional Adjustment 8","N","Optional Adjustment 8","N","Optional Adjustment 8","Y","Optional Adjustment 8","Y",null,38]
[22,"Optional Adjustment 9","Optional Adjustment 9",null,"Y","Optional Adjustment 9",null,"Optional Adjustment 9","N","Optional Adjustment 9","N","Optional Adjustment 9","N","Optional Adjustment 9","Y","Optional Adjustment 9","Y",null,39]
[23,"Optional Adjustment 10","Optional Adjustment 10",null,"Y","Optional Adjustment 10",null,"Optional Adjustment 10","N","Optional Adjustment 10","N","Optional Adjustment 10","N","Optional Adjustment 10","Y","Optional Adjustment 10","Y",null,40]
[24,"Optional Adjustment 11","Optional Adjustment 11",null,"Y","Optional Adjustment 11",null,"Optional Adjustment 11","N","Optional Adjustment 11","N","Optional Adjustment 11","N","Optional Adjustment 11","Y","Optional Adjustment 11","Y",null,41]
[25,"Optional Adjustment 12","Optional Adjustment 12",null,"Y","Optional Adjustment 12",null,"Optional Adjustment 12","N","Optional Adjustment 12","N","Optional Adjustment 12","N","Optional Adjustment 12","Y","Optional Adjustment 12","Y",null,42]
[26,"Optional Adjustment 13","Optional Adjustment 13",null,"Y","Optional Adjustment 13",null,"Optional Adjustment 13","N","Optional Adjustment 13","N","Optional Adjustment 13","N","Optional Adjustment 13","Y","Optional Adjustment 13","Y",null,43]
[27,"Optional Adjustment 14","Optional Adjustment 14",null,"Y","Optional Adjustment 14",null,"Optional Adjustment 14","N","Optional Adjustment 14","N","Optional Adjustment 14","N","Optional Adjustment 14","Y","Optional Adjustment 14","Y",null,44]
[28,"Optional Adjustment 15","Optional Adjustment 15",null,"Y","Optional Adjustment 15",null,"Optional Adjustment 15","N","Optional Adjustment 15","N","Optional Adjustment 15","N","Optional Adjustment 15","Y","Optional Adjustment 15","Y",null,45]
[29,{"$f":"F55","v":"Optional Adjustment 16"},"Optional Adjustment 16",null,{"$f":"HLOOKUP($E$10,Scenarios,S55,FALSE)","v":"Y"},{"$f":"HLOOKUP($F$10,Scenarios,S55,FALSE)","v":"Optional Adjustment 16"},null,"Optional Adjustment 16","N","Optional Adjustment 16","N","Optional Adjustment 16","N","Optional Adjustment 16","Y","Optional Adjustment 16","Y",null,46]
[30,"Optional Adjustment 17","Optional Adjustment 17",null,"Y","Optional Adjustment 17",null,"Optional Adjustment 17","N","Optional Adjustment 17","N","Optional Adjustment 17","N","Optional Adjustment 17","Y","Optional Adjustment 17","Y",null,47]
[31,"Optional Adjustment 18","Optional Adjustment 18",null,"Y","Optional Adjustment 18",null,"Optional Adjustment 18","N","Optional Adjustment 18","N","Optional Adjustment 18","N","Optional Adjustment 18","Y","Optional Adjustment 18","Y",null,48]
[32,"Optional Adjustment 19","Optional Adjustment 19",null,"Y","Optional Adjustment 19",null,"Optional Adjustment 19","N","Optional Adjustment 19","N","Optional Adjustment 19","N","Optional Adjustment 19","Y","Optional Adjustment 19","Y",null,49]
[33,"Optional Adjustment 20","Optional Adjustment 20",null,"Y","Optional Adjustment 20",null,"Optional Adjustment 20","N","Optional Adjustment 20","N","Optional Adjustment 20","N","Optional Adjustment 20","Y","Optional Adjustment 20","Y",null,50]
[34,"Optional Adjustment 21","Optional Adjustment 21",null,"Y","Optional Adjustment 21",null,"Optional Adjustment 21","N","Optional Adjustment 21","N","Optional Adjustment 21","N","Optional Adjustment 21","Y","Optional Adjustment 21","Y",null,51]
[35,"Optional Adjustment 22","Optional Adjustment 22",null,"Y","Optional Adjustment 22",null,"Optional Adjustment 22","N","Optional Adjustment 22","N","Optional Adjustment 22","N","Optional Adjustment 22","Y","Optional Adjustment 22","Y",null,52]
[36,"Optional Adjustment 23","Optional Adjustment 23",null,"Y","Optional Adjustment 23",null,"Optional Adjustment 23","N","Optional Adjustment 23","N","Optional Adjustment 23","N","Optional Adjustment 23","Y","Optional Adjustment 23","Y",null,53]
[37,"Optional Adjustment 24","Optional Adjustment 24",null,"Y","Optional Adjustment 24",null,"Optional Adjustment 24","N","Optional Adjustment 24","N","Optional Adjustment 24","N","Optional Adjustment 24","Y","Optional Adjustment 24","Y",null,54]
[38,"Optional Adjustment 25","Optional Adjustment 25",null,"Y","Optional Adjustment 25",null,"Optional Adjustment 25","N","Optional Adjustment 25","N","Optional Adjustment 25","N","Optional Adjustment 25","Y","Optional Adjustment 25","Y",null,55]
[39,"Optional Adjustment 26","Optional Adjustment 26",null,"Y","Optional Adjustment 26",null,"Optional Adjustment 26","N","Optional Adjustment 26","N","Optional Adjustment 26","N","Optional Adjustment 26","Y","Optional Adjustment 26","Y",null,56]
[40,"Optional Adjustment 27","Optional Adjustment 27",null,"Y","Optional Adjustment 27",null,"Optional Adjustment 27","N","Optional Adjustment 27","N","Optional Adjustment 27","N","Optional Adjustment 27","Y","Optional Adjustment 27","Y",null,57]
[41,"Labor Adjustment-ROO",null,null,"N","Labor Adjustment-ROO",null,"Labor Adjustment-ROO","N","Labor Adjustment-ROO","Y","Labor Adjustment-ROO","N","Labor Adjustment-ROO","N","Labor Adjustment-ROO","N",null,58]
[42,{"$f":"+F68","v":"Dist Gas Effective 2017"},"District Gas & Pretax",null,null,"Dist Gas Effective 2017",null,"Dist Gas Effective 2015",null,"Dist Gas Effective 2015",null,"Dist Gas Effective 2016",null,"Dist Gas Effective 2017",null,"Dist Gas Effective 2017",null,null,59]
[43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[44,{"$f":"+F70","v":"AVG CAP STR DEC 17"},"Capital Structure",null,null,{"$f":"HLOOKUP($F$10,Scenarios,S70,FALSE)","v":"AVG CAP STR DEC 17"},null,"AVG CAP STR DEC 15",null,"AVG CAP STR DEC 15",null,"AVG CAP STR DEC 16",null,"AVG CAP STR DEC 17",null,"AVG CAP STR DEC 17",null,null,61]
[45]

{"sheet":"Report","index":1,"n_rows":78,"n_cols":14,"rows_kept":78,"cut":false,"hidden":false,"merged":[[7,1,7,3],[4,1,4,3]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"},null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[{"$f":"+'Control Panel'!B19","v":"Return On Equity"},null,null,{"$f":"+'Control Panel'!F19","v":9.8500000000000004E-2}]
[null,"(A)",null,null,null,"(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,null,{"$f":"+'ROR-Model'!F7","v":"Historical"},null,{"$f":"+'ROR-Model'!H7","v":"Imputed"},{"$f":"+'ROR-Model'!I7","v":"Adjusted"},{"$f":"+'ROR-Model'!W9","v":"Utah"},null,{"$f":"+J6","v":"Utah"}]
[null,null,null,null,"CHECKS MUST BE (0)",{"$f":"+'ROR-Model'!F8","v":"12 Months"},"Adjustments",{"$f":"+'ROR-Model'!H8","v":"Tax"},{"$f":"+'ROR-Model'!I8","v":"System"},"Jurisdiction",null,"Jurisdiction","CHECKS MUST BE (0)"]
[null,"Description",null,null,null,"2015-12-31","Total",{"$f":"+'ROR-Model'!H9","v":"Adjustment"},{"$f":"+'ROR-Model'!I9","v":"Total"},"DNG Related","Deficiency","Total"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A10+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A12+1","v":3},null,null,"System Distribution Non-Gas Revenue",{"$f":"+F13+G13+H13-I13","v":0},{"$f":"+'ROR-Model'!F363+'ROR-Model'!F365","v":353918860.68919128},{"$f":"+'ROR-Model'!G363+'ROR-Model'!G365","v":-14990887.630845144},{"$f":"+'ROR-Model'!H363+'ROR-Model'!H365","v":0},{"$f":"+'ROR-Model'!I363+'ROR-Model'!I365","v":338927973.05834615},{"$f":"'ROR-Model'!W368","v":338927973.05834615},{"$f":"+K44*Taxes!L29","v":22233115.190741755},{"$f":"SUM(J13:K13)","v":361161088.24908793},{"$f":"+N13-I13","v":0},{"$f":"SUM(F13:H13)","v":338927973.05834615}]
[4,null,null,"System Supplier Non-Gas Revenue",0,{"$f":"+'ROR-Model'!F364","v":87553957.885457098},{"$f":"+'ROR-Model'!G364","v":26769867.364542872},{"$f":"+'ROR-Model'!H364","v":0},{"$f":"+'ROR-Model'!I364","v":114323825.24999997},null,null,{"$f":"SUM(J14:K14)","v":0},{"$f":"+N14-I14","v":0},{"$f":"SUM(F14:H14)","v":114323825.24999997}]
[5,null,null,"System Commodity Revenue",0,{"$f":"+'ROR-Model'!F366","v":450667349.05535156},{"$f":"+'ROR-Model'!G366","v":-8339684.045351591},{"$f":"+'ROR-Model'!H366","v":0},{"$f":"+'ROR-Model'!I366","v":442327665.00999999},null,null,{"$f":"SUM(J15:K15)","v":0},0,442327665.00999999]
[6,null,null,"Pass-Through Related Other Revenue",0,{"$f":"'ROR-Model'!F501+'ROR-Model'!F505","v":20785521.949809302},{"$f":"'ROR-Model'!G501+'ROR-Model'!G505","v":0},{"$f":"'ROR-Model'!H501+'ROR-Model'!H505","v":0},{"$f":"'ROR-Model'!I501+'ROR-Model'!I505","v":20785521.949809302},null,null,{"$f":"SUM(J16:K16)","v":0},0,20785521.949809302]
[7,null,null,"General Related Other Revenue",0,{"$f":"'ROR-Model'!F502+'ROR-Model'!F506","v":4702749.8101907},{"$f":"'ROR-Model'!G502+'ROR-Model'!G506","v":0},{"$f":"'ROR-Model'!H502+'ROR-Model'!H506","v":0},{"$f":"'ROR-Model'!I502+'ROR-Model'!I506","v":4702749.8101907},{"$f":"'ROR-Model'!W509","v":4601764.01},null,{"$f":"SUM(J17:K17)","v":4601764.01},0,4702749.8101907]
[8,null,"Total Utility Operating Revenue",null,0,{"$f":"SUM(F13:F17)","v":917628439.38999987},3439295.6883461364,0,{"$f":"SUM(I13:I17)","v":921067735.07834613},343529737.06834614,22233115.190741755,365762852.25908792,0,921067735.07834601]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A18+1","v":9},"Utility Operating Expenses",null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A20+1","v":10},null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A21+1","v":11},null,null,"Utah",{"$f":"+F22+G22+H22-I22","v":0},{"$f":"'ROR-Model'!F633+'ROR-Model'!F636","v":539464029.4232024},{"$f":"'ROR-Model'!G633+'ROR-Model'!G636","v":37225015.583235882},{"$f":"'ROR-Model'!H633+'ROR-Model'!H636","v":0},{"$f":"'ROR-Model'!I633+'ROR-Model'!I636","v":576689045.00643826},null,null,{"$f":"SUM(J22:K22)","v":0},0,576689045.00643826]
[{"$f":"+A22+1","v":12},null,null,"Wyoming",{"$f":"+F23+G23+H23-I23","v":0},{"$f":"'ROR-Model'!F635+'ROR-Model'!F637","v":19542799.467415601},{"$f":"'ROR-Model'!G635+'ROR-Model'!G637","v":-18794832.264044601},{"$f":"'ROR-Model'!H635+'ROR-Model'!H637","v":0},{"$f":"'ROR-Model'!I635+'ROR-Model'!I637","v":747967.20337099954},null,null,{"$f":"SUM(J23:K23)","v":0},0,747967.20337099954]
[{"$f":"+A23+1","v":13},null,null,"Total",{"$f":"+F24+G24+H24-I24","v":0},{"$f":"SUM(F22:F23)","v":559006828.89061797},18430183.319191281,0,577437012.2098093,0,0,0,0,577437012.2098093]
[null,null,null,null,{"$f":"+F25+G25+H25-I25","v":0},null,null,null,null,null,null,null,0,{"$f":"SUM(F25:H25)","v":0}]
[{"$f":"A24+1","v":14},null,"O&M Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A26+1","v":15},null,null,"Production",{"$f":"+F27+G27+H27-I27","v":0},{"$f":"'ROR-Model'!F650","v":-497458.97000000003},{"$f":"'ROR-Model'!G650","v":75508.916147599986},{"$f":"'ROR-Model'!H650","v":0},{"$f":"'ROR-Model'!I650","v":-421950.05385240004},{"$f":"'ROR-Model'!W650","v":-406645.42716479703},null,{"$f":"SUM(J27:K27)","v":-406645.42716479703},0,-421950.05385240004]
[16,null,null,"Distribution",0,{"$f":"'ROR-Model'!F753","v":58606964.109999999},{"$f":"'ROR-Model'!G753","v":2253301.4770417293},{"$f":"'ROR-Model'!H753","v":0},{"$f":"'ROR-Model'!I753","v":60860265.587041736},{"$f":"'ROR-Model'!W753","v":57577416.477315292},null,{"$f":"SUM(J28:K28)","v":57577416.477315292},0,60860265.587041728]
[17,null,null,"Customer Accounts",0,{"$f":"'ROR-Model'!F806","v":25184307.27},{"$f":"'ROR-Model'!G806","v":-322267.42638155131},{"$f":"'ROR-Model'!H806","v":0},{"$f":"'ROR-Model'!I806","v":24862039.843618449},{"$f":"'ROR-Model'!W806","v":23954596.502996601},{"$f":"+K13*'Control Panel'!F22","v":40121.311336165891},{"$f":"SUM(J29:K29)","v":23994717.814332768},0,24862039.843618449]
[18,null,null,"Customer Service & Information",0,{"$f":"'ROR-Model'!F834","v":28641930.210000001},{"$f":"'ROR-Model'!G834","v":-23203358.390691914},{"$f":"'ROR-Model'!H834","v":0},{"$f":"'ROR-Model'!I834","v":5438571.8193080826},{"$f":"'ROR-Model'!W834","v":5278520.0640770551},null,{"$f":"SUM(J30:K30)","v":5278520.0640770551},0,5438571.8193080872]
[19,null,null,"Administrative & General",0,{"$f":"'ROR-Model'!F902","v":50550710.380000003},{"$f":"'ROR-Model'!G902","v":-1799366.5749203688},{"$f":"'ROR-Model'!H902","v":0},{"$f":"'ROR-Model'!I902","v":48751343.805079632},{"$f":"'ROR-Model'!W902","v":46535423.255857266},null,{"$f":"SUM(J31:K31)","v":46535423.255857266},0,48751343.805079632]
[20,null,null,"Total O&M Expense",0,{"$f":"SUM(F27:F31)","v":162486453},-22996181.998804502,0,139490271.00119549,132939310.87308142,40121.311336165891,132979432.18441758,0,139490271.00119549]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A32+1","v":21},null,"Other Operating Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A34+1","v":22},null,null,"Depreciation, Depletion, Amortization",{"$f":"+F35+G35+H35-I35","v":0},{"$f":"'ROR-Model'!F926","v":55107902.289999999},{"$f":"'ROR-Model'!G926","v":14944654.830085842},{"$f":"'ROR-Model'!H926","v":0},{"$f":"'ROR-Model'!I926","v":70052557.120085835},{"$f":"'ROR-Model'!W926","v":67584435.685741872},null,{"$f":"SUM(J35:K35)","v":67584435.685741872},0,70052557.120085835]
[{"$f":"+A35+1","v":23},null,null,"Taxes Other Than Income Taxes",{"$f":"+F36+G36+H36-I36","v":0},{"$f":"'ROR-Model'!F934","v":19311668.809999999},{"$f":"'ROR-Model'!G934","v":3691395.460218275},{"$f":"'ROR-Model'!H934","v":0},{"$f":"'ROR-Model'!I934","v":23003064.270218275},{"$f":"'ROR-Model'!W934","v":21988639.830860991},null,{"$f":"SUM(J36:K36)","v":21988639.830860991},0,23003064.270218275]
[{"$f":"+A36+1","v":24},null,null,"Income Taxes",{"$f":"+F37+G37+H37-I37","v":0},{"$f":"'ROR-Model'!F936+'ROR-Model'!F938+'ROR-Model'!F940+'ROR-Model'!F942","v":35368434.879999988},{"$f":"'ROR-Model'!G936+'ROR-Model'!G938+'ROR-Model'!G940+'ROR-Model'!G942","v":-4047697.6845398354},{"$f":"'ROR-Model'!H936+'ROR-Model'!H938+'ROR-Model'!H940+'ROR-Model'!H942","v":-1130993.0742799342},{"$f":"'ROR-Model'!I936+'ROR-Model'!I938+'ROR-Model'!I940+'ROR-Model'!I942","v":30189744.121180221},{"$f":"'ROR-Model'!W936","v":34344274.545558386},{"$f":"(K13-K29)*Taxes!L23","v":8450060.4279571641},{"$f":"SUM(J37:K37)","v":42794334.973515548},0,30189744.121180218]
[{"$f":"+A37+1","v":25},null,null,"Total Other Operating Expenses",{"$f":"+F38+G38+H38-I38","v":0},{"$f":"SUM(F35:F37)","v":109788005.97999999},14588352.605764281,-1130993.0742799342,{"$f":"SUM(I35:I37)","v":123245365.51148434},123917350.06216124,8450060.4279571641,132367410.49011841,0,123245365.51148434]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A38+1","v":26},null,"Total Utility Operating Expenses",null,{"$f":"+F41+G41+H41-I41","v":0},{"$f":"+F24+F32+F38","v":831281287.87061799},{"$f":"+G24+G32+G38","v":10022353.92615106},-1130993.0742799342,{"$f":"+I24+I32+I38","v":840172648.72248912},256856660.93524265,8490181.7392933294,265346842.67453599,0,840172648.72248912]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A41+1","v":27},"NET OPERATING INCOME",null,null,{"$f":"+F44+G44+H44-I44","v":-1.1920928955078125E-7},{"$f":"+F18-F41","v":86347151.519381881},{"$f":"+G18-G41","v":-6583058.2378049232},{"$f":"+H18-H41","v":1130993.0742799342},{"$f":"+I18-I41","v":80895086.355857015},{"$f":"+J18-J41","v":86673076.13310349},{"$f":"+L44-J44","v":13742933.451448426},{"$f":"L73*L76","v":100416009.58455192},-1.1920928955078125E-7,80895086.355856895]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[{"$f":"+A44+1","v":28},"RATE BASE SUMMARY"]
[]
[{"$f":"+A47+1","v":29},"Net Utility Plant"]
[{"$f":"+A49+1","v":30},null,101,"Gas Plant In Service",{"$f":"+F50+G50+H50-I50","v":0},{"$f":"'ROR-Model'!F1113","v":2506731972.2800002},{"$f":"'ROR-Model'!G1113","v":297260368.09108829},{"$f":"'ROR-Model'!H1113","v":0},{"$f":"'ROR-Model'!I1113","v":2803992340.3710885},{"$f":"'ROR-Model'!W1113","v":2708449419.5605946},null,{"$f":"SUM(J50:K50)","v":2708449419.5605946},{"$f":"+N50-I50","v":0},{"$f":"SUM(F50:H50)","v":2803992340.3710885}]
[31,null,105,"Gas Plant Held For Future Use",0,{"$f":"'ROR-Model'!F1117","v":5036.83},{"$f":"'ROR-Model'!G1117","v":0},{"$f":"'ROR-Model'!H1117","v":0},{"$f":"'ROR-Model'!I1117","v":5036.83},{"$f":"'ROR-Model'!W1117","v":5036.83},null,5036.83,0,5036.83]
[32,null,106,"Completed Construction Not Classified",0,{"$f":"'ROR-Model'!F1124","v":11515347.99},{"$f":"'ROR-Model'!G1124","v":-11515347.99},{"$f":"'ROR-Model'!H1124","v":0},{"$f":"'ROR-Model'!I1124","v":0},{"$f":"'ROR-Model'!W1124","v":0},null,0,0,0]
[33,null,108,"Accumulated Depreciation",0,{"$f":"'ROR-Model'!F1131","v":-805011928.49000001},{"$f":"'ROR-Model'!G1131","v":-60495341.865169205},{"$f":"'ROR-Model'!H1131","v":0},{"$f":"'ROR-Model'!I1131","v":-865507270.35516918},{"$f":"'ROR-Model'!W1131","v":-829503550.07216144},null,-829503550.07216144,0,-865507270.35516918]
[34,null,111,"Accumulated Amort & Depletion",0,{"$f":"'ROR-Model'!F1138","v":-6181318.3799999999},{"$f":"'ROR-Model'!G1138","v":385040.67135402095},{"$f":"'ROR-Model'!H1138","v":0},{"$f":"'ROR-Model'!I1138","v":-5796277.7086459789},{"$f":"'ROR-Model'!W1138","v":-5577689.9222817998},null,-5577689.9222817998,0,-5796277.7086459789]
[35,null,254,"Other Regulatory Liabilities ARC",null,{"$f":"'ROR-Model'!F1145","v":-69179997},{"$f":"'ROR-Model'!G1145","v":-10692165.598608589},{"$f":"'ROR-Model'!H1145","v":0},{"$f":"'ROR-Model'!I1145","v":-79872162.598608598},{"$f":"'ROR-Model'!W1145","v":-77341812.482706532},null,-77341812.482706532]
[36,null,"Total Net Utility Plant",null,0,{"$f":"SUM(F50:F55)","v":1637879113.2299998},{"$f":"SUM(G50:G55)","v":214942553.30866453},{"$f":"SUM(H50:H55)","v":0},{"$f":"SUM(I50:I55)","v":1852821666.5386646},{"$f":"SUM(J50:J55)","v":1796031403.9134448},{"$f":"SUM(K50:K54)","v":0},{"$f":"SUM(L50:L55)","v":1796031403.9134448},0,1852821666.5386643]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A56+1","v":37},"Other Rate Base Accounts",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A58+1","v":38},null,154,"Materials & Supplies",{"$f":"+F59+G59+H59-I59","v":0},{"$f":"'ROR-Model'!F1163","v":17066114.32},{"$f":"'ROR-Model'!G1163","v":2334417.6650000047},{"$f":"'ROR-Model'!H1163","v":0},{"$f":"'ROR-Model'!I1163","v":19400531.985000003},{"$f":"'ROR-Model'!W1163","v":18748924.460309371},null,{"$f":"SUM(J59:K59)","v":18748924.460309371},0,{"$f":"SUM(F59:H59)","v":19400531.985000007}]
[39,null,"164-1","Gas Stored Underground",0,{"$f":"'ROR-Model'!F1167","v":43864860.969999999},{"$f":"'ROR-Model'!G1167","v":-43864860.969999999},{"$f":"'ROR-Model'!H1167","v":0},{"$f":"'ROR-Model'!I1167","v":0},{"$f":"'ROR-Model'!W1167","v":0},null,0,0,0]
[40,null,165,"Prepayments",0,{"$f":"'ROR-Model'!F1171","v":3888116.7},{"$f":"'ROR-Model'!G1171","v":-719205.20583333308},{"$f":"'ROR-Model'!H1171","v":0},{"$f":"'ROR-Model'!I1171","v":3168911.4941666671},{"$f":"'ROR-Model'!W1171","v":3062476.9605016029},null,3062476.9605016029,0,3168911.4941666671]
[41,null,"190008","Accum Deferred Income Tax Federal",0,{"$f":"+'ROR-Model'!F1178","v":0},{"$f":"+'ROR-Model'!G1178","v":0},{"$f":"'ROR-Model'!H1178","v":0},{"$f":"+'ROR-Model'!I1178","v":0},{"$f":"+'ROR-Model'!W1178","v":0},null,0,0,0]
[42,null,"190009","Accum Deferred Income Tax State",0,{"$f":"+'ROR-Model'!F1185","v":0},{"$f":"+'ROR-Model'!G1185","v":0},{"$f":"'ROR-Model'!H1185","v":0},{"$f":"+'ROR-Model'!I1185","v":0},{"$f":"+'ROR-Model'!W1185","v":0},null,0,0,0]
[43,null,"235-1","Customer Deposits",0,{"$f":"'ROR-Model'!F1190","v":-6425539.6100000003},{"$f":"'ROR-Model'!G1190","v":220139.33000000121},{"$f":"'ROR-Model'!H1190","v":0},{"$f":"'ROR-Model'!I1190","v":-6205400.2799999993},{"$f":"'ROR-Model'!W1190","v":-5974990.1616666662},null,-5974990.1616666662,0,-6205400.2799999993]
[44,null,252,"Contributions in Aid  of Construction",0,{"$f":"+'ROR-Model'!F1195","v":-24527223.800000001},{"$f":"'ROR-Model'!G1195","v":8851746.2465923987},{"$f":"'ROR-Model'!H1195","v":0},{"$f":"'ROR-Model'!I1195","v":-15675477.553407604},{"$f":"'ROR-Model'!W1195","v":-15257074.167431312},null,-15257074.167431312,0,-15675477.553407602]
[45,null,"253-1","Unclaimed Customer Deposits",0,{"$f":"'ROR-Model'!F1199","v":-63695.87},{"$f":"'ROR-Model'!G1199","v":-473.06083333334391},{"$f":"'ROR-Model'!H1199","v":0},{"$f":"'ROR-Model'!I1199","v":-64168.930833333347},{"$f":"'ROR-Model'!W1199","v":-62013.682811542938},null,-62013.682811542938,0,-64168.930833333347]
[46,null,255,"Deferred Investment Tax Credits",0,{"$f":"'ROR-Model'!F1206","v":-214050.11000000002},{"$f":"'ROR-Model'!G1206","v":149021.48888314579},{"$f":"'ROR-Model'!H1206","v":0},{"$f":"'ROR-Model'!I1206","v":-65028.621116854243},{"$f":"'ROR-Model'!W1206","v":-62900.157452529507},null,-62900.157452529507,0,-65028.621116854221]
[47,null,282,"Accum Deferred Income Taxes",0,{"$f":"'ROR-Model'!F1213+'ROR-Model'!F1220+'ROR-Model'!F1224","v":-427747586.96999997},{"$f":"'ROR-Model'!G1213+'ROR-Model'!G1220+'ROR-Model'!G1224","v":-46529577.260700852},{"$f":"'ROR-Model'!H1213+'ROR-Model'!H1220+'ROR-Model'!H1224","v":0},{"$f":"'ROR-Model'!I1213+'ROR-Model'!I1220+'ROR-Model'!I1224","v":-474277164.23070079},{"$f":"'ROR-Model'!W1213+'ROR-Model'!W1220+'ROR-Model'!W1224","v":-459931898.53902906},null,-459931898.53902906,0,-474277164.23070085]
[48,null,null,"Working Capital - Cash",null,{"$f":"'ROR-Model'!F1264","v":3744770.7726232},{"$f":"'ROR-Model'!G1264","v":-23748.416141997695},{"$f":"'ROR-Model'!H1264","v":-5456.6542570053807},{"$f":"'ROR-Model'!I1264","v":3715565.7022241969},{"$f":"'ROR-Model'!W1264","v":3695500.8134813933},null,{"$f":"SUM(J69:K69)","v":3695500.8134813933},0,3715565.7022241969]
[49,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F59:F69)","v":-390414233.59737676},{"$f":"SUM(G59:G69)","v":-79582540.183033973},-5456.6542570053807,{"$f":"SUM(I59:I69)","v":-470002230.43466771},{"$f":"SUM(J59:J69)","v":-455781974.47409874},0,-455781974.47409874,0,-470002230.43466777]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A70+1","v":50},"TOTAL RATE BASE",null,null,null,{"$f":"+F56+F70","v":1247464879.632623},{"$f":"+G56+G70","v":135360013.12563056},{"$f":"+H56+H70","v":-5456.6542570053807},{"$f":"+I56+I70","v":1382819436.1039968},{"$f":"+J56+J70","v":1340249429.4393461},null,{"$f":"+L56+L70","v":1340249429.4393461},0,1382819436.1039965]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E13:E73)","v":-1.1920928955078125E-7},null,null,null,null,null,null,null,0,{"$f":"SUM(F75:H75)","v":0}]
[{"$f":"+A73+1","v":51},"RETURN ON RATE BASE",null,null,null,{"$f":"F44/F73","v":6.9218102192032074E-2},null,null,{"$f":"I44/I73","v":5.8500107999475061E-2},{"$f":"J44/J73","v":6.466936245543535E-2},null,{"$f":"'Capital Str'!F10","v":7.4923374245761107E-2},{"$f":"+N76-I76","v":1.0717994192557014E-2},{"$f":"SUM(F76:H76)","v":6.9218102192032074E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F77:H77)","v":0}]
[{"$f":"+A76+1","v":52},"RETURN ON EQUITY",null,null,null,{"$f":"(F76-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":8.7678379260883607E-2},null,null,{"$f":"(I76-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":6.7348749552849932E-2},{"$f":"(J76-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":7.9050440784536269E-2},null,{"$f":"'Capital Str'!E9","v":9.8500000000000004E-2},{"$f":"+N78-I78","v":2.0329629708033675E-2},{"$f":"SUM(F78:H78)","v":8.7678379260883607E-2}]

{"sheet":"ROR-Model","index":2,"n_rows":1274,"n_cols":25,"rows_kept":1274,"cut":false,"hidden":false,"merged":[[958,0,958,3],[7,0,7,1],[8,0,8,1],[8,2,8,3],[10,0,10,3],[514,0,514,3],[6,19,6,20],[1,15,1,20],[7,18,7,20],[2,15,2,20],[3,15,3,20],[5,15,5,17],[4,15,4,20],[7,15,7,17],[6,16,6,17]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null," ",null,null,"Jurisdictional Allocation Base Summary"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,"#1","Gross Plant",{"$f":"'Utah Allocation'!D18","v":0.96641290428559179},{"$f":"'Utah Allocation'!E18","v":3.3587095714408217E-2}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,null,null,null,"#2","Rate Base",{"$f":"'Utah Allocation'!D35","v":0.96934140282404568},{"$f":"'Utah Allocation'!E35","v":3.065859717595423E-2}]
[null,null,null,null,null,null,null,null,null,null,"#3","Sales",{"$f":"'Utah Allocation'!D46","v":0.96372881921006548},{"$f":"'Utah Allocation'!E46","v":3.6271180789934486E-2}]
[null,null,null,null,null,null,null,null,null,null,"#4","Utah",1,0,null,"PT = Pass Through Item"]
[null,null,null,null,null,null,null,null,null,null,"#5","Wyoming",0,1]
[null,null,null,null,null,"Historical","CASE","Imputed","Adjusted",null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,"HOT"]
["FERC",null,null,null,null,"12 Months","Adjustments","Tax","System",null,null,null,null,null,null,"Utah Method & Allocations",null,null,"Wyoming Method & Allocations",null,null,null,"This Scenario"]
["Account",null,"Description",null,null,"2015-12-01","Total","Adjustment","Total",null,null,"Alloc Base","Utah","Wyoming",null,null,"General","PT",null,"General","PT",null,{"$f":"+'Control Panel'!F11","v":"Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,null,null,1]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y10+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y11+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"GSR","Distribution Non-Gas Rev",null,{"$f":"+G16-Adjustments!H16","v":0},{"$f":"Revenue!$F$15","v":277850439},{"$f":"+Adjustments!AW16","v":29621253.513931811},null,{"$f":"SUM($F$16:$H$16)","v":307471692.51393181},null,null,"Utah",{"$f":"VLOOKUP($L16,$L$2:$N$7,2,FALSE)*I16","v":307471692.51393181},{"$f":"VLOOKUP($L16,$L$2:$N$7,3,FALSE)*I16","v":0},null,"G",{"$f":"IF(P16=\"G\",M16,IF(P16=\"PT\",0,ERR))","v":307471692.51393181},{"$f":"IF(P16=\"PT\",M16,IF(P16=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S16=\"G\",N16,IF(S16=\"PT\",0,ERR))","v":0},{"$f":"IF(S16=\"PT\",N16,IF(S16=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y16)","v":307471692.51393181},null,7]
[null,null,null,null,{"$f":"+G17-Adjustments!H17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G18-Adjustments!H18","v":0},{"$f":"Revenue!$F$17","v":82823487},{"$f":"+Adjustments!AW18","v":26765634.559999973},null,{"$f":"SUM($F$18:$H$18)","v":109589121.55999997},null,null,"Utah",{"$f":"VLOOKUP($L18,$L$2:$N$7,2,FALSE)*I18","v":109589121.55999997},{"$f":"VLOOKUP($L18,$L$2:$N$7,3,FALSE)*I18","v":0},null,"PT",{"$f":"IF(P18=\"G\",M18,IF(P18=\"PT\",0,ERR))","v":0},{"$f":"IF(P18=\"PT\",M18,IF(P18=\"G\",0,ERR))","v":109589121.55999997},"PT",{"$f":"IF(S18=\"G\",N18,IF(S18=\"PT\",0,ERR))","v":0},{"$f":"IF(S18=\"PT\",N18,IF(S18=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y18)","v":0},null,9]
[null,null,null,null,{"$f":"+G19-Adjustments!H19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,"Commodity Revenue",null,{"$f":"+G20-Adjustments!H20","v":0},{"$f":"Revenue!$F$19","v":399573039},{"$f":"+Adjustments!AW20","v":19565900.550000012},null,{"$f":"SUM($F$20:$H$20)","v":419138939.55000001},null,null,"Utah",{"$f":"VLOOKUP($L20,$L$2:$N$7,2,FALSE)*I20","v":419138939.55000001},{"$f":"VLOOKUP($L20,$L$2:$N$7,3,FALSE)*I20","v":0},null,"PT",{"$f":"IF(P20=\"G\",M20,IF(P20=\"PT\",0,ERR))","v":0},{"$f":"IF(P20=\"PT\",M20,IF(P20=\"G\",0,ERR))","v":419138939.55000001},"PT",{"$f":"IF(S20=\"G\",N20,IF(S20=\"PT\",0,ERR))","v":0},{"$f":"IF(S20=\"PT\",N20,IF(S20=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y20)","v":0},null,11]
[null,null,"Total Revenue",null,{"$f":"+G21-Adjustments!H21","v":0},{"$f":"SUM(F16:F20)","v":760246965},{"$f":"SUM(G16:G20)","v":75952788.623931795},{"$f":"SUM(H16:H20)","v":0},{"$f":"SUM(I16:I20)","v":836199753.62393188},null,null,null,{"$f":"SUM(M16:M20)","v":836199753.62393188},{"$f":"SUM(N16:N20)","v":0},null,null,{"$f":"SUM(Q16:Q20)","v":307471692.51393181},{"$f":"SUM(R16:R20)","v":528728061.11000001},null,{"$f":"SUM(T16:T20)","v":0},{"$f":"SUM(U16:U20)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y21)","v":307471692.51393181},null,12]
[null,null,null,null,{"$f":"+G22-Adjustments!H22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,"Total Dth",null,{"$f":"+G23-Adjustments!H23","v":0},{"$f":"Revenue!$F$22","v":86742178},{"$f":"+Adjustments!AW23","v":15379977},null,{"$f":"SUM($F$23:$H$23)","v":102122155},null,null,"Utah",{"$f":"VLOOKUP($L23,$L$2:$N$7,2,FALSE)*I23","v":102122155},{"$f":"VLOOKUP($L23,$L$2:$N$7,3,FALSE)*I23","v":0},null,"G",{"$f":"IF(P23=\"G\",M23,IF(P23=\"PT\",0,ERR))","v":102122155},{"$f":"IF(P23=\"PT\",M23,IF(P23=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S23=\"G\",N23,IF(S23=\"PT\",0,ERR))","v":0},{"$f":"IF(S23=\"PT\",N23,IF(S23=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y23)","v":102122155},null,14]
[null,null,null,null,{"$f":"+G24-Adjustments!H24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"GSC","Distribution Non-Gas Rev",null,{"$f":"+G25-Adjustments!H25","v":0},{"$f":"Revenue!$F$24","v":0},{"$f":"+Adjustments!AW25","v":0},null,{"$f":"SUM($F$25:$H$25)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L25,$L$2:$N$7,2,FALSE)*I25","v":0},{"$f":"VLOOKUP($L25,$L$2:$N$7,3,FALSE)*I25","v":0},null,"G",{"$f":"IF(P25=\"G\",M25,IF(P25=\"PT\",0,ERR))","v":0},{"$f":"IF(P25=\"PT\",M25,IF(P25=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S25=\"G\",N25,IF(S25=\"PT\",0,ERR))","v":0},{"$f":"IF(S25=\"PT\",N25,IF(S25=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y25)","v":0},null,16]
[null,null,null,null,{"$f":"+G26-Adjustments!H26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G27-Adjustments!H27","v":0},{"$f":"Revenue!$F$26","v":0},{"$f":"+Adjustments!AW27","v":0},null,{"$f":"SUM($F$27:$H$27)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L27,$L$2:$N$7,2,FALSE)*I27","v":0},{"$f":"VLOOKUP($L27,$L$2:$N$7,3,FALSE)*I27","v":0},null,"PT",{"$f":"IF(P27=\"G\",M27,IF(P27=\"PT\",0,ERR))","v":0},{"$f":"IF(P27=\"PT\",M27,IF(P27=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S27=\"G\",N27,IF(S27=\"PT\",0,ERR))","v":0},{"$f":"IF(S27=\"PT\",N27,IF(S27=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y27)","v":0},null,18]
[null,null,null,null,{"$f":"+G28-Adjustments!H28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,"Commodity Revenue",null,{"$f":"+G29-Adjustments!H29","v":0},{"$f":"Revenue!$F$28","v":0},{"$f":"+Adjustments!AW29","v":0},null,{"$f":"SUM($F$29:$H$29)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L29,$L$2:$N$7,2,FALSE)*I29","v":0},{"$f":"VLOOKUP($L29,$L$2:$N$7,3,FALSE)*I29","v":0},null,"PT",{"$f":"IF(P29=\"G\",M29,IF(P29=\"PT\",0,ERR))","v":0},{"$f":"IF(P29=\"PT\",M29,IF(P29=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S29=\"G\",N29,IF(S29=\"PT\",0,ERR))","v":0},{"$f":"IF(S29=\"PT\",N29,IF(S29=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y29)","v":0},null,20]
[null,null,"Total Revenue",null,{"$f":"+G30-Adjustments!H30","v":0},{"$f":"SUM(F25:F29)","v":0},{"$f":"SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},null,null,null,{"$f":"SUM(M25:M29)","v":0},{"$f":"SUM(N25:N29)","v":0},null,null,{"$f":"SUM(Q25:Q29)","v":0},{"$f":"SUM(R25:R29)","v":0},null,{"$f":"SUM(T25:T29)","v":0},{"$f":"SUM(U25:U29)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y30)","v":0},null,21]
[null,null,null,null,{"$f":"+G31-Adjustments!H31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,"Total Dth",null,{"$f":"+G32-Adjustments!H32","v":0},{"$f":"Revenue!$F$31","v":0},{"$f":"+Adjustments!AW32","v":0},null,{"$f":"SUM(F32:H32)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L32,$L$2:$N$7,2,FALSE)*I32","v":0},{"$f":"VLOOKUP($L32,$L$2:$N$7,3,FALSE)*I32","v":0},null,"G",{"$f":"IF(P32=\"G\",M32,IF(P32=\"PT\",0,ERR))","v":0},{"$f":"IF(P32=\"PT\",M32,IF(P32=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S32=\"G\",N32,IF(S32=\"PT\",0,ERR))","v":0},{"$f":"IF(S32=\"PT\",N32,IF(S32=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y32)","v":0},null,23]
[null,null,null,null,{"$f":"+G33-Adjustments!H33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,"GSS","Distribution Non-Gas Rev",null,{"$f":"+G34-Adjustments!H34","v":0},{"$f":"Revenue!$F$33","v":0},{"$f":"+Adjustments!AW34","v":0},null,{"$f":"SUM(F34:H34)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L34,$L$2:$N$7,2,FALSE)*I34","v":0},{"$f":"VLOOKUP($L34,$L$2:$N$7,3,FALSE)*I34","v":0},null,"G",{"$f":"IF(P34=\"G\",M34,IF(P34=\"PT\",0,ERR))","v":0},{"$f":"IF(P34=\"PT\",M34,IF(P34=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S34=\"G\",N34,IF(S34=\"PT\",0,ERR))","v":0},{"$f":"IF(S34=\"PT\",N34,IF(S34=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y34)","v":0},null,25]
[null,null,null,null,{"$f":"+G35-Adjustments!H35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G36-Adjustments!H36","v":0},{"$f":"Revenue!$F$35","v":0},{"$f":"+Adjustments!AW36","v":0},null,{"$f":"SUM($F$36:$H$36)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L36,$L$2:$N$7,2,FALSE)*I36","v":0},{"$f":"VLOOKUP($L36,$L$2:$N$7,3,FALSE)*I36","v":0},null,"PT",{"$f":"IF(P36=\"G\",M36,IF(P36=\"PT\",0,ERR))","v":0},{"$f":"IF(P36=\"PT\",M36,IF(P36=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S36=\"G\",N36,IF(S36=\"PT\",0,ERR))","v":0},{"$f":"IF(S36=\"PT\",N36,IF(S36=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y36)","v":0},null,27]
[null,null,null,null,{"$f":"+G37-Adjustments!H37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,null,"Commodity Revenue",null,{"$f":"+G38-Adjustments!H38","v":0},{"$f":"Revenue!$F$37","v":0},{"$f":"+Adjustments!AW38","v":0},null,{"$f":"SUM($F$38:$H$38)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L38,$L$2:$N$7,2,FALSE)*I38","v":0},{"$f":"VLOOKUP($L38,$L$2:$N$7,3,FALSE)*I38","v":0},null,"PT",{"$f":"IF(P38=\"G\",M38,IF(P38=\"PT\",0,ERR))","v":0},{"$f":"IF(P38=\"PT\",M38,IF(P38=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S38=\"G\",N38,IF(S38=\"PT\",0,ERR))","v":0},{"$f":"IF(S38=\"PT\",N38,IF(S38=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y38)","v":0},null,29]
[null,null,"Total Revenue",null,{"$f":"+G39-Adjustments!H39","v":0},{"$f":"SUM(F34:F38)","v":0},{"$f":"SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},null,null,null,{"$f":"SUM(M34:M38)","v":0},{"$f":"SUM(N34:N38)","v":0},null,null,{"$f":"SUM(Q34:Q38)","v":0},{"$f":"SUM(R34:R38)","v":0},null,{"$f":"SUM(T34:T38)","v":0},{"$f":"SUM(U34:U38)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y39)","v":0},null,30]
[null,null,null,null,{"$f":"+G40-Adjustments!H40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,"Total Dth",null,{"$f":"+G41-Adjustments!H41","v":0},{"$f":"Revenue!$F$40","v":0},{"$f":"+Adjustments!AW41","v":0},null,{"$f":"SUM($F$41:$H$41)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L41,$L$2:$N$7,2,FALSE)*I41","v":0},{"$f":"VLOOKUP($L41,$L$2:$N$7,3,FALSE)*I41","v":0},null,"G",{"$f":"IF(P41=\"G\",M41,IF(P41=\"PT\",0,ERR))","v":0},{"$f":"IF(P41=\"PT\",M41,IF(P41=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S41=\"G\",N41,IF(S41=\"PT\",0,ERR))","v":0},{"$f":"IF(S41=\"PT\",N41,IF(S41=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y41)","v":0},null,32]
[null,null,null,null,{"$f":"+G42-Adjustments!H42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,"F-1","Distribution Non-Gas Rev",null,{"$f":"+G43-Adjustments!H43","v":0},{"$f":"Revenue!$F$42","v":3984333},{"$f":"+Adjustments!AW43","v":-224162.9433115595},null,{"$f":"SUM($F$43:$H$43)","v":3760170.0566884405},null,null,"Utah",{"$f":"VLOOKUP($L43,$L$2:$N$7,2,FALSE)*I43","v":3760170.0566884405},{"$f":"VLOOKUP($L43,$L$2:$N$7,3,FALSE)*I43","v":0},null,"G",{"$f":"IF(P43=\"G\",M43,IF(P43=\"PT\",0,ERR))","v":3760170.0566884405},{"$f":"IF(P43=\"PT\",M43,IF(P43=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S43=\"G\",N43,IF(S43=\"PT\",0,ERR))","v":0},{"$f":"IF(S43=\"PT\",N43,IF(S43=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y43)","v":3760170.0566884405},null,34]
[null,null,null,null,{"$f":"+G44-Adjustments!H44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G45-Adjustments!H45","v":0},{"$f":"Revenue!$F$44","v":4014755},{"$f":"+Adjustments!AW45","v":142512.73000000045},null,{"$f":"SUM($F$45:$H$45)","v":4157267.7300000004},null,null,"Utah",{"$f":"VLOOKUP($L45,$L$2:$N$7,2,FALSE)*I45","v":4157267.7300000004},{"$f":"VLOOKUP($L45,$L$2:$N$7,3,FALSE)*I45","v":0},null,"PT",{"$f":"IF(P45=\"G\",M45,IF(P45=\"PT\",0,ERR))","v":0},{"$f":"IF(P45=\"PT\",M45,IF(P45=\"G\",0,ERR))","v":4157267.7300000004},"PT",{"$f":"IF(S45=\"G\",N45,IF(S45=\"PT\",0,ERR))","v":0},{"$f":"IF(S45=\"PT\",N45,IF(S45=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y45)","v":0},null,36]
[null,null,null,null,{"$f":"+G46-Adjustments!H46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,"Commodity Revenue",null,{"$f":"+G47-Adjustments!H47","v":0},{"$f":"Revenue!$F$46","v":22538259},{"$f":"+Adjustments!AW47","v":-3872054.8000000007},null,{"$f":"SUM($F$47:$H$47)","v":18666204.199999999},null,null,"Utah",{"$f":"VLOOKUP($L47,$L$2:$N$7,2,FALSE)*I47","v":18666204.199999999},{"$f":"VLOOKUP($L47,$L$2:$N$7,3,FALSE)*I47","v":0},null,"PT",{"$f":"IF(P47=\"G\",M47,IF(P47=\"PT\",0,ERR))","v":0},{"$f":"IF(P47=\"PT\",M47,IF(P47=\"G\",0,ERR))","v":18666204.199999999},"PT",{"$f":"IF(S47=\"G\",N47,IF(S47=\"PT\",0,ERR))","v":0},{"$f":"IF(S47=\"PT\",N47,IF(S47=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y47)","v":0},null,38]
[null,null,"Total Revenue",null,{"$f":"+G48-Adjustments!H48","v":0},{"$f":"SUM(F43:F47)","v":30537347},{"$f":"SUM(G43:G47)","v":-3953705.0133115598},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":26583641.986688443},null,null,null,{"$f":"SUM(M43:M47)","v":26583641.986688443},{"$f":"SUM(N43:N47)","v":0},null,null,{"$f":"SUM(Q43:Q47)","v":3760170.0566884405},{"$f":"SUM(R43:R47)","v":22823471.93},null,{"$f":"SUM(T43:T47)","v":0},{"$f":"SUM(U43:U47)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y48)","v":3760170.0566884405},null,39]
[null,null,null,null,{"$f":"+G49-Adjustments!H49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,"Total Dth",null,{"$f":"+G50-Adjustments!H50","v":0},{"$f":"Revenue!$F$49","v":4932842},{"$f":"+Adjustments!AW50","v":-384868},null,{"$f":"SUM($F$50:$H$50)","v":4547974},null,null,"Utah",{"$f":"VLOOKUP($L50,$L$2:$N$7,2,FALSE)*I50","v":4547974},{"$f":"VLOOKUP($L50,$L$2:$N$7,3,FALSE)*I50","v":0},null,"G",{"$f":"IF(P50=\"G\",M50,IF(P50=\"PT\",0,ERR))","v":4547974},{"$f":"IF(P50=\"PT\",M50,IF(P50=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S50=\"G\",N50,IF(S50=\"PT\",0,ERR))","v":0},{"$f":"IF(S50=\"PT\",N50,IF(S50=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y50)","v":4547974},null,41]
[null,null,null,null,{"$f":"+G51-Adjustments!H51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,"F-3","Distribution Non-Gas Rev",null,{"$f":"+G52-Adjustments!H52","v":0},{"$f":"Revenue!$F$51","v":0},{"$f":"+Adjustments!AW52","v":0},null,{"$f":"SUM($F$52:$H$52)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L52,$L$2:$N$7,2,FALSE)*I52","v":0},{"$f":"VLOOKUP($L52,$L$2:$N$7,3,FALSE)*I52","v":0},null,"G",{"$f":"IF(P52=\"G\",M52,IF(P52=\"PT\",0,ERR))","v":0},{"$f":"IF(P52=\"PT\",M52,IF(P52=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S52=\"G\",N52,IF(S52=\"PT\",0,ERR))","v":0},{"$f":"IF(S52=\"PT\",N52,IF(S52=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y52)","v":0},null,43]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G53-Adjustments!H53","v":0},null,null,null,{"$f":"SUM($F$53:$H$53)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L53,$L$2:$N$7,2,FALSE)*I53","v":0},{"$f":"VLOOKUP($L53,$L$2:$N$7,3,FALSE)*I53","v":0},null,"PT",{"$f":"IF(P53=\"G\",M53,IF(P53=\"PT\",0,ERR))","v":0},{"$f":"IF(P53=\"PT\",M53,IF(P53=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S53=\"G\",N53,IF(S53=\"PT\",0,ERR))","v":0},{"$f":"IF(S53=\"PT\",N53,IF(S53=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y53)","v":0},null,44]
[null,null,"Supplier Non-Gas Demand Revenue",null,{"$f":"+G54-Adjustments!H54","v":0},{"$f":"Revenue!$F$53","v":0},{"$f":"+Adjustments!AW54","v":0},null,{"$f":"SUM($F$54:$H$54)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L54,$L$2:$N$7,2,FALSE)*I54","v":0},{"$f":"VLOOKUP($L54,$L$2:$N$7,3,FALSE)*I54","v":0},null,"PT",{"$f":"IF(P54=\"G\",M54,IF(P54=\"PT\",0,ERR))","v":0},{"$f":"IF(P54=\"PT\",M54,IF(P54=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S54=\"G\",N54,IF(S54=\"PT\",0,ERR))","v":0},{"$f":"IF(S54=\"PT\",N54,IF(S54=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y54)","v":0},null,45]
[null,null,"Commodity Tariff Revenue",null,{"$f":"+G55-Adjustments!H55","v":0},null,null,null,{"$f":"SUM($F$55:$H$55)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L55,$L$2:$N$7,2,FALSE)*I55","v":0},{"$f":"VLOOKUP($L55,$L$2:$N$7,3,FALSE)*I55","v":0},null,"PT",{"$f":"IF(P55=\"G\",M55,IF(P55=\"PT\",0,ERR))","v":0},{"$f":"IF(P55=\"PT\",M55,IF(P55=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S55=\"G\",N55,IF(S55=\"PT\",0,ERR))","v":0},{"$f":"IF(S55=\"PT\",N55,IF(S55=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y55)","v":0},null,46]
[null,null,"Commodity Demand Revenue",null,{"$f":"+G56-Adjustments!H56","v":0},{"$f":"Revenue!$F$55","v":0},{"$f":"+Adjustments!AW56","v":0},null,{"$f":"SUM($F$56:$H$56)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L56,$L$2:$N$7,2,FALSE)*I56","v":0},{"$f":"VLOOKUP($L56,$L$2:$N$7,3,FALSE)*I56","v":0},null,"PT",{"$f":"IF(P56=\"G\",M56,IF(P56=\"PT\",0,ERR))","v":0},{"$f":"IF(P56=\"PT\",M56,IF(P56=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S56=\"G\",N56,IF(S56=\"PT\",0,ERR))","v":0},{"$f":"IF(S56=\"PT\",N56,IF(S56=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y56)","v":0},null,47]
[null,null,"Total Revenue",null,{"$f":"+G57-Adjustments!H57","v":0},{"$f":"SUM(F52:F56)","v":0},{"$f":"SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},null,null,null,{"$f":"SUM(M52:M56)","v":0},{"$f":"SUM(N52:N56)","v":0},null,null,{"$f":"SUM(Q52:Q56)","v":0},{"$f":"SUM(R52:R56)","v":0},null,{"$f":"SUM(T52:T56)","v":0},{"$f":"SUM(U52:U56)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y57)","v":0},null,48]
[null,null,null,null,{"$f":"+G58-Adjustments!H58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,"Total Sales Dth",null,{"$f":"+G59-Adjustments!H59","v":0},{"$f":"Revenue!$F$58","v":0},{"$f":"+Adjustments!AW59","v":0},null,{"$f":"SUM($F$59:$H$59)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L59,$L$2:$N$7,2,FALSE)*I59","v":0},{"$f":"VLOOKUP($L59,$L$2:$N$7,3,FALSE)*I59","v":0},null,"G",{"$f":"IF(P59=\"G\",M59,IF(P59=\"PT\",0,ERR))","v":0},{"$f":"IF(P59=\"PT\",M59,IF(P59=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S59=\"G\",N59,IF(S59=\"PT\",0,ERR))","v":0},{"$f":"IF(S59=\"PT\",N59,IF(S59=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y59)","v":0},null,50]
[null,null,null,null,{"$f":"+G60-Adjustments!H60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y60)","v":0},null,51]
[null,"NGV","Distribution Non-Gas Rev",null,{"$f":"+G61-Adjustments!H61","v":0},{"$f":"Revenue!$F$60","v":4860752.3032358978},{"$f":"+Adjustments!AW61","v":-1831461.0293118632},null,{"$f":"SUM($F$61:$H$61)","v":3029291.2739240346},null,null,"Utah",{"$f":"VLOOKUP($L61,$L$2:$N$7,2,FALSE)*I61","v":3029291.2739240346},{"$f":"VLOOKUP($L61,$L$2:$N$7,3,FALSE)*I61","v":0},null,"G",{"$f":"IF(P61=\"G\",M61,IF(P61=\"PT\",0,ERR))","v":3029291.2739240346},{"$f":"IF(P61=\"PT\",M61,IF(P61=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S61=\"G\",N61,IF(S61=\"PT\",0,ERR))","v":0},{"$f":"IF(S61=\"PT\",N61,IF(S61=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y61)","v":3029291.2739240346},null,52]
[null,null,null,null,{"$f":"+G62-Adjustments!H62","v":0},{"$f":"Revenue!$F$61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y62)","v":0},null,53]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G63-Adjustments!H63","v":0},{"$f":"Revenue!$F$62","v":429688.8854571},{"$f":"+Adjustments!AW63","v":41189.574542900024},null,{"$f":"SUM($F$63:$H$63)","v":470878.46},null,null,"Utah",{"$f":"VLOOKUP($L63,$L$2:$N$7,2,FALSE)*I63","v":470878.46},{"$f":"VLOOKUP($L63,$L$2:$N$7,3,FALSE)*I63","v":0},null,"PT",{"$f":"IF(P63=\"G\",M63,IF(P63=\"PT\",0,ERR))","v":0},{"$f":"IF(P63=\"PT\",M63,IF(P63=\"G\",0,ERR))","v":470878.46},"PT",{"$f":"IF(S63=\"G\",N63,IF(S63=\"PT\",0,ERR))","v":0},{"$f":"IF(S63=\"PT\",N63,IF(S63=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y63)","v":0},null,54]
[null,null,null,null,{"$f":"+G64-Adjustments!H64","v":0},{"$f":"Revenue!$F$63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y64)","v":0},null,55]
[null,null,"Commodity Revenue",null,{"$f":"+G65-Adjustments!H65","v":0},{"$f":"Revenue!$F$64","v":2356401.7913070009},{"$f":"+Adjustments!AW65","v":-228479.28130700067},null,{"$f":"SUM($F$65:$H$65)","v":2127922.5100000002},null,null,"Utah",{"$f":"VLOOKUP($L65,$L$2:$N$7,2,FALSE)*I65","v":2127922.5100000002},{"$f":"VLOOKUP($L65,$L$2:$N$7,3,FALSE)*I65","v":0},null,"PT",{"$f":"IF(P65=\"G\",M65,IF(P65=\"PT\",0,ERR))","v":0},{"$f":"IF(P65=\"PT\",M65,IF(P65=\"G\",0,ERR))","v":2127922.5100000002},"PT",{"$f":"IF(S65=\"G\",N65,IF(S65=\"PT\",0,ERR))","v":0},{"$f":"IF(S65=\"PT\",N65,IF(S65=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y65)","v":0},null,56]
[null,null,"Total Revenue",null,{"$f":"+G66-Adjustments!H66","v":0},{"$f":"SUM(F61:F65)","v":7646842.9799999986},{"$f":"SUM(G61:G65)","v":-2018750.7360759638},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":5628092.2439240348},null,null,null,{"$f":"SUM(M61:M65)","v":5628092.2439240348},{"$f":"SUM(N61:N65)","v":0},null,null,{"$f":"SUM(Q61:Q65)","v":3029291.2739240346},{"$f":"SUM(R61:R65)","v":2598800.9700000002},null,{"$f":"SUM(T61:T65)","v":0},{"$f":"SUM(U61:U65)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y66)","v":3029291.2739240346},null,57]
[null,null,null,null,{"$f":"+G67-Adjustments!H67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,"Total Dth",null,{"$f":"+G68-Adjustments!H68","v":0},{"$f":"Revenue!$F$67","v":518464.23000000004},{"$f":"+Adjustments!AW68","v":-1.2300000000395812},null,{"$f":"SUM($F$68:$H$68)","v":518463},null,null,"Utah",{"$f":"VLOOKUP($L68,$L$2:$N$7,2,FALSE)*I68","v":518463},{"$f":"VLOOKUP($L68,$L$2:$N$7,3,FALSE)*I68","v":0},null,"G",{"$f":"IF(P68=\"G\",M68,IF(P68=\"PT\",0,ERR))","v":518463},{"$f":"IF(P68=\"PT\",M68,IF(P68=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S68=\"G\",N68,IF(S68=\"PT\",0,ERR))","v":0},{"$f":"IF(S68=\"PT\",N68,IF(S68=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y68)","v":518463},null,59]
[null,null,null,null,{"$f":"+G69-Adjustments!H69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,"F-4","Distribution Non-Gas Rev",null,{"$f":"+G70-Adjustments!H70","v":0},{"$f":"Revenue!$F$69","v":0},{"$f":"+Adjustments!AW70","v":0},null,{"$f":"SUM($F$70:$H$70)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L70,$L$2:$N$7,2,FALSE)*I70","v":0},{"$f":"VLOOKUP($L70,$L$2:$N$7,3,FALSE)*I70","v":0},null,"G",{"$f":"IF(P70=\"G\",M70,IF(P70=\"PT\",0,ERR))","v":0},{"$f":"IF(P70=\"PT\",M70,IF(P70=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S70=\"G\",N70,IF(S70=\"PT\",0,ERR))","v":0},{"$f":"IF(S70=\"PT\",N70,IF(S70=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y70)","v":0},null,61]
[null,null,null,null,{"$f":"+G71-Adjustments!H71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G72-Adjustments!H72","v":0},{"$f":"Revenue!$F$71","v":0},{"$f":"+Adjustments!AW72","v":0},null,{"$f":"SUM($F$72:$H$72)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L72,$L$2:$N$7,2,FALSE)*I72","v":0},{"$f":"VLOOKUP($L72,$L$2:$N$7,3,FALSE)*I72","v":0},null,"PT",{"$f":"IF(P72=\"G\",M72,IF(P72=\"PT\",0,ERR))","v":0},{"$f":"IF(P72=\"PT\",M72,IF(P72=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S72=\"G\",N72,IF(S72=\"PT\",0,ERR))","v":0},{"$f":"IF(S72=\"PT\",N72,IF(S72=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y72)","v":0},null,63]
[null,null,null,null,{"$f":"+G73-Adjustments!H73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,"Commodity Revenue",null,{"$f":"+G74-Adjustments!H74","v":0},{"$f":"Revenue!$F$73","v":0},{"$f":"+Adjustments!AW74","v":0},null,{"$f":"SUM($F$74:$H$74)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L74,$L$2:$N$7,2,FALSE)*I74","v":0},{"$f":"VLOOKUP($L74,$L$2:$N$7,3,FALSE)*I74","v":0},null,"PT",{"$f":"IF(P74=\"G\",M74,IF(P74=\"PT\",0,ERR))","v":0},{"$f":"IF(P74=\"PT\",M74,IF(P74=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S74=\"G\",N74,IF(S74=\"PT\",0,ERR))","v":0},{"$f":"IF(S74=\"PT\",N74,IF(S74=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y74)","v":0},null,65]
[null,null,"Total Revenue",null,{"$f":"+G75-Adjustments!H75","v":0},{"$f":"SUM(F70:F74)","v":0},{"$f":"SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},null,null,null,{"$f":"SUM(M70:M74)","v":0},{"$f":"SUM(N70:N74)","v":0},null,null,{"$f":"SUM(Q70:Q74)","v":0},{"$f":"SUM(R70:R74)","v":0},null,{"$f":"SUM(T70:T74)","v":0},{"$f":"SUM(U70:U74)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y75)","v":0},null,66]
[null,null,null,null,{"$f":"+G76-Adjustments!H76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y75+1","v":67}]
[null,null,"Total Dth",null,{"$f":"+G77-Adjustments!H77","v":0},{"$f":"Revenue!$F$76","v":0},{"$f":"+Adjustments!AW77","v":0},null,{"$f":"SUM($F$77:$H$77)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L77,$L$2:$N$7,2,FALSE)*I77","v":0},{"$f":"VLOOKUP($L77,$L$2:$N$7,3,FALSE)*I77","v":0},null,"G",{"$f":"IF(P77=\"G\",M77,IF(P77=\"PT\",0,ERR))","v":0},{"$f":"IF(P77=\"PT\",M77,IF(P77=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S77=\"G\",N77,IF(S77=\"PT\",0,ERR))","v":0},{"$f":"IF(S77=\"PT\",N77,IF(S77=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y77)","v":0},null,68]
[null,null,null,null,{"$f":"+G78-Adjustments!H78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,"Blank","Distribution Non-Gas Rev",null,{"$f":"+G79-Adjustments!H79","v":0},{"$f":"Revenue!$F$78","v":0},{"$f":"+Adjustments!AW79","v":0},null,{"$f":"SUM($F$79:$H$79)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L79,$L$2:$N$7,2,FALSE)*I79","v":0},{"$f":"VLOOKUP($L79,$L$2:$N$7,3,FALSE)*I79","v":0},null,"G",{"$f":"IF(P79=\"G\",M79,IF(P79=\"PT\",0,ERR))","v":0},{"$f":"IF(P79=\"PT\",M79,IF(P79=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S79=\"G\",N79,IF(S79=\"PT\",0,ERR))","v":0},{"$f":"IF(S79=\"PT\",N79,IF(S79=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y79)","v":0},null,70]
[null,null,null,null,{"$f":"+G80-Adjustments!H80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G81-Adjustments!H81","v":0},{"$f":"Revenue!$F$80","v":0},{"$f":"+Adjustments!AW81","v":0},null,{"$f":"SUM($F$81:$H$81)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L81,$L$2:$N$7,2,FALSE)*I81","v":0},{"$f":"VLOOKUP($L81,$L$2:$N$7,3,FALSE)*I81","v":0},null,"PT",{"$f":"IF(P81=\"G\",M81,IF(P81=\"PT\",0,ERR))","v":0},{"$f":"IF(P81=\"PT\",M81,IF(P81=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S81=\"G\",N81,IF(S81=\"PT\",0,ERR))","v":0},{"$f":"IF(S81=\"PT\",N81,IF(S81=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y81)","v":0},null,72]
[null,null,null,null,{"$f":"+G82-Adjustments!H82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,"Commodity Revenue",null,{"$f":"+G83-Adjustments!H83","v":0},{"$f":"Revenue!$F$82","v":0},{"$f":"+Adjustments!AW83","v":0},null,{"$f":"SUM($F$83:$H$83)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L83,$L$2:$N$7,2,FALSE)*I83","v":0},{"$f":"VLOOKUP($L83,$L$2:$N$7,3,FALSE)*I83","v":0},null,"PT",{"$f":"IF(P83=\"G\",M83,IF(P83=\"PT\",0,ERR))","v":0},{"$f":"IF(P83=\"PT\",M83,IF(P83=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S83=\"G\",N83,IF(S83=\"PT\",0,ERR))","v":0},{"$f":"IF(S83=\"PT\",N83,IF(S83=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y83)","v":0},null,74]
[null,null,"Total Revenue",null,{"$f":"+G84-Adjustments!H84","v":0},{"$f":"SUM(F79:F83)","v":0},{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},null,null,null,{"$f":"SUM(M79:M83)","v":0},{"$f":"SUM(N79:N83)","v":0},null,null,{"$f":"SUM(Q79:Q83)","v":0},{"$f":"SUM(R79:R83)","v":0},null,{"$f":"SUM(T79:T83)","v":0},{"$f":"SUM(U79:U83)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y84)","v":0},null,75]
[null,null,null,null,{"$f":"+G85-Adjustments!H85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,"Total Dth",null,{"$f":"+G86-Adjustments!H86","v":0},{"$f":"Revenue!$F$85","v":0},{"$f":"+Adjustments!AW86","v":0},null,{"$f":"SUM($F$86:$H$86)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L86,$L$2:$N$7,2,FALSE)*I86","v":0},{"$f":"VLOOKUP($L86,$L$2:$N$7,3,FALSE)*I86","v":0},null,"G",{"$f":"IF(P86=\"G\",M86,IF(P86=\"PT\",0,ERR))","v":0},{"$f":"IF(P86=\"PT\",M86,IF(P86=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S86=\"G\",N86,IF(S86=\"PT\",0,ERR))","v":0},{"$f":"IF(S86=\"PT\",N86,IF(S86=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y86)","v":0},null,77]
[null,null,null,null,{"$f":"+G87-Adjustments!H87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,"I-4","Distribution Non-Gas Rev",null,{"$f":"+G88-Adjustments!H88","v":0},{"$f":"Revenue!$F$87","v":0},{"$f":"+Adjustments!AW88","v":0},null,{"$f":"SUM($F$88:$H$88)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L88,$L$2:$N$7,2,FALSE)*I88","v":0},{"$f":"VLOOKUP($L88,$L$2:$N$7,3,FALSE)*I88","v":0},null,"G",{"$f":"IF(P88=\"G\",M88,IF(P88=\"PT\",0,ERR))","v":0},{"$f":"IF(P88=\"PT\",M88,IF(P88=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S88=\"G\",N88,IF(S88=\"PT\",0,ERR))","v":0},{"$f":"IF(S88=\"PT\",N88,IF(S88=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y88)","v":0},null,79]
[null,null,null,null,{"$f":"+G89-Adjustments!H89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G90-Adjustments!H90","v":0},{"$f":"Revenue!$F$89","v":0},{"$f":"+Adjustments!AW90","v":0},null,{"$f":"SUM($F$90:$H$90)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L90,$L$2:$N$7,2,FALSE)*I90","v":0},{"$f":"VLOOKUP($L90,$L$2:$N$7,3,FALSE)*I90","v":0},null,"PT",{"$f":"IF(P90=\"G\",M90,IF(P90=\"PT\",0,ERR))","v":0},{"$f":"IF(P90=\"PT\",M90,IF(P90=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S90=\"G\",N90,IF(S90=\"PT\",0,ERR))","v":0},{"$f":"IF(S90=\"PT\",N90,IF(S90=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y90)","v":0},null,81]
[null,null,null,null,{"$f":"+G91-Adjustments!H91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,"Commodity Revenue",null,{"$f":"+G92-Adjustments!H92","v":0},{"$f":"Revenue!$F$91","v":0},{"$f":"+Adjustments!AW92","v":0},null,{"$f":"SUM($F$92:$H$92)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L92,$L$2:$N$7,2,FALSE)*I92","v":0},{"$f":"VLOOKUP($L92,$L$2:$N$7,3,FALSE)*I92","v":0},null,"PT",{"$f":"IF(P92=\"G\",M92,IF(P92=\"PT\",0,ERR))","v":0},{"$f":"IF(P92=\"PT\",M92,IF(P92=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S92=\"G\",N92,IF(S92=\"PT\",0,ERR))","v":0},{"$f":"IF(S92=\"PT\",N92,IF(S92=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y92)","v":0},null,83]
[null,null,"Total Revenue",null,{"$f":"+G93-Adjustments!H93","v":0},{"$f":"SUM(F88:F92)","v":0},{"$f":"SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},null,null,null,{"$f":"SUM(M88:M92)","v":0},{"$f":"SUM(N88:N92)","v":0},null,null,{"$f":"SUM(Q88:Q92)","v":0},{"$f":"SUM(R88:R92)","v":0},null,{"$f":"SUM(T88:T92)","v":0},{"$f":"SUM(U88:U92)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y93)","v":0},null,84]
[null,null,null,null,{"$f":"+G94-Adjustments!H94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,null,"Total Dth",null,{"$f":"+G95-Adjustments!H95","v":0},{"$f":"Revenue!$F$94","v":0},{"$f":"+Adjustments!AW95","v":0},null,{"$f":"SUM($F$95:$H$95)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L95,$L$2:$N$7,2,FALSE)*I95","v":0},{"$f":"VLOOKUP($L95,$L$2:$N$7,3,FALSE)*I95","v":0},null,"G",{"$f":"IF(P95=\"G\",M95,IF(P95=\"PT\",0,ERR))","v":0},{"$f":"IF(P95=\"PT\",M95,IF(P95=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S95=\"G\",N95,IF(S95=\"PT\",0,ERR))","v":0},{"$f":"IF(S95=\"PT\",N95,IF(S95=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y95)","v":0},null,86]
[null,null,null,null,{"$f":"+G96-Adjustments!H96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,"IS","Distribution Non-Gas Rev",null,{"$f":"+G97-Adjustments!H97","v":0},{"$f":"Revenue!$F$96","v":671557},{"$f":"+Adjustments!AW97","v":-342255.45795623207},null,{"$f":"SUM($F$97:$H$97)","v":329301.54204376793},null,null,"Utah",{"$f":"VLOOKUP($L97,$L$2:$N$7,2,FALSE)*I97","v":329301.54204376793},{"$f":"VLOOKUP($L97,$L$2:$N$7,3,FALSE)*I97","v":0},null,"G",{"$f":"IF(P97=\"G\",M97,IF(P97=\"PT\",0,ERR))","v":329301.54204376793},{"$f":"IF(P97=\"PT\",M97,IF(P97=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S97=\"G\",N97,IF(S97=\"PT\",0,ERR))","v":0},{"$f":"IF(S97=\"PT\",N97,IF(S97=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y97)","v":329301.54204376793},null,88]
[null,null,null,null,{"$f":"+G98-Adjustments!H98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G99-Adjustments!H99","v":0},{"$f":"Revenue!$F$98","v":282956},{"$f":"+Adjustments!AW99","v":-178345.56},null,{"$f":"SUM($F$99:$H$99)","v":104610.44},null,null,"Utah",{"$f":"VLOOKUP($L99,$L$2:$N$7,2,FALSE)*I99","v":104610.44},{"$f":"VLOOKUP($L99,$L$2:$N$7,3,FALSE)*I99","v":0},null,"PT",{"$f":"IF(P99=\"G\",M99,IF(P99=\"PT\",0,ERR))","v":0},{"$f":"IF(P99=\"PT\",M99,IF(P99=\"G\",0,ERR))","v":104610.44},"PT",{"$f":"IF(S99=\"G\",N99,IF(S99=\"PT\",0,ERR))","v":0},{"$f":"IF(S99=\"PT\",N99,IF(S99=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y99)","v":0},null,90]
[null,null,null,null,{"$f":"+G100-Adjustments!H100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[null,null,"Commodity Revenue",null,{"$f":"+G101-Adjustments!H101","v":0},{"$f":"Revenue!$F$100","v":7357734},{"$f":"+Adjustments!AW101","v":-4963135.25},null,{"$f":"SUM($F$101:$H$101)","v":2394598.75},null,null,"Utah",{"$f":"VLOOKUP($L101,$L$2:$N$7,2,FALSE)*I101","v":2394598.75},{"$f":"VLOOKUP($L101,$L$2:$N$7,3,FALSE)*I101","v":0},null,"PT",{"$f":"IF(P101=\"G\",M101,IF(P101=\"PT\",0,ERR))","v":0},{"$f":"IF(P101=\"PT\",M101,IF(P101=\"G\",0,ERR))","v":2394598.75},"PT",{"$f":"IF(S101=\"G\",N101,IF(S101=\"PT\",0,ERR))","v":0},{"$f":"IF(S101=\"PT\",N101,IF(S101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y101)","v":0},null,92]
[null,null,"Total Revenue",null,{"$f":"+G102-Adjustments!H102","v":0},{"$f":"SUM(F97:F101)","v":8312247},{"$f":"SUM(G97:G101)","v":-5483736.2679562317},{"$f":"SUM(H97:H101)","v":0},{"$f":"SUM(I97:I101)","v":2828510.7320437678},null,null,null,{"$f":"SUM(M97:M101)","v":2828510.7320437678},{"$f":"SUM(N97:N101)","v":0},null,null,{"$f":"SUM(Q97:Q101)","v":329301.54204376793},{"$f":"SUM(R97:R101)","v":2499209.19},null,{"$f":"SUM(T97:T101)","v":0},{"$f":"SUM(U97:U101)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y102)","v":329301.54204376793},null,93]
[null,null,null,null,{"$f":"+G103-Adjustments!H103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,null,"Total Dth",null,{"$f":"+G104-Adjustments!H104","v":0},{"$f":"Revenue!$F$103","v":1576685},{"$f":"+Adjustments!AW104","v":-993247},null,{"$f":"SUM($F$104:$H$104)","v":583438},null,null,"Utah",{"$f":"VLOOKUP($L104,$L$2:$N$7,2,FALSE)*I104","v":583438},{"$f":"VLOOKUP($L104,$L$2:$N$7,3,FALSE)*I104","v":0},null,"G",{"$f":"IF(P104=\"G\",M104,IF(P104=\"PT\",0,ERR))","v":583438},{"$f":"IF(P104=\"PT\",M104,IF(P104=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S104=\"G\",N104,IF(S104=\"PT\",0,ERR))","v":0},{"$f":"IF(S104=\"PT\",N104,IF(S104=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y104)","v":583438},null,95]
[null,null,null,null,{"$f":"+G105-Adjustments!H105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[null,"IS-4","Distribution Non-Gas Rev",null,{"$f":"+G106-Adjustments!H106","v":0},{"$f":"Revenue!$F$105","v":0},{"$f":"+Adjustments!AW106","v":0},null,{"$f":"SUM($F$106:$H$106)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L106,$L$2:$N$7,2,FALSE)*I106","v":0},{"$f":"VLOOKUP($L106,$L$2:$N$7,3,FALSE)*I106","v":0},null,"G",{"$f":"IF(P106=\"G\",M106,IF(P106=\"PT\",0,ERR))","v":0},{"$f":"IF(P106=\"PT\",M106,IF(P106=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S106=\"G\",N106,IF(S106=\"PT\",0,ERR))","v":0},{"$f":"IF(S106=\"PT\",N106,IF(S106=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y106)","v":0},null,97]
[null,null,null,null,{"$f":"+G107-Adjustments!H107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G108-Adjustments!H108","v":0},{"$f":"Revenue!$F$107","v":0},{"$f":"+Adjustments!AW108","v":0},null,{"$f":"SUM($F$108:$H$108)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L108,$L$2:$N$7,2,FALSE)*I108","v":0},{"$f":"VLOOKUP($L108,$L$2:$N$7,3,FALSE)*I108","v":0},null,"PT",{"$f":"IF(P108=\"G\",M108,IF(P108=\"PT\",0,ERR))","v":0},{"$f":"IF(P108=\"PT\",M108,IF(P108=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S108=\"G\",N108,IF(S108=\"PT\",0,ERR))","v":0},{"$f":"IF(S108=\"PT\",N108,IF(S108=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y108)","v":0},null,99]
[null,null,null,null,{"$f":"+G109-Adjustments!H109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,"Commodity Revenue",null,{"$f":"+G110-Adjustments!H110","v":0},{"$f":"Revenue!$F$109","v":0},{"$f":"+Adjustments!AW110","v":0},null,{"$f":"SUM($F$110:$H$110)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L110,$L$2:$N$7,2,FALSE)*I110","v":0},{"$f":"VLOOKUP($L110,$L$2:$N$7,3,FALSE)*I110","v":0},null,"PT",{"$f":"IF(P110=\"G\",M110,IF(P110=\"PT\",0,ERR))","v":0},{"$f":"IF(P110=\"PT\",M110,IF(P110=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S110=\"G\",N110,IF(S110=\"PT\",0,ERR))","v":0},{"$f":"IF(S110=\"PT\",N110,IF(S110=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y110)","v":0},null,101]
[null,null,"Total Revenue",null,{"$f":"+G111-Adjustments!H111","v":0},{"$f":"SUM(F106:F110)","v":0},{"$f":"SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},null,null,null,{"$f":"SUM(M106:M110)","v":0},{"$f":"SUM(N106:N110)","v":0},null,null,{"$f":"SUM(Q106:Q110)","v":0},{"$f":"SUM(R106:R110)","v":0},null,{"$f":"SUM(T106:T110)","v":0},{"$f":"SUM(U106:U110)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y111)","v":0},null,102]
[null,null,null,null,{"$f":"+G112-Adjustments!H112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103]
[null,null,"Total Dth",null,{"$f":"+G113-Adjustments!H113","v":0},{"$f":"Revenue!$F$112","v":0},{"$f":"+Adjustments!AW113","v":0},null,{"$f":"SUM($F$113:$H$113)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L113,$L$2:$N$7,2,FALSE)*I113","v":0},{"$f":"VLOOKUP($L113,$L$2:$N$7,3,FALSE)*I113","v":0},null,"G",{"$f":"IF(P113=\"G\",M113,IF(P113=\"PT\",0,ERR))","v":0},{"$f":"IF(P113=\"PT\",M113,IF(P113=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S113=\"G\",N113,IF(S113=\"PT\",0,ERR))","v":0},{"$f":"IF(S113=\"PT\",N113,IF(S113=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y113)","v":0},null,104]
[null,null,null,null,{"$f":"+G114-Adjustments!H114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,"FT1-L","Distribution Non-Gas Rev",null,{"$f":"+G115-Adjustments!H115","v":2624472},{"$f":"Revenue!$F$114","v":0},{"$f":"+Adjustments!AW151","v":2624472},null,{"$f":"SUM($F$115:$H$115)","v":2624472},null,null,"Utah",{"$f":"VLOOKUP($L115,$L$2:$N$7,2,FALSE)*I115","v":2624472},{"$f":"VLOOKUP($L115,$L$2:$N$7,3,FALSE)*I115","v":0},null,"G",{"$f":"IF(P115=\"G\",M115,IF(P115=\"PT\",0,ERR))","v":2624472},{"$f":"IF(P115=\"PT\",M115,IF(P115=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S115=\"G\",N115,IF(S115=\"PT\",0,ERR))","v":0},{"$f":"IF(S115=\"PT\",N115,IF(S115=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y115)","v":2624472},null,106]
[null,null,null,null,{"$f":"+G116-Adjustments!H116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G117-Adjustments!H117","v":0},{"$f":"Revenue!$F$116","v":0},{"$f":"+Adjustments!AW117","v":0},null,{"$f":"SUM($F$117:$H$117)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L117,$L$2:$N$7,2,FALSE)*I117","v":0},{"$f":"VLOOKUP($L117,$L$2:$N$7,3,FALSE)*I117","v":0},null,"PT",{"$f":"IF(P117=\"G\",M117,IF(P117=\"PT\",0,ERR))","v":0},{"$f":"IF(P117=\"PT\",M117,IF(P117=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S117=\"G\",N117,IF(S117=\"PT\",0,ERR))","v":0},{"$f":"IF(S117=\"PT\",N117,IF(S117=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y117)","v":0},null,108]
[null,null,null,null,{"$f":"+G118-Adjustments!H118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
[null,null,"Commodity Revenue",null,{"$f":"+G119-Adjustments!H119","v":0},{"$f":"Revenue!$F$118","v":0},{"$f":"+Adjustments!AW119","v":0},null,{"$f":"SUM($F$119:$H$119)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L119,$L$2:$N$7,2,FALSE)*I119","v":0},{"$f":"VLOOKUP($L119,$L$2:$N$7,3,FALSE)*I119","v":0},null,"PT",{"$f":"IF(P119=\"G\",M119,IF(P119=\"PT\",0,ERR))","v":0},{"$f":"IF(P119=\"PT\",M119,IF(P119=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S119=\"G\",N119,IF(S119=\"PT\",0,ERR))","v":0},{"$f":"IF(S119=\"PT\",N119,IF(S119=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y119)","v":0},null,110]
[null,null,"Total Revenue",null,{"$f":"+G120-Adjustments!H120","v":2624472},{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":2624472},{"$f":"SUM(H115:H119)","v":0},{"$f":"SUM(I115:I119)","v":2624472},null,null,null,{"$f":"SUM(M115:M119)","v":2624472},{"$f":"SUM(N115:N119)","v":0},null,null,{"$f":"SUM(Q115:Q119)","v":2624472},{"$f":"SUM(R115:R119)","v":0},null,{"$f":"SUM(T115:T119)","v":0},{"$f":"SUM(U115:U119)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y120)","v":2624472},null,111]
[null,null,null,null,{"$f":"+G121-Adjustments!H121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,null,"Total Dth",null,{"$f":"+G122-Adjustments!H122","v":32698029},{"$f":"Revenue!$F$121","v":0},{"$f":"+Adjustments!AW158","v":32698029},null,{"$f":"SUM($F$122:$H$122)","v":32698029},null,null,"Utah",{"$f":"VLOOKUP($L122,$L$2:$N$7,2,FALSE)*I122","v":32698029},{"$f":"VLOOKUP($L122,$L$2:$N$7,3,FALSE)*I122","v":0},null,"G",{"$f":"IF(P122=\"G\",M122,IF(P122=\"PT\",0,ERR))","v":32698029},{"$f":"IF(P122=\"PT\",M122,IF(P122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S122=\"G\",N122,IF(S122=\"PT\",0,ERR))","v":0},{"$f":"IF(S122=\"PT\",N122,IF(S122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y122)","v":32698029},null,113]
[null,null,null,null,{"$f":"+G123-Adjustments!H123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"FT-1","Distribution Non-Gas Rev",null,{"$f":"+G124-Adjustments!H124","v":0},{"$f":"Revenue!$F$123","v":6203341},{"$f":"+Adjustments!AW124","v":-3951702.9033049927},null,{"$f":"SUM($F$124:$H$124)","v":2251638.0966950073},null,null,"Utah",{"$f":"VLOOKUP($L124,$L$2:$N$7,2,FALSE)*I124","v":2251638.0966950073},{"$f":"VLOOKUP($L124,$L$2:$N$7,3,FALSE)*I124","v":0},null,"G",{"$f":"IF(P124=\"G\",M124,IF(P124=\"PT\",0,ERR))","v":2251638.0966950073},{"$f":"IF(P124=\"PT\",M124,IF(P124=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S124=\"G\",N124,IF(S124=\"PT\",0,ERR))","v":0},{"$f":"IF(S124=\"PT\",N124,IF(S124=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y124)","v":2251638.0966950073},null,115]
[null,null,null,null,{"$f":"+G125-Adjustments!H125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G126-Adjustments!H126","v":0},{"$f":"Revenue!$F$125","v":0},{"$f":"+Adjustments!AW126","v":0},null,{"$f":"SUM($F$126:$H$126)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L126,$L$2:$N$7,2,FALSE)*I126","v":0},{"$f":"VLOOKUP($L126,$L$2:$N$7,3,FALSE)*I126","v":0},null,"PT",{"$f":"IF(P126=\"G\",M126,IF(P126=\"PT\",0,ERR))","v":0},{"$f":"IF(P126=\"PT\",M126,IF(P126=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S126=\"G\",N126,IF(S126=\"PT\",0,ERR))","v":0},{"$f":"IF(S126=\"PT\",N126,IF(S126=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y126)","v":0},null,117]
[null,null,null,null,{"$f":"+G127-Adjustments!H127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
[null,null,"Commodity Revenue",null,{"$f":"+G128-Adjustments!H128","v":0},{"$f":"Revenue!$F$127","v":0},{"$f":"+Adjustments!AW128","v":0},null,{"$f":"SUM($F$128:$H$128)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L128,$L$2:$N$7,2,FALSE)*I128","v":0},{"$f":"VLOOKUP($L128,$L$2:$N$7,3,FALSE)*I128","v":0},null,"PT",{"$f":"IF(P128=\"G\",M128,IF(P128=\"PT\",0,ERR))","v":0},{"$f":"IF(P128=\"PT\",M128,IF(P128=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S128=\"G\",N128,IF(S128=\"PT\",0,ERR))","v":0},{"$f":"IF(S128=\"PT\",N128,IF(S128=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y128)","v":0},null,119]
[null,null,"Total Revenue",null,{"$f":"+G129-Adjustments!H129","v":0},{"$f":"SUM(F124:F128)","v":6203341},{"$f":"SUM(G124:G128)","v":-3951702.9033049927},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":2251638.0966950073},null,null,null,{"$f":"SUM(M124:M128)","v":2251638.0966950073},{"$f":"SUM(N124:N128)","v":0},null,null,{"$f":"SUM(Q124:Q128)","v":2251638.0966950073},{"$f":"SUM(R124:R128)","v":0},null,{"$f":"SUM(T124:T128)","v":0},{"$f":"SUM(U124:U128)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y129)","v":2251638.0966950073},null,120]
[null,null,null,null,{"$f":"+G130-Adjustments!H130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121]
[null,null,"Total Dth",null,{"$f":"+G131-Adjustments!H131","v":0},{"$f":"Revenue!$F$130","v":38522404},{"$f":"+Adjustments!AW131","v":-32671632},null,{"$f":"SUM($F$131:$H$131)","v":5850772},null,null,"Utah",{"$f":"VLOOKUP($L131,$L$2:$N$7,2,FALSE)*I131","v":5850772},{"$f":"VLOOKUP($L131,$L$2:$N$7,3,FALSE)*I131","v":0},null,"G",{"$f":"IF(P131=\"G\",M131,IF(P131=\"PT\",0,ERR))","v":5850772},{"$f":"IF(P131=\"PT\",M131,IF(P131=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S131=\"G\",N131,IF(S131=\"PT\",0,ERR))","v":0},{"$f":"IF(S131=\"PT\",N131,IF(S131=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y131)","v":5850772},null,122]
[null,null,null,null,{"$f":"+G132-Adjustments!H132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123]
[null,"FT-2","Distribution Non-Gas Rev",null,{"$f":"+G133-Adjustments!H133","v":0},{"$f":"Revenue!$F$132","v":0},{"$f":"+Adjustments!AW133","v":0},null,{"$f":"SUM($F$133:$H$133)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L133,$L$2:$N$7,2,FALSE)*I133","v":0},{"$f":"VLOOKUP($L133,$L$2:$N$7,3,FALSE)*I133","v":0},null,"G",{"$f":"IF(P133=\"G\",M133,IF(P133=\"PT\",0,ERR))","v":0},{"$f":"IF(P133=\"PT\",M133,IF(P133=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S133=\"G\",N133,IF(S133=\"PT\",0,ERR))","v":0},{"$f":"IF(S133=\"PT\",N133,IF(S133=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y133)","v":0},null,124]
[null,null,null,null,{"$f":"+G134-Adjustments!H134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G135-Adjustments!H135","v":0},{"$f":"Revenue!$F$134","v":0},{"$f":"+Adjustments!AW135","v":0},null,{"$f":"SUM($F$135:$H$135)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L135,$L$2:$N$7,2,FALSE)*I135","v":0},{"$f":"VLOOKUP($L135,$L$2:$N$7,3,FALSE)*I135","v":0},null,"PT",{"$f":"IF(P135=\"G\",M135,IF(P135=\"PT\",0,ERR))","v":0},{"$f":"IF(P135=\"PT\",M135,IF(P135=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S135=\"G\",N135,IF(S135=\"PT\",0,ERR))","v":0},{"$f":"IF(S135=\"PT\",N135,IF(S135=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y135)","v":0},null,126]
[null,null,null,null,{"$f":"+G136-Adjustments!H136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,null,"Commodity Revenue",null,{"$f":"+G137-Adjustments!H137","v":0},{"$f":"Revenue!$F$136","v":0},{"$f":"+Adjustments!AW137","v":0},null,{"$f":"SUM($F$137:$H$137)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L137,$L$2:$N$7,2,FALSE)*I137","v":0},{"$f":"VLOOKUP($L137,$L$2:$N$7,3,FALSE)*I137","v":0},null,"PT",{"$f":"IF(P137=\"G\",M137,IF(P137=\"PT\",0,ERR))","v":0},{"$f":"IF(P137=\"PT\",M137,IF(P137=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S137=\"G\",N137,IF(S137=\"PT\",0,ERR))","v":0},{"$f":"IF(S137=\"PT\",N137,IF(S137=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y137)","v":0},null,128]
[null,null,"Total Revenue",null,{"$f":"+G138-Adjustments!H138","v":0},{"$f":"SUM(F133:F137)","v":0},{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},null,null,null,{"$f":"SUM(M133:M137)","v":0},{"$f":"SUM(N133:N137)","v":0},null,null,{"$f":"SUM(Q133:Q137)","v":0},{"$f":"SUM(R133:R137)","v":0},null,{"$f":"SUM(T133:T137)","v":0},{"$f":"SUM(U133:U137)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y138)","v":0},null,129]
[null,null,null,null,{"$f":"+G139-Adjustments!H139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130]
[null,null,"Total Dth",null,{"$f":"+G140-Adjustments!H140","v":0},{"$f":"Revenue!$F$139","v":0},{"$f":"+Adjustments!AW140","v":0},null,{"$f":"SUM($F$140:$H$140)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L140,$L$2:$N$7,2,FALSE)*I140","v":0},{"$f":"VLOOKUP($L140,$L$2:$N$7,3,FALSE)*I140","v":0},null,"G",{"$f":"IF(P140=\"G\",M140,IF(P140=\"PT\",0,ERR))","v":0},{"$f":"IF(P140=\"PT\",M140,IF(P140=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S140=\"G\",N140,IF(S140=\"PT\",0,ERR))","v":0},{"$f":"IF(S140=\"PT\",N140,IF(S140=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y140)","v":0},null,{"$f":"Y139+1","v":131}]
[null,null,null,null,{"$f":"+G141-Adjustments!H141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132]
[null,"MT","Distribution Non-Gas Rev",null,{"$f":"+G142-Adjustments!H142","v":0},{"$f":"Revenue!$F$141","v":41875},{"$f":"+Adjustments!AW142","v":-9083.7269784456512},null,{"$f":"SUM($F$142:$H$142)","v":32791.273021554349},null,null,"Utah",{"$f":"VLOOKUP($L142,$L$2:$N$7,2,FALSE)*I142","v":32791.273021554349},{"$f":"VLOOKUP($L142,$L$2:$N$7,3,FALSE)*I142","v":0},null,"G",{"$f":"IF(P142=\"G\",M142,IF(P142=\"PT\",0,ERR))","v":32791.273021554349},{"$f":"IF(P142=\"PT\",M142,IF(P142=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S142=\"G\",N142,IF(S142=\"PT\",0,ERR))","v":0},{"$f":"IF(S142=\"PT\",N142,IF(S142=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y142)","v":32791.273021554349},null,133]
[null,null,null,null,{"$f":"+G143-Adjustments!H143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G144-Adjustments!H144","v":0},{"$f":"Revenue!$F$143","v":1933},{"$f":"+Adjustments!AW144","v":14.060000000000173},null,{"$f":"SUM($F$144:$H$144)","v":1947.0600000000002},null,null,"Utah",{"$f":"VLOOKUP($L144,$L$2:$N$7,2,FALSE)*I144","v":1947.0600000000002},{"$f":"VLOOKUP($L144,$L$2:$N$7,3,FALSE)*I144","v":0},null,"PT",{"$f":"IF(P144=\"G\",M144,IF(P144=\"PT\",0,ERR))","v":0},{"$f":"IF(P144=\"PT\",M144,IF(P144=\"G\",0,ERR))","v":1947.0600000000002},"PT",{"$f":"IF(S144=\"G\",N144,IF(S144=\"PT\",0,ERR))","v":0},{"$f":"IF(S144=\"PT\",N144,IF(S144=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y144)","v":0},null,135]
[null,null,null,null,{"$f":"+G145-Adjustments!H145","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136]
[null,null,"Commodity Revenue",null,{"$f":"+G146-Adjustments!H146","v":0},{"$f":"Revenue!$F$145","v":0},{"$f":"+Adjustments!AW146","v":0},null,{"$f":"SUM($F$146:$H$146)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L146,$L$2:$N$7,2,FALSE)*I146","v":0},{"$f":"VLOOKUP($L146,$L$2:$N$7,3,FALSE)*I146","v":0},null,"PT",{"$f":"IF(P146=\"G\",M146,IF(P146=\"PT\",0,ERR))","v":0},{"$f":"IF(P146=\"PT\",M146,IF(P146=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S146=\"G\",N146,IF(S146=\"PT\",0,ERR))","v":0},{"$f":"IF(S146=\"PT\",N146,IF(S146=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y146)","v":0},null,137]
[null,null,"Total Revenue",null,{"$f":"+G147-Adjustments!H147","v":0},{"$f":"SUM(F142:F146)","v":43808},{"$f":"SUM(G142:G146)","v":-9069.6669784456517},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":34738.333021554346},null,null,null,{"$f":"SUM(M142:M146)","v":34738.333021554346},{"$f":"SUM(N142:N146)","v":0},null,null,{"$f":"SUM(Q142:Q146)","v":32791.273021554349},{"$f":"SUM(R142:R146)","v":1947.0600000000002},null,{"$f":"SUM(T142:T146)","v":0},{"$f":"SUM(U142:U146)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y147)","v":32791.273021554349},null,138]
[null,null,null,null,{"$f":"+G148-Adjustments!H148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139]
[null,null,"Total Dth",null,{"$f":"+G149-Adjustments!H149","v":0},{"$f":"Revenue!$F$148","v":32228},{"$f":"+Adjustments!AW149","v":223},null,{"$f":"SUM($F$149:$H$149)","v":32451},null,null,"Utah",{"$f":"VLOOKUP($L149,$L$2:$N$7,2,FALSE)*I149","v":32451},{"$f":"VLOOKUP($L149,$L$2:$N$7,3,FALSE)*I149","v":0},null,"G",{"$f":"IF(P149=\"G\",M149,IF(P149=\"PT\",0,ERR))","v":32451},{"$f":"IF(P149=\"PT\",M149,IF(P149=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S149=\"G\",N149,IF(S149=\"PT\",0,ERR))","v":0},{"$f":"IF(S149=\"PT\",N149,IF(S149=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y149)","v":32451},null,140]
[null,null,null,null,{"$f":"+G150-Adjustments!H150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141]
[null,"Blank","Distribution Non-Gas Rev",null,{"$f":"+G151-Adjustments!H151","v":-2624472},{"$f":"Revenue!$F$150","v":0},{"$f":"+Adjustments!AW115","v":0},null,{"$f":"SUM($F$151:$H$151)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L151,$L$2:$N$7,2,FALSE)*I151","v":0},{"$f":"VLOOKUP($L151,$L$2:$N$7,3,FALSE)*I151","v":0},null,"G",{"$f":"IF(P151=\"G\",M151,IF(P151=\"PT\",0,ERR))","v":0},{"$f":"IF(P151=\"PT\",M151,IF(P151=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S151=\"G\",N151,IF(S151=\"PT\",0,ERR))","v":0},{"$f":"IF(S151=\"PT\",N151,IF(S151=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y151)","v":0},null,142]
[null,null,null,null,{"$f":"+G152-Adjustments!H152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G153-Adjustments!H153","v":0},{"$f":"Revenue!$F$152","v":0},{"$f":"+Adjustments!AW153","v":0},null,{"$f":"SUM($F$153:$H$153)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L153,$L$2:$N$7,2,FALSE)*I153","v":0},{"$f":"VLOOKUP($L153,$L$2:$N$7,3,FALSE)*I153","v":0},null,"PT",{"$f":"IF(P153=\"G\",M153,IF(P153=\"PT\",0,ERR))","v":0},{"$f":"IF(P153=\"PT\",M153,IF(P153=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S153=\"G\",N153,IF(S153=\"PT\",0,ERR))","v":0},{"$f":"IF(S153=\"PT\",N153,IF(S153=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y153)","v":0},null,144]
[null,null,null,null,{"$f":"+G154-Adjustments!H154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145]
[null,null,"Commodity Revenue",null,{"$f":"+G155-Adjustments!H155","v":0},{"$f":"Revenue!$F$154","v":0},{"$f":"+Adjustments!AW155","v":0},null,{"$f":"SUM($F$155:$H$155)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L155,$L$2:$N$7,2,FALSE)*I155","v":0},{"$f":"VLOOKUP($L155,$L$2:$N$7,3,FALSE)*I155","v":0},null,"PT",{"$f":"IF(P155=\"G\",M155,IF(P155=\"PT\",0,ERR))","v":0},{"$f":"IF(P155=\"PT\",M155,IF(P155=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S155=\"G\",N155,IF(S155=\"PT\",0,ERR))","v":0},{"$f":"IF(S155=\"PT\",N155,IF(S155=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y155)","v":0},null,146]
[null,null,"Total Revenue",null,{"$f":"+G156-Adjustments!H156","v":-2624472},{"$f":"SUM(F151:F155)","v":0},{"$f":"SUM(G151:G155)","v":0},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},null,null,null,{"$f":"SUM(M151:M155)","v":0},{"$f":"SUM(N151:N155)","v":0},null,null,{"$f":"SUM(Q151:Q155)","v":0},{"$f":"SUM(R151:R155)","v":0},null,{"$f":"SUM(T151:T155)","v":0},{"$f":"SUM(U151:U155)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y156)","v":0},null,147]
[null,null,null,null,{"$f":"+G157-Adjustments!H157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148]
[null,null,"Total Dth",null,{"$f":"+G158-Adjustments!H158","v":-32698029},{"$f":"Revenue!$F$157","v":0},{"$f":"+Adjustments!AW122","v":0},null,{"$f":"SUM($F$158:$H$158)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L158,$L$2:$N$7,2,FALSE)*I158","v":0},{"$f":"VLOOKUP($L158,$L$2:$N$7,3,FALSE)*I158","v":0},null,"G",{"$f":"IF(P158=\"G\",M158,IF(P158=\"PT\",0,ERR))","v":0},{"$f":"IF(P158=\"PT\",M158,IF(P158=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S158=\"G\",N158,IF(S158=\"PT\",0,ERR))","v":0},{"$f":"IF(S158=\"PT\",N158,IF(S158=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y158)","v":0},null,149]
[null,null,null,null,{"$f":"+G159-Adjustments!H159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150]
[null,"IT","Distribution Non-Gas Rev",null,{"$f":"+G160-Adjustments!H160","v":0},{"$f":"Revenue!$F$159","v":14819482},{"$f":"+Adjustments!AW160","v":4609134.3020415418},null,{"$f":"SUM($F$160:$H$160)","v":19428616.302041542},null,null,"Utah",{"$f":"VLOOKUP($L160,$L$2:$N$7,2,FALSE)*I160","v":19428616.302041542},{"$f":"VLOOKUP($L160,$L$2:$N$7,3,FALSE)*I160","v":0},null,"G",{"$f":"IF(P160=\"G\",M160,IF(P160=\"PT\",0,ERR))","v":19428616.302041542},{"$f":"IF(P160=\"PT\",M160,IF(P160=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S160=\"G\",N160,IF(S160=\"PT\",0,ERR))","v":0},{"$f":"IF(S160=\"PT\",N160,IF(S160=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y160)","v":19428616.302041542},null,151]
[null,null,null,null,{"$f":"+G161-Adjustments!H161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G162-Adjustments!H162","v":0},{"$f":"Revenue!$F$161","v":1656},{"$f":"+Adjustments!AW162","v":-1656},null,{"$f":"SUM($F$162:$H$162)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L162,$L$2:$N$7,2,FALSE)*I162","v":0},{"$f":"VLOOKUP($L162,$L$2:$N$7,3,FALSE)*I162","v":0},null,"PT",{"$f":"IF(P162=\"G\",M162,IF(P162=\"PT\",0,ERR))","v":0},{"$f":"IF(P162=\"PT\",M162,IF(P162=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S162=\"G\",N162,IF(S162=\"PT\",0,ERR))","v":0},{"$f":"IF(S162=\"PT\",N162,IF(S162=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y162)","v":0},null,153]
[null,null,null,null,{"$f":"+G163-Adjustments!H163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154]
[null,null,"Commodity Revenue",null,{"$f":"+G164-Adjustments!H164","v":0},{"$f":"Revenue!$F$163","v":46565},{"$f":"+Adjustments!AW164","v":-46565},null,{"$f":"SUM($F$164:$H$164)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L164,$L$2:$N$7,2,FALSE)*I164","v":0},{"$f":"VLOOKUP($L164,$L$2:$N$7,3,FALSE)*I164","v":0},null,"PT",{"$f":"IF(P164=\"G\",M164,IF(P164=\"PT\",0,ERR))","v":0},{"$f":"IF(P164=\"PT\",M164,IF(P164=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S164=\"G\",N164,IF(S164=\"PT\",0,ERR))","v":0},{"$f":"IF(S164=\"PT\",N164,IF(S164=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y164)","v":0},null,155]
[null,null,"Total Revenue",null,{"$f":"+G165-Adjustments!H165","v":0},{"$f":"SUM(F160:F164)","v":14867703},{"$f":"SUM(G160:G164)","v":4560913.3020415418},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":19428616.302041542},null,null,null,{"$f":"SUM(M160:M164)","v":19428616.302041542},{"$f":"SUM(N160:N164)","v":0},null,null,{"$f":"SUM(Q160:Q164)","v":19428616.302041542},{"$f":"SUM(R160:R164)","v":0},null,{"$f":"SUM(T160:T164)","v":0},{"$f":"SUM(U160:U164)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y165)","v":19428616.302041542},null,156]
[null,null,null,null,{"$f":"+G166-Adjustments!H166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157]
[null,null,"Total Dth",null,{"$f":"+G167-Adjustments!H167","v":0},{"$f":"Revenue!$F$166","v":38123742},{"$f":"+Adjustments!AW167","v":3003584},null,{"$f":"SUM($F$167:$H$167)","v":41127326},null,null,"Utah",{"$f":"VLOOKUP($L167,$L$2:$N$7,2,FALSE)*I167","v":41127326},{"$f":"VLOOKUP($L167,$L$2:$N$7,3,FALSE)*I167","v":0},null,"G",{"$f":"IF(P167=\"G\",M167,IF(P167=\"PT\",0,ERR))","v":41127326},{"$f":"IF(P167=\"PT\",M167,IF(P167=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S167=\"G\",N167,IF(S167=\"PT\",0,ERR))","v":0},{"$f":"IF(S167=\"PT\",N167,IF(S167=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y167)","v":41127326},null,158]
[null,null,null,null,{"$f":"+G168-Adjustments!H168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159]
[null,"IT-S","Distribution Non-Gas Rev",null,{"$f":"+G169-Adjustments!H169","v":0},{"$f":"Revenue!$F$168","v":0},{"$f":"+Adjustments!AW169","v":0},null,{"$f":"SUM($F$169:$H$169)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L169,$L$2:$N$7,2,FALSE)*I169","v":0},{"$f":"VLOOKUP($L169,$L$2:$N$7,3,FALSE)*I169","v":0},null,"G",{"$f":"IF(P169=\"G\",M169,IF(P169=\"PT\",0,ERR))","v":0},{"$f":"IF(P169=\"PT\",M169,IF(P169=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S169=\"G\",N169,IF(S169=\"PT\",0,ERR))","v":0},{"$f":"IF(S169=\"PT\",N169,IF(S169=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y169)","v":0},null,160]
[null,null,null,null,{"$f":"+G170-Adjustments!H170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G171-Adjustments!H171","v":0},{"$f":"Revenue!$F$170","v":0},{"$f":"+Adjustments!AW171","v":0},null,{"$f":"SUM($F$171:$H$171)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L171,$L$2:$N$7,2,FALSE)*I171","v":0},{"$f":"VLOOKUP($L171,$L$2:$N$7,3,FALSE)*I171","v":0},null,"PT",{"$f":"IF(P171=\"G\",M171,IF(P171=\"PT\",0,ERR))","v":0},{"$f":"IF(P171=\"PT\",M171,IF(P171=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S171=\"G\",N171,IF(S171=\"PT\",0,ERR))","v":0},{"$f":"IF(S171=\"PT\",N171,IF(S171=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y171)","v":0},null,162]
[null,null,null,null,{"$f":"+G172-Adjustments!H172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163]
[null,null,"Commodity Revenue",null,{"$f":"+G173-Adjustments!H173","v":0},{"$f":"Revenue!$F$172","v":0},{"$f":"+Adjustments!AW173","v":0},null,{"$f":"SUM($F$173:$H$173)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L173,$L$2:$N$7,2,FALSE)*I173","v":0},{"$f":"VLOOKUP($L173,$L$2:$N$7,3,FALSE)*I173","v":0},null,"PT",{"$f":"IF(P173=\"G\",M173,IF(P173=\"PT\",0,ERR))","v":0},{"$f":"IF(P173=\"PT\",M173,IF(P173=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S173=\"G\",N173,IF(S173=\"PT\",0,ERR))","v":0},{"$f":"IF(S173=\"PT\",N173,IF(S173=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y173)","v":0},null,164]
[null,null,"Total Revenue",null,{"$f":"+G174-Adjustments!H174","v":0},{"$f":"SUM(F169:F173)","v":0},{"$f":"SUM(G169:G173)","v":0},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},null,null,null,{"$f":"SUM(M169:M173)","v":0},{"$f":"SUM(N169:N173)","v":0},null,null,{"$f":"SUM(Q169:Q173)","v":0},{"$f":"SUM(R169:R173)","v":0},null,{"$f":"SUM(T169:T173)","v":0},{"$f":"SUM(U169:U173)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y174)","v":0},null,165]
[null,null,null,null,{"$f":"+G175-Adjustments!H175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166]
[null,null,"Total Dth",null,{"$f":"+G176-Adjustments!H176","v":0},{"$f":"Revenue!$F$175","v":0},{"$f":"+Adjustments!AW176","v":0},null,{"$f":"SUM($F$176:$H$176)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L176,$L$2:$N$7,2,FALSE)*I176","v":0},{"$f":"VLOOKUP($L176,$L$2:$N$7,3,FALSE)*I176","v":0},null,"G",{"$f":"IF(P176=\"G\",M176,IF(P176=\"PT\",0,ERR))","v":0},{"$f":"IF(P176=\"PT\",M176,IF(P176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S176=\"G\",N176,IF(S176=\"PT\",0,ERR))","v":0},{"$f":"IF(S176=\"PT\",N176,IF(S176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y176)","v":0},null,167]
[null,null,null,null,{"$f":"+G177-Adjustments!H177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
[null,"FT-2C","Distribution Non-Gas Rev",null,{"$f":"+G178-Adjustments!H178","v":0},{"$f":"Revenue!$F$177","v":0},{"$f":"+Adjustments!AW178","v":0},null,{"$f":"SUM($F$178:$H$178)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L178,$L$2:$N$7,2,FALSE)*I178","v":0},{"$f":"VLOOKUP($L178,$L$2:$N$7,3,FALSE)*I178","v":0},null,"G",{"$f":"IF(P178=\"G\",M178,IF(P178=\"PT\",0,ERR))","v":0},{"$f":"IF(P178=\"PT\",M178,IF(P178=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S178=\"G\",N178,IF(S178=\"PT\",0,ERR))","v":0},{"$f":"IF(S178=\"PT\",N178,IF(S178=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y178)","v":0},null,169]
[null,null,null,null,{"$f":"+G179-Adjustments!H179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G180-Adjustments!H180","v":0},{"$f":"Revenue!$F$179","v":0},{"$f":"+Adjustments!AW180","v":0},null,{"$f":"SUM($F$180:$H$180)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L180,$L$2:$N$7,2,FALSE)*I180","v":0},{"$f":"VLOOKUP($L180,$L$2:$N$7,3,FALSE)*I180","v":0},null,"PT",{"$f":"IF(P180=\"G\",M180,IF(P180=\"PT\",0,ERR))","v":0},{"$f":"IF(P180=\"PT\",M180,IF(P180=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S180=\"G\",N180,IF(S180=\"PT\",0,ERR))","v":0},{"$f":"IF(S180=\"PT\",N180,IF(S180=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y180)","v":0},null,171]
[null,null,null,null,{"$f":"+G181-Adjustments!H181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172]
[null,null,"Commodity Revenue",null,{"$f":"+G182-Adjustments!H182","v":0},{"$f":"Revenue!$F$181","v":0},{"$f":"+Adjustments!AW182","v":0},null,{"$f":"SUM($F$182:$H$182)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L182,$L$2:$N$7,2,FALSE)*I182","v":0},{"$f":"VLOOKUP($L182,$L$2:$N$7,3,FALSE)*I182","v":0},null,"PT",{"$f":"IF(P182=\"G\",M182,IF(P182=\"PT\",0,ERR))","v":0},{"$f":"IF(P182=\"PT\",M182,IF(P182=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S182=\"G\",N182,IF(S182=\"PT\",0,ERR))","v":0},{"$f":"IF(S182=\"PT\",N182,IF(S182=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y182)","v":0},null,173]
[null,null,"Total Revenue",null,{"$f":"+G183-Adjustments!H183","v":0},{"$f":"SUM(F178:F182)","v":0},{"$f":"SUM(G178:G182)","v":0},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},null,null,null,{"$f":"SUM(M178:M182)","v":0},{"$f":"SUM(N178:N182)","v":0},null,null,{"$f":"SUM(Q178:Q182)","v":0},{"$f":"SUM(R178:R182)","v":0},null,{"$f":"SUM(T178:T182)","v":0},{"$f":"SUM(U178:U182)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y183)","v":0},null,174]
[null,null,null,null,{"$f":"+G184-Adjustments!H184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
[null,null,"Total Dth",null,{"$f":"+G185-Adjustments!H185","v":0},{"$f":"Revenue!$F$184","v":0},{"$f":"+Adjustments!AW185","v":0},null,{"$f":"SUM($F$185:$H$185)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L185,$L$2:$N$7,2,FALSE)*I185","v":0},{"$f":"VLOOKUP($L185,$L$2:$N$7,3,FALSE)*I185","v":0},null,"G",{"$f":"IF(P185=\"G\",M185,IF(P185=\"PT\",0,ERR))","v":0},{"$f":"IF(P185=\"PT\",M185,IF(P185=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S185=\"G\",N185,IF(S185=\"PT\",0,ERR))","v":0},{"$f":"IF(S185=\"PT\",N185,IF(S185=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y185)","v":0},null,176]
[null,null,null,null,{"$f":"+G186-Adjustments!H186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
[null,"Blank","Distribution Non-Gas Rev",null,{"$f":"+G187-Adjustments!H187","v":0},{"$f":"Revenue!$F$186","v":0},{"$f":"+Adjustments!AW187","v":0},null,{"$f":"SUM($F$187:$H$187)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L187,$L$2:$N$7,2,FALSE)*I187","v":0},{"$f":"VLOOKUP($L187,$L$2:$N$7,3,FALSE)*I187","v":0},null,"G",{"$f":"IF(P187=\"G\",M187,IF(P187=\"PT\",0,ERR))","v":0},{"$f":"IF(P187=\"PT\",M187,IF(P187=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S187=\"G\",N187,IF(S187=\"PT\",0,ERR))","v":0},{"$f":"IF(S187=\"PT\",N187,IF(S187=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y187)","v":0},null,178]
[null,null,null,null,{"$f":"+G188-Adjustments!H188","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G189-Adjustments!H189","v":0},{"$f":"Revenue!$F$188","v":0},{"$f":"+Adjustments!AW189","v":0},null,{"$f":"SUM($F$189:$H$189)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L189,$L$2:$N$7,2,FALSE)*I189","v":0},{"$f":"VLOOKUP($L189,$L$2:$N$7,3,FALSE)*I189","v":0},null,"PT",{"$f":"IF(P189=\"G\",M189,IF(P189=\"PT\",0,ERR))","v":0},{"$f":"IF(P189=\"PT\",M189,IF(P189=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S189=\"G\",N189,IF(S189=\"PT\",0,ERR))","v":0},{"$f":"IF(S189=\"PT\",N189,IF(S189=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y189)","v":0},null,180]
[null,null,null,null,{"$f":"+G190-Adjustments!H190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181]
[null,null,"Commodity Revenue",null,{"$f":"+G191-Adjustments!H191","v":0},{"$f":"Revenue!$F$190","v":0},{"$f":"+Adjustments!AW191","v":0},null,{"$f":"SUM($F$191:$H$191)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L191,$L$2:$N$7,2,FALSE)*I191","v":0},{"$f":"VLOOKUP($L191,$L$2:$N$7,3,FALSE)*I191","v":0},null,"PT",{"$f":"IF(P191=\"G\",M191,IF(P191=\"PT\",0,ERR))","v":0},{"$f":"IF(P191=\"PT\",M191,IF(P191=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S191=\"G\",N191,IF(S191=\"PT\",0,ERR))","v":0},{"$f":"IF(S191=\"PT\",N191,IF(S191=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y191)","v":0},null,182]
[null,null,"Total Revenue",null,{"$f":"+G192-Adjustments!H192","v":0},{"$f":"SUM(F187:F191)","v":0},{"$f":"SUM(G187:G191)","v":0},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},null,null,null,{"$f":"SUM(M187:M191)","v":0},{"$f":"SUM(N187:N191)","v":0},null,null,{"$f":"SUM(Q187:Q191)","v":0},{"$f":"SUM(R187:R191)","v":0},null,{"$f":"SUM(T187:T191)","v":0},{"$f":"SUM(U187:U191)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y192)","v":0},null,183]
[null,null,null,null,{"$f":"+G193-Adjustments!H193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184]
[null,null,"Total Dth",null,{"$f":"+G194-Adjustments!H194","v":0},{"$f":"Revenue!$F$193","v":0},{"$f":"+Adjustments!AW194","v":0},null,{"$f":"SUM($F$194:$H$194)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L194,$L$2:$N$7,2,FALSE)*I194","v":0},{"$f":"VLOOKUP($L194,$L$2:$N$7,3,FALSE)*I194","v":0},null,"G",{"$f":"IF(P194=\"G\",M194,IF(P194=\"PT\",0,ERR))","v":0},{"$f":"IF(P194=\"PT\",M194,IF(P194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S194=\"G\",N194,IF(S194=\"PT\",0,ERR))","v":0},{"$f":"IF(S194=\"PT\",N194,IF(S194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y194)","v":0},null,185]
[null,null,null,null,{"$f":"+G195-Adjustments!H195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,"CET","Distribution Non-Gas Revenue",null,{"$f":"+G196-Adjustments!H196","v":0},{"$f":"Revenue!$F$195","v":9415507},{"$f":"+Adjustments!AW196","v":-9415507},null,{"$f":"SUM($F$196:$H$196)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L196,$L$2:$N$7,2,FALSE)*I196","v":0},{"$f":"VLOOKUP($L196,$L$2:$N$7,3,FALSE)*I196","v":0},null,"G",{"$f":"IF(P196=\"G\",M196,IF(P196=\"PT\",0,ERR))","v":0},{"$f":"IF(P196=\"PT\",M196,IF(P196=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S196=\"G\",N196,IF(S196=\"PT\",0,ERR))","v":0},{"$f":"IF(S196=\"PT\",N196,IF(S196=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y196)","v":0},null,187]
[null,"DSM","Distribution Non-Gas Revenue",null,{"$f":"+G197-Adjustments!H197","v":0},{"$f":"Revenue!$F$196","v":23365638},{"$f":"+Adjustments!AW197","v":-23365638},null,{"$f":"SUM($F$197:$H$197)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L197,$L$2:$N$7,2,FALSE)*I197","v":0},{"$f":"VLOOKUP($L197,$L$2:$N$7,3,FALSE)*I197","v":0},null,"G",{"$f":"IF(P197=\"G\",M197,IF(P197=\"PT\",0,ERR))","v":0},{"$f":"IF(P197=\"PT\",M197,IF(P197=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S197=\"G\",N197,IF(S197=\"PT\",0,ERR))","v":0},{"$f":"IF(S197=\"PT\",N197,IF(S197=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y197)","v":0},null,188]
[null,"Utah Totals",null,null,{"$f":"+G198-Adjustments!H198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
[null,null,null,null,{"$f":"+G199-Adjustments!H199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G200-Adjustments!H200","v":0},{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":341212924.30323589},{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":-2284951.2448897436},{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":0},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":338927973.05834615},null,null,null,{"$f":"+M16+M34+M43+M52+M61+M70+M79+M88+M97+M106+M115+M124+M133+M142+M151+M160+M169+M178+M187+M25+M196+M197","v":338927973.05834615},{"$f":"+N16+N34+N43+N52+N61+N70+N79+N88+N97+N106+N115+N124+N133+N142+N151+N160+N169+N178+N187+N25+N196+N197","v":0},null,null,{"$f":"+Q16+Q34+Q43+Q52+Q61+Q70+Q79+Q88+Q97+Q106+Q115+Q124+Q133+Q142+Q151+Q160+Q169+Q178+Q187+Q25+Q196+Q197","v":338927973.05834615},{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196","v":0},null,{"$f":"+T16+T34+T43+T52+T61+T70+T79+T88+T97+T106+T115+T124+T133+T142+T151+T160+T169+T178+T187+T25+T196","v":0},{"$f":"+U16+U34+U43+U52+U61+U70+U79+U88+U97+U106+U115+U124+U133+U142+U151+U160+U169+U178+U187+U25+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y200)","v":338927973.05834615},null,191]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G201-Adjustments!H201","v":0},{"$f":"+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":87554475.885457098},{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":26769349.364542872},{"$f":"+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":0},{"$f":"+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":114323825.24999997},null,null,null,{"$f":"+M18+M36+M45+M54+M62+M63+M72+M81+M90+M99+M108+M117+M126+M135+M144+M153+M162+M171+M180+M189+M27","v":114323825.24999997},{"$f":"+N18+N36+N45+N54+N62+N63+N72+N81+N90+N99+N108+N117+N126+N135+N144+N153+N162+N171+N180+N189+N27","v":0},null,null,{"$f":"+Q18+Q36+Q45+Q54+Q62+Q63+Q72+Q81+Q90+Q99+Q108+Q117+Q126+Q135+Q144+Q153+Q162+Q171+Q180+Q189+Q27","v":0},{"$f":"+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":114323825.24999997},null,{"$f":"+T18+T36+T45+T54+T62+T63+T72+T81+T90+T99+T108+T117+T126+T135+T144+T153+T162+T171+T180+T189+T27","v":0},{"$f":"+U18+U36+U45+U54+U62+U63+U72+U81+U90+U99+U108+U117+U126+U135+U144+U153+U162+U171+U180+U189+U27","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y201)","v":0},null,192]
[null,null,"Commodity Revenue",null,{"$f":"+G202-Adjustments!H202","v":0},{"$f":"+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":431871998.79130697},{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":10455666.218693011},{"$f":"+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":0},{"$f":"+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":442327665.00999999},null,null,null,{"$f":"+M20+M38+M47+M56+M64+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29","v":442327665.00999999},{"$f":"+N20+N38+N47+N56+N64+N65+N74+N83+N92+N101+N110+N119+N128+N137+N146+N155+N164+N173+N182+N191+N29","v":0},null,null,{"$f":"+Q20+Q38+Q47+Q56+Q64+Q65+Q74+Q83+Q92+Q101+Q110+Q119+Q128+Q137+Q146+Q155+Q164+Q173+Q182+Q191+Q29","v":0},{"$f":"+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":442327665.00999999},null,{"$f":"+T20+T38+T47+T56+T64+T65+T74+T83+T92+T101+T110+T119+T128+T137+T146+T155+T164+T173+T182+T191+T29","v":0},{"$f":"+U20+U38+U47+U56+U64+U65+U74+U83+U92+U101+U110+U119+U128+U137+U146+U155+U164+U173+U182+U191+U29","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y202)","v":0},null,193]
[null,null,"Total Utah Revenue",null,{"$f":"+G203-Adjustments!H203","v":0},{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":860639398.98000002},{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":34940064.338346139},{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":0},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":895579463.31834626},null,null,null,{"$f":"+M21+M39+M48+M57+M66+M75+M84+M93+M102+M111+M120+M129+M138+M147+M156+M165+M174+M183+M192+M30+M196+M197","v":895579463.31834626},{"$f":"+N21+N39+N48+N57+N66+N75+N84+N93+N102+N111+N120+N129+N138+N147+N156+N165+N174+N183+N192+N30+N196","v":0},null,null,{"$f":"+Q21+Q39+Q48+Q57+Q66+Q75+Q84+Q93+Q102+Q111+Q120+Q129+Q138+Q147+Q156+Q165+Q174+Q183+Q192+Q30+Q196+Q197","v":338927973.05834615},{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196","v":556651490.25999999},null,{"$f":"+T21+T39+T48+T57+T66+T75+T84+T93+T102+T111+T120+T129+T138+T147+T156+T165+T174+T183+T192+T30+T196","v":0},{"$f":"+U21+U39+U48+U57+U66+U75+U84+U93+U102+U111+U120+U129+U138+U147+U156+U165+U174+U183+U192+U30+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y203)","v":338927973.05834615},null,194]
[null,null,null,null,{"$f":"+G204-Adjustments!H204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y203+1","v":195}]
[null,null,"Sales Dth",null,{"$f":"+G205-Adjustments!H205","v":0},{"$f":"F23+F32+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F140+F158","v":93770169.230000004},{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194+G140+G158","v":14001860.77},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H140+H158","v":0},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194","v":107772030},null,null,null,{"$f":"M23+M32+M41+M50+M59+M68+M77+M86+M95+M104+M113+M194+M140+M158","v":107772030},{"$f":"N23+N32+N41+N50+N59+N68+N77+N86+N95+N104+N113+N194+N140+N158","v":0},null,null,{"$f":"Q23+Q32+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q194+Q140+Q158","v":107772030},{"$f":"R23+R32+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194+R140+R158","v":0},null,{"$f":"T23+T32+T41+T50+T59+T68+T77+T86+T95+T104+T113+T194+T140+T158","v":0},{"$f":"U23+U32+U41+U50+U59+U68+U77+U86+U95+U104+U113+U194+U140+U158","v":0},null,{"$f":"W23+W32+W41+W50+W59+W68+W77+W86+W95+W104+W113+W194+W140+W158","v":107772030},null,196]
[null,null,"Transportation Dth",null,{"$f":"+G206-Adjustments!H206","v":0},{"$f":"F131+F149+F167+F176+F185+F122","v":76678374},{"$f":"G131+G149+G167+G176+G185+G122","v":3030204},{"$f":"H131+H149+H167+H176+H185+H122","v":0},{"$f":"I131+I140+I149+I158+I167+I176+I185+I122","v":79708578},null,null,null,{"$f":"M131+M149+M167+M176+M185+M122","v":79708578},{"$f":"N131+N149+N167+N176+N185+N122","v":0},null,null,{"$f":"Q131+Q149+Q167+Q176+Q185+Q122","v":79708578},{"$f":"R131+R149+R167+R176+R185+R122","v":0},null,{"$f":"T131+T149+T167+T176+T185+T122","v":0},{"$f":"U131+U149+U167+U176+U185+U122","v":0},null,{"$f":"W131+W149+W167+W176+W185+W122","v":79708578},null,197]
[null,null,"Total Utah Dth",null,{"$f":"+G207-Adjustments!H207","v":0},{"$f":"+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":170448543.23000002},{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":17032064.769999996},{"$f":"+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":0},{"$f":"+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":187480608},null,null,null,{"$f":"+M23+M41+M50+M59+M68+M77+M86+M95+M104+M113+M122+M131+M140+M149+M158+M167+M176+M185+M194+M32","v":187480608},{"$f":"+N23+N41+N50+N59+N68+N77+N86+N95+N104+N113+N122+N131+N140+N149+N158+N167+N176+N185+N194+N32","v":0},null,null,{"$f":"+Q23+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q122+Q131+Q140+Q149+Q158+Q167+Q176+Q185+Q194+Q32","v":187480608},{"$f":"+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},null,{"$f":"+T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T122+T131+T140+T149+T158+T167+T176+T185+T194+T32","v":0},{"$f":"+U23+U41+U50+U59+U68+U77+U86+U95+U104+U113+U122+U131+U140+U149+U158+U167+U176+U185+U194+U32","v":0},null,{"$f":"+W23+W41+W50+W59+W68+W77+W86+W95+W104+W113+W122+W131+W140+W149+W158+W167+W176+W185+W194+W32","v":187480608},null,198]
[null,null,null,null,{"$f":"+G208-Adjustments!H208","v":0},null,null,null,186221043.00000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199]
[null,null,null,null,{"$f":"+G209-Adjustments!H209","v":0},null,null,null,{"$f":"I207-I208","v":1259564.9999998808},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
["Idaho","GS-1","Distribution Non-Gas Rev",null,{"$f":"+G210-Adjustments!H210","v":0},{"$f":"Revenue!$F$209","v":0},{"$f":"+Adjustments!AW210","v":0},null,{"$f":"SUM($F$210:$H$210)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L210,$L$2:$N$7,2,FALSE)*I210","v":0},{"$f":"VLOOKUP($L210,$L$2:$N$7,3,FALSE)*I210","v":0},null,"G",{"$f":"IF(P210=\"G\",M210,IF(P210=\"PT\",0,ERR))","v":0},{"$f":"IF(P210=\"PT\",M210,IF(P210=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S210=\"G\",N210,IF(S210=\"PT\",0,ERR))","v":0},{"$f":"IF(S210=\"PT\",N210,IF(S210=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y210)","v":0},null,201]
[null,null,null,null,{"$f":"+G211-Adjustments!H211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G212-Adjustments!H212","v":0},{"$f":"Revenue!$F$211","v":0},{"$f":"+Adjustments!AW212","v":0},null,{"$f":"SUM($F$212:$H$212)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L212,$L$2:$N$7,2,FALSE)*I212","v":0},{"$f":"VLOOKUP($L212,$L$2:$N$7,3,FALSE)*I212","v":0},null,"PT",{"$f":"IF(P212=\"G\",M212,IF(P212=\"PT\",0,ERR))","v":0},{"$f":"IF(P212=\"PT\",M212,IF(P212=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S212=\"G\",N212,IF(S212=\"PT\",0,ERR))","v":0},{"$f":"IF(S212=\"PT\",N212,IF(S212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y212)","v":0},null,203]
[null,null,null,null,{"$f":"+G213-Adjustments!H213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204]
[null,null,"Commodity Revenue",null,{"$f":"+G214-Adjustments!H214","v":0},{"$f":"Revenue!$F$213","v":0},{"$f":"+Adjustments!AW214","v":0},null,{"$f":"SUM($F$214:$H$214)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L214,$L$2:$N$7,2,FALSE)*I214","v":0},{"$f":"VLOOKUP($L214,$L$2:$N$7,3,FALSE)*I214","v":0},null,"PT",{"$f":"IF(P214=\"G\",M214,IF(P214=\"PT\",0,ERR))","v":0},{"$f":"IF(P214=\"PT\",M214,IF(P214=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S214=\"G\",N214,IF(S214=\"PT\",0,ERR))","v":0},{"$f":"IF(S214=\"PT\",N214,IF(S214=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y214)","v":0},null,205]
[null,null,"Total Revenue",null,{"$f":"+G215-Adjustments!H215","v":0},{"$f":"SUM(F210:F214)","v":0},{"$f":"SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},null,null,null,{"$f":"SUM(M210:M214)","v":0},{"$f":"SUM(N210:N214)","v":0},null,null,{"$f":"SUM(Q210:Q214)","v":0},{"$f":"SUM(R210:R214)","v":0},null,{"$f":"SUM(T210:T214)","v":0},{"$f":"SUM(U210:U214)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y215)","v":0},null,206]
[null,null,null,null,{"$f":"+G216-Adjustments!H216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207]
[null,null,"Total Dth",null,{"$f":"+G217-Adjustments!H217","v":0},{"$f":"Revenue!$F$216","v":0},{"$f":"+Adjustments!AW217","v":0},null,{"$f":"SUM($F$217:$H$217)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L217,$L$2:$N$7,2,FALSE)*I217","v":0},{"$f":"VLOOKUP($L217,$L$2:$N$7,3,FALSE)*I217","v":0},null,"G",{"$f":"IF(P217=\"G\",M217,IF(P217=\"PT\",0,ERR))","v":0},{"$f":"IF(P217=\"PT\",M217,IF(P217=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S217=\"G\",N217,IF(S217=\"PT\",0,ERR))","v":0},{"$f":"IF(S217=\"PT\",N217,IF(S217=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y217)","v":0},null,208]
[null,null,null,null,{"$f":"+G218-Adjustments!H218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209]
[null,"I-2","Distribution Non-Gas Rev",null,{"$f":"+G219-Adjustments!H219","v":0},{"$f":"Revenue!$F$218","v":0},{"$f":"+Adjustments!AW219","v":0},null,{"$f":"SUM($F$219:$H$219)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L219,$L$2:$N$7,2,FALSE)*I219","v":0},{"$f":"VLOOKUP($L219,$L$2:$N$7,3,FALSE)*I219","v":0},null,"G",{"$f":"IF(P219=\"G\",M219,IF(P219=\"PT\",0,ERR))","v":0},{"$f":"IF(P219=\"PT\",M219,IF(P219=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S219=\"G\",N219,IF(S219=\"PT\",0,ERR))","v":0},{"$f":"IF(S219=\"PT\",N219,IF(S219=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y219)","v":0},null,210]
[null,null,null,null,{"$f":"+G220-Adjustments!H220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G221-Adjustments!H221","v":0},{"$f":"Revenue!$F$220","v":0},{"$f":"+Adjustments!AW221","v":0},null,{"$f":"SUM($F$221:$H$221)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L221,$L$2:$N$7,2,FALSE)*I221","v":0},{"$f":"VLOOKUP($L221,$L$2:$N$7,3,FALSE)*I221","v":0},null,"PT",{"$f":"IF(P221=\"G\",M221,IF(P221=\"PT\",0,ERR))","v":0},{"$f":"IF(P221=\"PT\",M221,IF(P221=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S221=\"G\",N221,IF(S221=\"PT\",0,ERR))","v":0},{"$f":"IF(S221=\"PT\",N221,IF(S221=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y221)","v":0},null,212]
[null,null,null,null,{"$f":"+G222-Adjustments!H222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213]
[null,null,"Commodity Revenue",null,{"$f":"+G223-Adjustments!H223","v":0},{"$f":"Revenue!$F$222","v":0},{"$f":"+Adjustments!AW223","v":0},null,{"$f":"SUM($F$223:$H$223)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L223,$L$2:$N$7,2,FALSE)*I223","v":0},{"$f":"VLOOKUP($L223,$L$2:$N$7,3,FALSE)*I223","v":0},null,"PT",{"$f":"IF(P223=\"G\",M223,IF(P223=\"PT\",0,ERR))","v":0},{"$f":"IF(P223=\"PT\",M223,IF(P223=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S223=\"G\",N223,IF(S223=\"PT\",0,ERR))","v":0},{"$f":"IF(S223=\"PT\",N223,IF(S223=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y223)","v":0},null,214]
[null,null,"Total Revenue",null,{"$f":"+G224-Adjustments!H224","v":0},{"$f":"SUM(F219:F223)","v":0},{"$f":"SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},null,null,null,{"$f":"SUM(M219:M223)","v":0},{"$f":"SUM(N219:N223)","v":0},null,null,{"$f":"SUM(Q219:Q223)","v":0},{"$f":"SUM(R219:R223)","v":0},null,{"$f":"SUM(T219:T223)","v":0},{"$f":"SUM(U219:U223)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y224)","v":0},null,215]
[null,null,null,null,{"$f":"+G225-Adjustments!H225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216]
[null,null,"Total Dth",null,{"$f":"+G226-Adjustments!H226","v":0},{"$f":"Revenue!$F$225","v":0},{"$f":"+Adjustments!AW226","v":0},null,{"$f":"SUM($F$226:$H$226)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L226,$L$2:$N$7,2,FALSE)*I226","v":0},{"$f":"VLOOKUP($L226,$L$2:$N$7,3,FALSE)*I226","v":0},null,"G",{"$f":"IF(P226=\"G\",M226,IF(P226=\"PT\",0,ERR))","v":0},{"$f":"IF(P226=\"PT\",M226,IF(P226=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S226=\"G\",N226,IF(S226=\"PT\",0,ERR))","v":0},{"$f":"IF(S226=\"PT\",N226,IF(S226=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y226)","v":0},null,217]
[null,null,null,null,{"$f":"+G227-Adjustments!H227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218]
[null,"Idaho Totals",null,null,{"$f":"+G228-Adjustments!H228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G229-Adjustments!H229","v":0},{"$f":"+F210+F219","v":0},{"$f":"+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},null,null,null,{"$f":"+M210+M219","v":0},{"$f":"+N210+N219","v":0},null,null,{"$f":"+Q210+Q219","v":0},{"$f":"+R210+R219","v":0},null,{"$f":"+T210+T219","v":0},{"$f":"+U210+U219","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y229)","v":0},null,220]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G230-Adjustments!H230","v":0},{"$f":"+F212+F221","v":0},{"$f":"+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},null,null,null,{"$f":"+M212+M221","v":0},{"$f":"+N212+N221","v":0},null,null,{"$f":"+Q212+Q221","v":0},{"$f":"+R212+R221","v":0},null,{"$f":"+T212+T221","v":0},{"$f":"+U212+U221","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y230)","v":0},null,221]
[null,null,"Commodity Revenue",null,{"$f":"+G231-Adjustments!H231","v":0},{"$f":"+F214+F223","v":0},{"$f":"+G214+G223","v":0},0,0,null,null,null,{"$f":"+M214+M223","v":0},{"$f":"+N214+N223","v":0},null,null,{"$f":"+Q214+Q223","v":0},{"$f":"+R214+R223","v":0},null,{"$f":"+T214+T223","v":0},{"$f":"+U214+U223","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y231)","v":0},null,222]
[null,null,"Total Idaho Revenue",null,{"$f":"+G232-Adjustments!H232","v":0},{"$f":"+F215+F224","v":0},0,0,0,null,null,null,{"$f":"+M215+M224","v":0},{"$f":"+N215+N224","v":0},null,null,{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},null,{"$f":"+T215+T224","v":0},{"$f":"+U215+U224","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y232)","v":0},null,223]
[null,null,null,null,{"$f":"+G233-Adjustments!H233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224]
[null,null,"Sales Dth",null,{"$f":"+G234-Adjustments!H234","v":0},{"$f":"F217+F226","v":0},{"$f":"G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},null,null,null,{"$f":"M217+M226","v":0},{"$f":"N217+N226","v":0},null,null,{"$f":"Q217+Q226","v":0},{"$f":"R217+R226","v":0},null,{"$f":"T217+T226","v":0},{"$f":"U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y234)","v":0},null,225]
[null,null,"Transportation Dth",null,{"$f":"+G235-Adjustments!H235","v":0},0,0,0,0,null,null,null,0,0,null,null,0,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y235)","v":0},null,226]
[null,null,"Total Idaho Dth",null,{"$f":"+G236-Adjustments!H236","v":0},{"$f":"+F217+F226","v":0},{"$f":"+G217+G226","v":0},{"$f":"+H217+H226","v":0},{"$f":"+I217+I226","v":0},null,null,null,{"$f":"+M217+M226","v":0},{"$f":"+N217+N226","v":0},null,null,{"$f":"+Q217+Q226","v":0},{"$f":"+R217+R226","v":0},null,{"$f":"+T217+T226","v":0},{"$f":"+U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y236)","v":0},null,227]
[null,null,null,null,{"$f":"+G237-Adjustments!H237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228]
["Wyoming",null,null,null,{"$f":"+G238-Adjustments!H238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,"GS-1","Distribution Non-Gas Rev",null,{"$f":"+G239-Adjustments!H239","v":0},{"$f":"Revenue!$F$238","v":11611809},{"$f":"+Adjustments!AW239","v":-11611809},null,{"$f":"SUM($F$239:$H$239)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L239,$L$2:$N$7,2,FALSE)*I239","v":0},{"$f":"VLOOKUP($L239,$L$2:$N$7,3,FALSE)*I239","v":0},null,"G",{"$f":"IF(P239=\"G\",M239,IF(P239=\"PT\",0,ERR))","v":0},{"$f":"IF(P239=\"PT\",M239,IF(P239=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S239=\"G\",N239,IF(S239=\"PT\",0,ERR))","v":0},{"$f":"IF(S239=\"PT\",N239,IF(S239=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y239)","v":0},null,230]
[null,null,null,null,{"$f":"+G240-Adjustments!H240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231]
[null,null,null,null,{"$f":"+G241-Adjustments!H241","v":0},null,{"$f":"+Adjustments!AW241","v":0},null,{"$f":"SUM($F$241:$H$241)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L241,$L$2:$N$7,2,FALSE)*I241","v":0},{"$f":"VLOOKUP($L241,$L$2:$N$7,3,FALSE)*I241","v":0},null,null,null,null,null,null,null,null,null,null,232]
[null,null,null,null,{"$f":"+G242-Adjustments!H242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
[null,null,"Commodity Revenue",null,{"$f":"+G243-Adjustments!H243","v":0},{"$f":"Revenue!$F$242","v":17119550},{"$f":"+Adjustments!AW243","v":-17119550},null,{"$f":"SUM($F$243:$H$243)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L243,$L$2:$N$7,2,FALSE)*I243","v":0},{"$f":"VLOOKUP($L243,$L$2:$N$7,3,FALSE)*I243","v":0},null,"PT",{"$f":"IF(P243=\"G\",M243,IF(P243=\"PT\",0,ERR))","v":0},{"$f":"IF(P243=\"PT\",M243,IF(P243=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S243=\"G\",N243,IF(S243=\"PT\",0,ERR))","v":0},{"$f":"IF(S243=\"PT\",N243,IF(S243=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y243)","v":0},null,234]
[null,null,"Total Revenue",null,{"$f":"+G244-Adjustments!H244","v":0},{"$f":"SUM(F239:F243)","v":28731359},{"$f":"SUM(G239:G243)","v":-28731359},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":0},null,null,null,{"$f":"SUM(M239:M243)","v":0},{"$f":"SUM(N239:N243)","v":0},null,null,{"$f":"SUM(Q239:Q243)","v":0},{"$f":"SUM(R239:R243)","v":0},null,{"$f":"SUM(T239:T243)","v":0},{"$f":"SUM(U239:U243)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y244)","v":0},null,235]
[null,null,null,null,{"$f":"+G245-Adjustments!H245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236]
[null,null,"Total Dth",null,{"$f":"+G246-Adjustments!H246","v":0},{"$f":"Revenue!$F$245","v":3201829},{"$f":"+Adjustments!AW246","v":-3201829},null,{"$f":"SUM($F$246:$H$246)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L246,$L$2:$N$7,2,FALSE)*I246","v":0},{"$f":"VLOOKUP($L246,$L$2:$N$7,3,FALSE)*I246","v":0},null,"G",{"$f":"IF(P246=\"G\",M246,IF(P246=\"PT\",0,ERR))","v":0},{"$f":"IF(P246=\"PT\",M246,IF(P246=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S246=\"G\",N246,IF(S246=\"PT\",0,ERR))","v":0},{"$f":"IF(S246=\"PT\",N246,IF(S246=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y246)","v":0},null,237]
[null,null,null,null,{"$f":"+G247-Adjustments!H247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238]
[null,"F-1","Distribution Non-Gas Rev",null,{"$f":"+G248-Adjustments!H248","v":0},{"$f":"Revenue!$F$247","v":164105},{"$f":"+Adjustments!AW248","v":-164105},null,{"$f":"SUM($F$248:$H$248)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L248,$L$2:$N$7,2,FALSE)*I248","v":0},{"$f":"VLOOKUP($L248,$L$2:$N$7,3,FALSE)*I248","v":0},null,"G",{"$f":"IF(P248=\"G\",M248,IF(P248=\"PT\",0,ERR))","v":0},{"$f":"IF(P248=\"PT\",M248,IF(P248=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S248=\"G\",N248,IF(S248=\"PT\",0,ERR))","v":0},{"$f":"IF(S248=\"PT\",N248,IF(S248=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y248)","v":0},null,239]
[null,null,null,null,{"$f":"+G249-Adjustments!H249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240]
[null,null,null,null,{"$f":"+G250-Adjustments!H250","v":0},null,{"$f":"+Adjustments!AW250","v":0},null,{"$f":"SUM($F$250:$H$250)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L250,$L$2:$N$7,2,FALSE)*I250","v":0},{"$f":"VLOOKUP($L250,$L$2:$N$7,3,FALSE)*I250","v":0},null,null,null,null,null,null,null,null,null,null,241]
[null,null,null,null,{"$f":"+G251-Adjustments!H251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
[null,null,"Commodity Revenue",null,{"$f":"+G252-Adjustments!H252","v":0},{"$f":"Revenue!$F$251","v":964774},{"$f":"+Adjustments!AW252","v":-964774},null,{"$f":"SUM($F$252:$H$252)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L252,$L$2:$N$7,2,FALSE)*I252","v":0},{"$f":"VLOOKUP($L252,$L$2:$N$7,3,FALSE)*I252","v":0},null,"PT",{"$f":"IF(P252=\"G\",M252,IF(P252=\"PT\",0,ERR))","v":0},{"$f":"IF(P252=\"PT\",M252,IF(P252=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S252=\"G\",N252,IF(S252=\"PT\",0,ERR))","v":0},{"$f":"IF(S252=\"PT\",N252,IF(S252=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y252)","v":0},null,243]
[null,null,"Total Revenue",null,{"$f":"+G253-Adjustments!H253","v":0},{"$f":"SUM(F248:F252)","v":1128879},{"$f":"SUM(G248:G252)","v":-1128879},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":0},null,null,null,{"$f":"SUM(M248:M252)","v":0},{"$f":"SUM(N248:N252)","v":0},null,null,{"$f":"SUM(Q248:Q252)","v":0},{"$f":"SUM(R248:R252)","v":0},null,{"$f":"SUM(T248:T252)","v":0},{"$f":"SUM(U248:U252)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y253)","v":0},null,244]
[null,null,null,null,{"$f":"+G254-Adjustments!H254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245]
[null,null,"Total Dth",null,{"$f":"+G255-Adjustments!H255","v":0},{"$f":"Revenue!$F$254","v":181753},{"$f":"+Adjustments!AW255","v":-181753},null,{"$f":"SUM($F$255:$H$255)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L255,$L$2:$N$7,2,FALSE)*I255","v":0},{"$f":"VLOOKUP($L255,$L$2:$N$7,3,FALSE)*I255","v":0},null,"G",{"$f":"IF(P255=\"G\",M255,IF(P255=\"PT\",0,ERR))","v":0},{"$f":"IF(P255=\"PT\",M255,IF(P255=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S255=\"G\",N255,IF(S255=\"PT\",0,ERR))","v":0},{"$f":"IF(S255=\"PT\",N255,IF(S255=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y255)","v":0},null,246]
[null,null,null,null,{"$f":"+G256-Adjustments!H256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247]
[null,"NGV","Distribution Non-Gas Rev",null,{"$f":"+G257-Adjustments!H257","v":0},{"$f":"Revenue!$F$256","v":146707.79595539998},{"$f":"+Adjustments!AW257","v":-146707.79595539998},null,{"$f":"SUM($F$257:$H$257)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L257,$L$2:$N$7,2,FALSE)*I257","v":0},{"$f":"VLOOKUP($L257,$L$2:$N$7,3,FALSE)*I257","v":0},null,"G",{"$f":"IF(P257=\"G\",M257,IF(P257=\"PT\",0,ERR))","v":0},{"$f":"IF(P257=\"PT\",M257,IF(P257=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S257=\"G\",N257,IF(S257=\"PT\",0,ERR))","v":0},{"$f":"IF(S257=\"PT\",N257,IF(S257=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y257)","v":0},null,248]
[null,null,null,null,{"$f":"+G258-Adjustments!H258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249]
[null,null,null,null,{"$f":"+G259-Adjustments!H259","v":0},null,{"$f":"+Adjustments!AW259","v":0},null,{"$f":"SUM($F$259:$H$259)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L259,$L$2:$N$7,2,FALSE)*I259","v":0},{"$f":"VLOOKUP($L259,$L$2:$N$7,3,FALSE)*I259","v":0},null,null,null,null,null,null,null,null,null,null,250]
[null,null,null,null,{"$f":"+G260-Adjustments!H260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
[null,null,"Commodity Revenue",null,{"$f":"+G261-Adjustments!H261","v":0},{"$f":"Revenue!$F$260","v":53485.264044599986},{"$f":"+Adjustments!AW261","v":-53485.264044599986},null,{"$f":"SUM($F$261:$H$261)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L261,$L$2:$N$7,2,FALSE)*I261","v":0},{"$f":"VLOOKUP($L261,$L$2:$N$7,3,FALSE)*I261","v":0},null,"PT",{"$f":"IF(P261=\"G\",M261,IF(P261=\"PT\",0,ERR))","v":0},{"$f":"IF(P261=\"PT\",M261,IF(P261=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S261=\"G\",N261,IF(S261=\"PT\",0,ERR))","v":0},{"$f":"IF(S261=\"PT\",N261,IF(S261=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y261)","v":0},null,252]
[null,null,"Total Revenue",null,{"$f":"+G262-Adjustments!H262","v":0},{"$f":"SUM(F257:F261)","v":200193.05999999997},{"$f":"SUM(G257:G261)","v":-200193.05999999997},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":0},null,null,null,{"$f":"SUM(M257:M261)","v":0},{"$f":"SUM(N257:N261)","v":0},null,null,{"$f":"SUM(Q257:Q261)","v":0},{"$f":"SUM(R257:R261)","v":0},null,{"$f":"SUM(T257:T261)","v":0},{"$f":"SUM(U257:U261)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y262)","v":0},null,253]
[null,null,null,null,{"$f":"+G263-Adjustments!H263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254]
[null,null,"Total Dth",null,{"$f":"+G264-Adjustments!H264","v":0},{"$f":"Revenue!$F$263","v":9698.6200000000026},{"$f":"+Adjustments!AW264","v":-9698.6200000000026},null,{"$f":"SUM($F$264:$H$264)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L264,$L$2:$N$7,2,FALSE)*I264","v":0},{"$f":"VLOOKUP($L264,$L$2:$N$7,3,FALSE)*I264","v":0},null,"G",{"$f":"IF(P264=\"G\",M264,IF(P264=\"PT\",0,ERR))","v":0},{"$f":"IF(P264=\"PT\",M264,IF(P264=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S264=\"G\",N264,IF(S264=\"PT\",0,ERR))","v":0},{"$f":"IF(S264=\"PT\",N264,IF(S264=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y264)","v":0},null,255]
[null,null,null,null,{"$f":"+G265-Adjustments!H265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256]
[null,"GSW","Distribution Non-Gas Rev",null,{"$f":"+G266-Adjustments!H266","v":0},{"$f":"Revenue!$F$265","v":0},{"$f":"+Adjustments!AW266","v":0},null,{"$f":"SUM($F$266:$H$266)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L266,$L$2:$N$7,2,FALSE)*I266","v":0},{"$f":"VLOOKUP($L266,$L$2:$N$7,3,FALSE)*I266","v":0},null,"G",{"$f":"IF(P266=\"G\",M266,IF(P266=\"PT\",0,ERR))","v":0},{"$f":"IF(P266=\"PT\",M266,IF(P266=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S266=\"G\",N266,IF(S266=\"PT\",0,ERR))","v":0},{"$f":"IF(S266=\"PT\",N266,IF(S266=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y266)","v":0},null,257]
[null,null,null,null,{"$f":"+G267-Adjustments!H267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258]
[null,null,null,null,{"$f":"+G268-Adjustments!H268","v":0},null,{"$f":"+Adjustments!AW268","v":0},null,{"$f":"SUM($F$268:$H$268)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L268,$L$2:$N$7,2,FALSE)*I268","v":0},{"$f":"VLOOKUP($L268,$L$2:$N$7,3,FALSE)*I268","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y267+1","v":259}]
[null,null,null,null,{"$f":"+G269-Adjustments!H269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
[null,null,"Commodity Revenue",null,{"$f":"+G270-Adjustments!H270","v":0},{"$f":"Revenue!$F$269","v":0},{"$f":"+Adjustments!AW270","v":0},null,{"$f":"SUM($F$270:$H$270)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L270,$L$2:$N$7,2,FALSE)*I270","v":0},{"$f":"VLOOKUP($L270,$L$2:$N$7,3,FALSE)*I270","v":0},null,"PT",{"$f":"IF(P270=\"G\",M270,IF(P270=\"PT\",0,ERR))","v":0},{"$f":"IF(P270=\"PT\",M270,IF(P270=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S270=\"G\",N270,IF(S270=\"PT\",0,ERR))","v":0},{"$f":"IF(S270=\"PT\",N270,IF(S270=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y270)","v":0},null,261]
[null,null,"Total Revenue",null,{"$f":"+G271-Adjustments!H271","v":0},{"$f":"SUM(F266:F270)","v":0},{"$f":"SUM(G266:G270)","v":0},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},null,null,null,{"$f":"SUM(M266:M270)","v":0},{"$f":"SUM(N266:N270)","v":0},null,null,{"$f":"SUM(Q266:Q270)","v":0},{"$f":"SUM(R266:R270)","v":0},null,{"$f":"SUM(T266:T270)","v":0},{"$f":"SUM(U266:U270)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y271)","v":0},null,262]
[null,null,null,null,{"$f":"+G272-Adjustments!H272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263]
[null,null,"Total Dth",null,{"$f":"+G273-Adjustments!H273","v":0},{"$f":"Revenue!$F$272","v":0},{"$f":"+Adjustments!AW273","v":0},null,{"$f":"SUM($F$273:$H$273)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L273,$L$2:$N$7,2,FALSE)*I273","v":0},{"$f":"VLOOKUP($L273,$L$2:$N$7,3,FALSE)*I273","v":0},null,"G",{"$f":"IF(P273=\"G\",M273,IF(P273=\"PT\",0,ERR))","v":0},{"$f":"IF(P273=\"PT\",M273,IF(P273=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S273=\"G\",N273,IF(S273=\"PT\",0,ERR))","v":0},{"$f":"IF(S273=\"PT\",N273,IF(S273=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y273)","v":0},null,264]
[null,null,null,null,{"$f":"+G274-Adjustments!H274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265]
[null,"I-2","Distribution Non-Gas Rev",null,{"$f":"+G275-Adjustments!H275","v":0},{"$f":"Revenue!$F$274","v":44609},{"$f":"+Adjustments!AW275","v":-44609},null,{"$f":"SUM($F$275:$H$275)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L275,$L$2:$N$7,2,FALSE)*I275","v":0},{"$f":"VLOOKUP($L275,$L$2:$N$7,3,FALSE)*I275","v":0},null,"G",{"$f":"IF(P275=\"G\",M275,IF(P275=\"PT\",0,ERR))","v":0},{"$f":"IF(P275=\"PT\",M275,IF(P275=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S275=\"G\",N275,IF(S275=\"PT\",0,ERR))","v":0},{"$f":"IF(S275=\"PT\",N275,IF(S275=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y275)","v":0},null,266]
[null,null,null,"(To Commodity Costs)",{"$f":"+G276-Adjustments!H276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G277-Adjustments!H277","v":0},{"$f":"Revenue!$F$276","v":-518},{"$f":"+Adjustments!AW277","v":518},null,{"$f":"SUM($F$277:$H$277)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L277,$L$2:$N$7,2,FALSE)*I277","v":0},{"$f":"VLOOKUP($L277,$L$2:$N$7,3,FALSE)*I277","v":0},null,null,null,null,"PT",{"$f":"IF(S277=\"G\",N277,IF(S277=\"PT\",0,ERR))","v":0},{"$f":"IF(S277=\"PT\",N277,IF(S277=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y277)","v":0},null,268]
[null,null,null,null,{"$f":"+G278-Adjustments!H278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269]
[null,null,"Commodity Revenue",null,{"$f":"+G279-Adjustments!H279","v":0},{"$f":"Revenue!$F$278","v":657541},{"$f":"+Adjustments!AW279","v":-657541},null,{"$f":"SUM($F$279:$H$279)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L279,$L$2:$N$7,2,FALSE)*I279","v":0},{"$f":"VLOOKUP($L279,$L$2:$N$7,3,FALSE)*I279","v":0},null,"PT",{"$f":"IF(P279=\"G\",M279,IF(P279=\"PT\",0,ERR))","v":0},{"$f":"IF(P279=\"PT\",M279,IF(P279=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S279=\"G\",N279,IF(S279=\"PT\",0,ERR))","v":0},{"$f":"IF(S279=\"PT\",N279,IF(S279=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y279)","v":0},null,270]
[null,null,"Total Revenue",null,{"$f":"+G280-Adjustments!H280","v":0},{"$f":"SUM(F275:F279)","v":701632},{"$f":"SUM(G275:G279)","v":-701632},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":0},null,null,null,{"$f":"SUM(M275:M279)","v":0},{"$f":"SUM(N275:N279)","v":0},null,null,{"$f":"SUM(Q275:Q279)","v":0},{"$f":"SUM(R275:R279)","v":0},null,{"$f":"SUM(T275:T279)","v":0},{"$f":"SUM(U275:U279)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y280)","v":0},null,271]
[null,null,null,null,{"$f":"+G281-Adjustments!H281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272]
[null,null,"Total Dth",null,{"$f":"+G282-Adjustments!H282","v":0},{"$f":"Revenue!$F$281","v":135881},{"$f":"+Adjustments!AW282","v":-135881},null,{"$f":"SUM($F$282:$H$282)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L282,$L$2:$N$7,2,FALSE)*I282","v":0},{"$f":"VLOOKUP($L282,$L$2:$N$7,3,FALSE)*I282","v":0},null,"G",{"$f":"IF(P282=\"G\",M282,IF(P282=\"PT\",0,ERR))","v":0},{"$f":"IF(P282=\"PT\",M282,IF(P282=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S282=\"G\",N282,IF(S282=\"PT\",0,ERR))","v":0},{"$f":"IF(S282=\"PT\",N282,IF(S282=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y282)","v":0},null,273]
[null,null,null,null,{"$f":"+G283-Adjustments!H283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274]
[null,"I-4","Distribution Non-Gas Rev",null,{"$f":"+G284-Adjustments!H284","v":0},{"$f":"Revenue!$F$283","v":0},{"$f":"+Adjustments!AW284","v":0},null,{"$f":"SUM($F$284:$H$284)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L284,$L$2:$N$7,2,FALSE)*I284","v":0},{"$f":"VLOOKUP($L284,$L$2:$N$7,3,FALSE)*I284","v":0},null,"G",{"$f":"IF(P284=\"G\",M284,IF(P284=\"PT\",0,ERR))","v":0},{"$f":"IF(P284=\"PT\",M284,IF(P284=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S284=\"G\",N284,IF(S284=\"PT\",0,ERR))","v":0},{"$f":"IF(S284=\"PT\",N284,IF(S284=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y284)","v":0},null,275]
[null,null,null,"(To Commodity Costs)",{"$f":"+G285-Adjustments!H285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G286-Adjustments!H286","v":0},{"$f":"Revenue!$F$285","v":0},{"$f":"+Adjustments!AW286","v":0},null,{"$f":"SUM($F$286:$H$286)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L286,$L$2:$N$7,2,FALSE)*I286","v":0},{"$f":"VLOOKUP($L286,$L$2:$N$7,3,FALSE)*I286","v":0},null,"PT",null,null,"PT",{"$f":"IF(S286=\"G\",N286,IF(S286=\"PT\",0,ERR))","v":0},{"$f":"IF(S286=\"PT\",N286,IF(S286=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y286)","v":0},null,277]
[null,null,null,null,{"$f":"+G287-Adjustments!H287","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278]
[null,null,"Commodity Revenue",null,{"$f":"+G288-Adjustments!H288","v":0},{"$f":"Revenue!$F$287","v":0},{"$f":"+Adjustments!AW288","v":0},null,{"$f":"SUM($F$288:$H$288)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L288,$L$2:$N$7,2,FALSE)*I288","v":0},{"$f":"VLOOKUP($L288,$L$2:$N$7,3,FALSE)*I288","v":0},null,"PT",{"$f":"IF(P288=\"G\",M288,IF(P288=\"PT\",0,ERR))","v":0},{"$f":"IF(P288=\"PT\",M288,IF(P288=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S288=\"G\",N288,IF(S288=\"PT\",0,ERR))","v":0},{"$f":"IF(S288=\"PT\",N288,IF(S288=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y288)","v":0},null,279]
[null,null,"Total Revenue",null,{"$f":"+G289-Adjustments!H289","v":0},{"$f":"SUM(F284:F288)","v":0},{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},null,null,null,{"$f":"SUM(M284:M288)","v":0},{"$f":"SUM(N284:N288)","v":0},null,null,{"$f":"SUM(Q284:Q288)","v":0},{"$f":"SUM(R284:R288)","v":0},null,{"$f":"SUM(T284:T288)","v":0},{"$f":"SUM(U284:U288)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y289)","v":0},null,280]
[null,null,null,null,{"$f":"+G290-Adjustments!H290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281]
[null,null,"Total Dth",null,{"$f":"+G291-Adjustments!H291","v":0},{"$f":"Revenue!$F$290","v":0},{"$f":"+Adjustments!AW291","v":0},null,{"$f":"SUM($F$291:$H$291)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L291,$L$2:$N$7,2,FALSE)*I291","v":0},{"$f":"VLOOKUP($L291,$L$2:$N$7,3,FALSE)*I291","v":0},null,"G",{"$f":"IF(P291=\"G\",M291,IF(P291=\"PT\",0,ERR))","v":0},{"$f":"IF(P291=\"PT\",M291,IF(P291=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S291=\"G\",N291,IF(S291=\"PT\",0,ERR))","v":0},{"$f":"IF(S291=\"PT\",N291,IF(S291=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y291)","v":0},null,282]
[null,null,null,null,{"$f":"+G292-Adjustments!H292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283]
[null,"IC","Distribution Non-Gas Rev",null,{"$f":"+G293-Adjustments!H293","v":0},{"$f":"Revenue!$F$292","v":0},{"$f":"+Adjustments!AW293","v":0},null,{"$f":"SUM($F$293:$H$293)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L293,$L$2:$N$7,2,FALSE)*I293","v":0},{"$f":"VLOOKUP($L293,$L$2:$N$7,3,FALSE)*I293","v":0},null,"G",{"$f":"IF(P293=\"G\",M293,IF(P293=\"PT\",0,ERR))","v":0},{"$f":"IF(P293=\"PT\",M293,IF(P293=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S293=\"G\",N293,IF(S293=\"PT\",0,ERR))","v":0},{"$f":"IF(S293=\"PT\",N293,IF(S293=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y293)","v":0},null,284]
[null,"Sales"," (To Commodity Costs) ",null,{"$f":"+G294-Adjustments!H294","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285]
[null,null,null,null,{"$f":"+G295-Adjustments!H295","v":0},null,{"$f":"+Adjustments!AW295","v":0},null,{"$f":"SUM($F$295:$H$295)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L295,$L$2:$N$7,2,FALSE)*I295","v":0},{"$f":"VLOOKUP($L295,$L$2:$N$7,3,FALSE)*I295","v":0},null,null,null,null,null,null,null,null,null,null,286]
[null,null,null,null,{"$f":"+G296-Adjustments!H296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287]
[null,null,"Commodity Revenue",null,{"$f":"+G297-Adjustments!H297","v":0},{"$f":"Revenue!$F$296","v":0},{"$f":"+Adjustments!AW297","v":0},null,{"$f":"SUM($F$297:$H$297)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L297,$L$2:$N$7,2,FALSE)*I297","v":0},{"$f":"VLOOKUP($L297,$L$2:$N$7,3,FALSE)*I297","v":0},null,"PT",{"$f":"IF(P297=\"G\",M297,IF(P297=\"PT\",0,ERR))","v":0},{"$f":"IF(P297=\"PT\",M297,IF(P297=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S297=\"G\",N297,IF(S297=\"PT\",0,ERR))","v":0},{"$f":"IF(S297=\"PT\",N297,IF(S297=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y297)","v":0},null,288]
[null,null,"Total Revenue",null,{"$f":"+G298-Adjustments!H298","v":0},{"$f":"SUM(F293:F297)","v":0},{"$f":"SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},null,null,null,{"$f":"SUM(M293:M297)","v":0},{"$f":"SUM(N293:N297)","v":0},null,null,{"$f":"SUM(Q293:Q297)","v":0},{"$f":"SUM(R293:R297)","v":0},null,{"$f":"SUM(T293:T297)","v":0},{"$f":"SUM(U293:U297)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y298)","v":0},null,289]
[null,null,null,null,{"$f":"+G299-Adjustments!H299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290]
[null,null,"Total Dth",null,{"$f":"+G300-Adjustments!H300","v":0},{"$f":"Revenue!$F$299","v":0},{"$f":"+Adjustments!AW300","v":0},null,{"$f":"SUM($F$300:$H$300)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L300,$L$2:$N$7,2,FALSE)*I300","v":0},{"$f":"VLOOKUP($L300,$L$2:$N$7,3,FALSE)*I300","v":0},null,"G",{"$f":"IF(P300=\"G\",M300,IF(P300=\"PT\",0,ERR))","v":0},{"$f":"IF(P300=\"PT\",M300,IF(P300=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S300=\"G\",N300,IF(S300=\"PT\",0,ERR))","v":0},{"$f":"IF(S300=\"PT\",N300,IF(S300=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y300)","v":0},null,291]
[null,null,null,null,{"$f":"+G301-Adjustments!H301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292]
[null,"I-T","Distribution Non-Gas Rev",null,{"$f":"+G302-Adjustments!H302","v":0},{"$f":"Revenue!$F$301","v":75005},{"$f":"+Adjustments!AW302","v":-75005},null,{"$f":"SUM($F$302:$H$302)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L302,$L$2:$N$7,2,FALSE)*I302","v":0},{"$f":"VLOOKUP($L302,$L$2:$N$7,3,FALSE)*I302","v":0},null,"G",{"$f":"IF(P302=\"G\",M302,IF(P302=\"PT\",0,ERR))","v":0},{"$f":"IF(P302=\"PT\",M302,IF(P302=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S302=\"G\",N302,IF(S302=\"PT\",0,ERR))","v":0},{"$f":"IF(S302=\"PT\",N302,IF(S302=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y302)","v":0},null,293]
[null,null,null,"(To Commodity Costs)",{"$f":"+G303-Adjustments!H303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294]
[null,null,null,null,{"$f":"+G304-Adjustments!H304","v":0},null,{"$f":"+Adjustments!AW304","v":0},null,{"$f":"SUM($F$304:$H$304)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L304,$L$2:$N$7,2,FALSE)*I304","v":0},{"$f":"VLOOKUP($L304,$L$2:$N$7,3,FALSE)*I304","v":0},null,null,null,null,null,null,null,null,null,null,295]
[null,null,null,null,{"$f":"+G305-Adjustments!H305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296]
[null,null,"Commodity Revenue",null,{"$f":"+G306-Adjustments!H306","v":0},{"$f":"Revenue!$F$305","v":0},{"$f":"+Adjustments!AW306","v":0},null,{"$f":"SUM($F$306:$H$306)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L306,$L$2:$N$7,2,FALSE)*I306","v":0},{"$f":"VLOOKUP($L306,$L$2:$N$7,3,FALSE)*I306","v":0},null,"PT",{"$f":"IF(P306=\"G\",M306,IF(P306=\"PT\",0,ERR))","v":0},{"$f":"IF(P306=\"PT\",M306,IF(P306=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S306=\"G\",N306,IF(S306=\"PT\",0,ERR))","v":0},{"$f":"IF(S306=\"PT\",N306,IF(S306=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y306)","v":0},null,297]
[null,null,"Total Revenue",null,{"$f":"+G307-Adjustments!H307","v":0},{"$f":"SUM(F302:F306)","v":75005},{"$f":"SUM(G302:G306)","v":-75005},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":0},null,null,null,{"$f":"SUM(M302:M306)","v":0},{"$f":"SUM(N302:N306)","v":0},null,null,{"$f":"SUM(Q302:Q306)","v":0},{"$f":"SUM(R302:R306)","v":0},null,{"$f":"SUM(T302:T306)","v":0},{"$f":"SUM(U302:U306)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y307)","v":0},null,298]
[null,null,null,null,{"$f":"+G308-Adjustments!H308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299]
[null,null,"Total Dth",null,{"$f":"+G309-Adjustments!H309","v":0},{"$f":"Revenue!$F$308","v":129558},{"$f":"+Adjustments!AW309","v":-129558},null,{"$f":"SUM($F$309:$H$309)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L309,$L$2:$N$7,2,FALSE)*I309","v":0},{"$f":"VLOOKUP($L309,$L$2:$N$7,3,FALSE)*I309","v":0},null,"G",{"$f":"IF(P309=\"G\",M309,IF(P309=\"PT\",0,ERR))","v":0},{"$f":"IF(P309=\"PT\",M309,IF(P309=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S309=\"G\",N309,IF(S309=\"PT\",0,ERR))","v":0},{"$f":"IF(S309=\"PT\",N309,IF(S309=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y309)","v":0},null,300]
[null,null,null,null,{"$f":"+G310-Adjustments!H310","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301]
[null,"IC","Distribution Non-Gas Rev",null,{"$f":"+G311-Adjustments!H311","v":0},{"$f":"Revenue!$F$310","v":26499},{"$f":"+Adjustments!AW311","v":-26499},null,{"$f":"SUM($F$311:$H$311)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L311,$L$2:$N$7,2,FALSE)*I311","v":0},{"$f":"VLOOKUP($L311,$L$2:$N$7,3,FALSE)*I311","v":0},null,"G",{"$f":"IF(P311=\"G\",M311,IF(P311=\"PT\",0,ERR))","v":0},{"$f":"IF(P311=\"PT\",M311,IF(P311=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S311=\"G\",N311,IF(S311=\"PT\",0,ERR))","v":0},{"$f":"IF(S311=\"PT\",N311,IF(S311=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y311)","v":0},null,302]
[null,"Trans",null,"(To Commodity Costs)",{"$f":"+G312-Adjustments!H312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303]
[null,null,null,null,{"$f":"+G313-Adjustments!H313","v":0},null,{"$f":"+Adjustments!AW313","v":0},null,{"$f":"SUM($F$313:$H$313)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L313,$L$2:$N$7,2,FALSE)*I313","v":0},{"$f":"VLOOKUP($L313,$L$2:$N$7,3,FALSE)*I313","v":0},null,null,null,null,null,null,null,null,null,null,304]
[null,null,null,null,{"$f":"+G314-Adjustments!H314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305]
[null,null,"Commodity Revenue",null,{"$f":"+G315-Adjustments!H315","v":0},{"$f":"Revenue!$F$314","v":0},{"$f":"+Adjustments!AW315","v":0},null,{"$f":"SUM($F$315:$H$315)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L315,$L$2:$N$7,2,FALSE)*I315","v":0},{"$f":"VLOOKUP($L315,$L$2:$N$7,3,FALSE)*I315","v":0},null,"PT",{"$f":"IF(P315=\"G\",M315,IF(P315=\"PT\",0,ERR))","v":0},{"$f":"IF(P315=\"PT\",M315,IF(P315=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S315=\"G\",N315,IF(S315=\"PT\",0,ERR))","v":0},{"$f":"IF(S315=\"PT\",N315,IF(S315=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y315)","v":0},null,306]
[null,null,"Total Revenue",null,{"$f":"+G316-Adjustments!H316","v":0},{"$f":"SUM(F311:F315)","v":26499},{"$f":"SUM(G311:G315)","v":-26499},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":0},null,null,null,{"$f":"SUM(M311:M315)","v":0},{"$f":"SUM(N311:N315)","v":0},null,null,{"$f":"SUM(Q311:Q315)","v":0},{"$f":"SUM(R311:R315)","v":0},null,{"$f":"SUM(T311:T315)","v":0},{"$f":"SUM(U311:U315)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y316)","v":0},null,307]
[null,null,null,null,{"$f":"+G317-Adjustments!H317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308]
[null,null,"Total Dth",null,{"$f":"+G318-Adjustments!H318","v":0},{"$f":"Revenue!$F$317","v":346091},{"$f":"+Adjustments!AW318","v":0},null,{"$f":"SUM($F$318:$H$318)","v":346091},null,null,"Wyoming",{"$f":"VLOOKUP($L318,$L$2:$N$7,2,FALSE)*I318","v":0},{"$f":"VLOOKUP($L318,$L$2:$N$7,3,FALSE)*I318","v":346091},null,"G",{"$f":"IF(P318=\"G\",M318,IF(P318=\"PT\",0,ERR))","v":0},{"$f":"IF(P318=\"PT\",M318,IF(P318=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S318=\"G\",N318,IF(S318=\"PT\",0,ERR))","v":0},{"$f":"IF(S318=\"PT\",N318,IF(S318=\"G\",0,ERR))","v":346091},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y318)","v":0},null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$319","v":519942.14999999997},{"$f":"+Adjustments!AW320","v":-519942.14999999997},null,{"$f":"SUM($F$320:$H$320)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L320,$L$2:$N$7,2,FALSE)*I320","v":0},{"$f":"VLOOKUP($L320,$L$2:$N$7,3,FALSE)*I320","v":0},null,"G",{"$f":"IF(P320=\"G\",M320,IF(P320=\"PT\",0,ERR))","v":0},{"$f":"IF(P320=\"PT\",M320,IF(P320=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S320=\"G\",N320,IF(S320=\"PT\",0,ERR))","v":0},{"$f":"IF(S320=\"PT\",N320,IF(S320=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y320)","v":0},null,311]
[null,"DSM","Distribution Non-Gas Revenue",null,{"$f":"+G321-Adjustments!H321","v":0},{"$f":"Revenue!$F$320","v":117259.44},{"$f":"+Adjustments!AW321","v":-117259.44},null,{"$f":"SUM($F$321:$H$321)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L321,$L$2:$N$7,2,FALSE)*I321","v":0},{"$f":"VLOOKUP($L321,$L$2:$N$7,3,FALSE)*I321","v":0},null,"G",{"$f":"IF(P321=\"G\",M321,IF(P321=\"PT\",0,ERR))","v":0},{"$f":"IF(P321=\"PT\",M321,IF(P321=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S321=\"G\",N321,IF(S321=\"PT\",0,ERR))","v":0},{"$f":"IF(S321=\"PT\",N321,IF(S321=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y321)","v":0},null,312]
[null,"Wyoming Totals",null,null,{"$f":"+G322-Adjustments!H322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G323-Adjustments!H323","v":44609},{"$f":"+F239+F248+F257+F266+F320+F321","v":12559823.385955401},{"$f":"+G239+G248+G257+G266+G320+G321","v":-12559823.385955401},{"$f":"+H239+H248+H257+H266+H275+H320+H321","v":0},{"$f":"+I239+I248+I257+I266+I320+I321","v":0},null,null,null,{"$f":"+M239+M248+M257+M266+M275+M320+M321","v":0},{"$f":"+N239+N248+N257+N266+N275+N320+N321","v":0},null,null,{"$f":"+Q239+Q248+Q257+Q266+Q275+Q320+Q321","v":0},{"$f":"+R239+R248+R257+R266+R275+R320+R321","v":0},null,{"$f":"+T239+T248+T257+T266+T275+T320+T321","v":0},{"$f":"+U239+U248+U257+U266+U275+U320+U321","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y323)","v":0},null,314]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G324-Adjustments!H324","v":0},{"$f":"+F277+F286","v":-518},{"$f":"+G277+G286","v":518},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":0},null,null,null,{"$f":"+M277+M286","v":0},{"$f":"+N277+N286","v":0},null,null,{"$f":"+Q277+Q286","v":0},{"$f":"+R277+R286","v":0},null,{"$f":"+T277+T286","v":0},{"$f":"+U277+U286","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y324)","v":0},null,315]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"+G325-Adjustments!H325","v":-44609},{"$f":"+F284+F293+F302+F311+F275","v":146113},{"$f":"+G284+G293+G302+G311+G275","v":-146113},{"$f":"+H284+H293+H302+H311+H275","v":0},0,null,null,null,{"$f":"+M284+M293+M302+M311","v":0},{"$f":"+N275+N284+N293+N302+N311","v":0},null,null,{"$f":"+Q284+Q293+Q302+Q311","v":0},{"$f":"+R284+R293+R302+R311","v":0},null,{"$f":"+T284+T293+T302+T311","v":0},{"$f":"+U275+U284+U293+U302+U311","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y325)","v":0},null,316]
[null,null,"Commodity Revenue",null,{"$f":"+G326-Adjustments!H326","v":0},{"$f":"+F243+F252+F261+F270+F279+F288+F297+F306+F315","v":18795350.264044601},{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":-18795350.264044601},0,0,null,null,null,{"$f":"+M243+M252+M261+M270+M279+M288+M297+M306+M315","v":0},{"$f":"+N243+N252+N261+N270+N279+N288+N297+N306+N315","v":0},null,null,{"$f":"+Q243+Q252+Q261+Q270+Q279+Q288+Q297+Q306+Q315","v":0},{"$f":"+R243+R252+R261+R270+R279+R288+R297+R306+R315","v":0},null,{"$f":"+T243+T252+T261+T270+T279+T288+T297+T306+T315","v":0},{"$f":"+U243+U252+U261+U270+U279+U288+U297+U306+U315","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y326)","v":0},null,317]
[null,null,"Total Wyoming Revenue",null,{"$f":"+G327-Adjustments!H327","v":0},{"$f":"+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":31500768.649999999},{"$f":"+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":-31500768.649999999},0,0,null,null,null,{"$f":"+M244+M253+M262+M271+M280+M289+M298+M307+M316+M320+M321","v":0},0,null,null,{"$f":"+Q244+Q253+Q262+Q271+Q280+Q289+Q298+Q307+Q316+Q320+Q321","v":0},0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y327)","v":0},null,318]
[null,null,null,null,{"$f":"+G328-Adjustments!H328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319]
[null,null,"Sales Dth",null,{"$f":"+G329-Adjustments!H329","v":0},{"$f":"F246+F255+F264+F273+F282+F291","v":3529161.62},{"$f":"G246+G255+G264+G273+G282+G291","v":-3529161.62},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":0},null,null,null,{"$f":"M246+M255+M264+M273+M282+M291","v":0},{"$f":"N246+N255+N264+N273+N282+N291","v":0},null,null,{"$f":"Q246+Q255+Q264+Q273+Q282+Q291","v":0},{"$f":"R246+R255+R264+R273+R282+R291","v":0},null,{"$f":"T246+T255+T264+T273+T282+T291","v":0},{"$f":"U246+U255+U264+U273+U282+U291","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y329)","v":0},null,320]
[null,null,"Transportation Dth",null,{"$f":"+G330-Adjustments!H330","v":0},{"$f":"F309+F318+F300","v":475649},{"$f":"G309+G318+G300","v":-129558},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":346091},null,null,null,{"$f":"M309+M318+M300","v":0},{"$f":"N309+N318+N300","v":346091},null,null,{"$f":"Q309+Q318+Q300","v":0},{"$f":"R309+R318+R300","v":0},null,{"$f":"T309+T318+T300","v":0},{"$f":"U309+U318+U300","v":346091},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y330)","v":0},null,321]
[null,null,"Total Wyoming Dth",null,{"$f":"+G331-Adjustments!H331","v":0},{"$f":"+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":4004810.62},{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":-3658719.62},{"$f":"+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":0},{"$f":"+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":346091},null,null,null,{"$f":"+M246+M255+M264+M273+M282+M291+M300+M309+M318","v":0},{"$f":"+N246+N255+N264+N273+N282+N291+N300+N309+N318","v":346091},null,null,{"$f":"+Q246+Q255+Q264+Q273+Q282+Q291+Q300+Q309+Q318","v":0},{"$f":"+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},null,{"$f":"+T246+T255+T264+T273+T282+T291+T300+T309+T318","v":0},{"$f":"+U246+U255+U264+U273+U282+U291+U300+U309+U318","v":346091},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y331)","v":0},null,322]
[null,null,null,null,{"$f":"+G332-Adjustments!H332","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323]
["Colorado",null,null,null,{"$f":"+G333-Adjustments!H333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324]
[null,"I-4","Distribution Non-Gas Rev",null,{"$f":"+G334-Adjustments!H334","v":0},{"$f":"Revenue!$F$333","v":0},{"$f":"+Adjustments!AW334","v":0},null,{"$f":"SUM($F$334:$H$334)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L334,$L$2:$N$7,2,FALSE)*I334","v":0},{"$f":"VLOOKUP($L334,$L$2:$N$7,3,FALSE)*I334","v":0},null,"G",{"$f":"IF(P334=\"G\",M334,IF(P334=\"PT\",0,ERR))","v":0},{"$f":"IF(P334=\"PT\",M334,IF(P334=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S334=\"G\",N334,IF(S334=\"PT\",0,ERR))","v":0},{"$f":"IF(S334=\"PT\",N334,IF(S334=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y334)","v":0},null,{"$f":"Y333+1","v":325}]
[null,null,null,null,{"$f":"+G335-Adjustments!H335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326]
[null,null,null,null,{"$f":"+G336-Adjustments!H336","v":0},null,{"$f":"+Adjustments!AW336","v":0},null,{"$f":"SUM($F$336:$H$336)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L336,$L$2:$N$7,2,FALSE)*I336","v":0},{"$f":"VLOOKUP($L336,$L$2:$N$7,3,FALSE)*I336","v":0},null,null,null,null,null,null,null,null,null,null,327]
[null,null,null,null,{"$f":"+G337-Adjustments!H337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328]
[null,null,"Commodity Revenue",null,{"$f":"+G338-Adjustments!H338","v":0},{"$f":"Revenue!$F$337","v":0},{"$f":"+Adjustments!AW338","v":0},null,{"$f":"SUM($F$338:$H$338)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L338,$L$2:$N$7,2,FALSE)*I338","v":0},{"$f":"VLOOKUP($L338,$L$2:$N$7,3,FALSE)*I338","v":0},null,"PT",{"$f":"IF(P338=\"G\",M338,IF(P338=\"PT\",0,ERR))","v":0},{"$f":"IF(P338=\"PT\",M338,IF(P338=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S338=\"G\",N338,IF(S338=\"PT\",0,ERR))","v":0},{"$f":"IF(S338=\"PT\",N338,IF(S338=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y338)","v":0},null,329]
[null,null,"Total Revenue",null,{"$f":"+G339-Adjustments!H339","v":0},{"$f":"SUM(F334:F338)","v":0},{"$f":"SUM(G334:G338)","v":0},{"$f":"SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},null,null,null,{"$f":"SUM(M334:M338)","v":0},{"$f":"SUM(N334:N338)","v":0},null,null,{"$f":"SUM(Q334:Q338)","v":0},{"$f":"SUM(R334:R338)","v":0},null,{"$f":"SUM(T334:T338)","v":0},{"$f":"SUM(U334:U338)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y339)","v":0},null,330]
[null,null,null,null,{"$f":"+G340-Adjustments!H340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331]
[null,null,"Total Dth",null,{"$f":"+G341-Adjustments!H341","v":0},{"$f":"Revenue!$F$340","v":0},{"$f":"+Adjustments!AW341","v":0},null,{"$f":"SUM($F$341:$H$341)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L341,$L$2:$N$7,2,FALSE)*I341","v":0},{"$f":"VLOOKUP($L341,$L$2:$N$7,3,FALSE)*I341","v":0},null,"G",{"$f":"IF(P341=\"G\",M341,IF(P341=\"PT\",0,ERR))","v":0},{"$f":"IF(P341=\"PT\",M341,IF(P341=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S341=\"G\",N341,IF(S341=\"PT\",0,ERR))","v":0},{"$f":"IF(S341=\"PT\",N341,IF(S341=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y341)","v":0},null,332]
[null,null,null,null,{"$f":"+G342-Adjustments!H342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333]
[null,"IC","Distribution Non-Gas Rev",null,{"$f":"+G343-Adjustments!H343","v":0},{"$f":"Revenue!$F$342","v":0},{"$f":"+Adjustments!AW343","v":0},null,{"$f":"SUM($F$343:$H$343)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L343,$L$2:$N$7,2,FALSE)*I343","v":0},{"$f":"VLOOKUP($L343,$L$2:$N$7,3,FALSE)*I343","v":0},null,"G",{"$f":"IF(P343=\"G\",M343,IF(P343=\"PT\",0,ERR))","v":0},{"$f":"IF(P343=\"PT\",M343,IF(P343=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S343=\"G\",N343,IF(S343=\"PT\",0,ERR))","v":0},{"$f":"IF(S343=\"PT\",N343,IF(S343=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y343)","v":0},null,334]
[null,null,null,null,{"$f":"+G344-Adjustments!H344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335]
[null,null,null,null,{"$f":"+G345-Adjustments!H345","v":0},null,{"$f":"+Adjustments!AW345","v":0},null,{"$f":"SUM($F$345:$H$345)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L345,$L$2:$N$7,2,FALSE)*I345","v":0},{"$f":"VLOOKUP($L345,$L$2:$N$7,3,FALSE)*I345","v":0},null,null,null,null,null,null,null,null,null,null,336]
[null,null,null,null,{"$f":"+G346-Adjustments!H346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337]
[null,null,"Commodity Revenue",null,{"$f":"+G347-Adjustments!H347","v":0},{"$f":"Revenue!$F$346","v":0},{"$f":"+Adjustments!AW347","v":0},null,{"$f":"SUM($F$347:$H$347)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L347,$L$2:$N$7,2,FALSE)*I347","v":0},{"$f":"VLOOKUP($L347,$L$2:$N$7,3,FALSE)*I347","v":0},null,"PT",{"$f":"IF(P347=\"G\",M347,IF(P347=\"PT\",0,ERR))","v":0},{"$f":"IF(P347=\"PT\",M347,IF(P347=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S347=\"G\",N347,IF(S347=\"PT\",0,ERR))","v":0},{"$f":"IF(S347=\"PT\",N347,IF(S347=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y347)","v":0},null,338]
[null,null,"Total Revenue",null,{"$f":"+G348-Adjustments!H348","v":0},{"$f":"SUM(F343:F347)","v":0},{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},null,null,null,{"$f":"SUM(M343:M347)","v":0},{"$f":"SUM(N343:N347)","v":0},null,null,{"$f":"SUM(Q343:Q347)","v":0},{"$f":"SUM(R343:R347)","v":0},null,{"$f":"SUM(T343:T347)","v":0},{"$f":"SUM(U343:U347)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y348)","v":0},null,339]
[null,null,null,null,{"$f":"+G349-Adjustments!H349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340]
[null,null,"Total Dth",null,{"$f":"+G350-Adjustments!H350","v":0},{"$f":"Revenue!$F$349","v":0},{"$f":"+Adjustments!AW350","v":0},null,{"$f":"SUM($F$350:$H$350)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L350,$L$2:$N$7,2,FALSE)*I350","v":0},{"$f":"VLOOKUP($L350,$L$2:$N$7,3,FALSE)*I350","v":0},null,"G",{"$f":"IF(P350=\"G\",M350,IF(P350=\"PT\",0,ERR))","v":0},{"$f":"IF(P350=\"PT\",M350,IF(P350=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S350=\"G\",N350,IF(S350=\"PT\",0,ERR))","v":0},{"$f":"IF(S350=\"PT\",N350,IF(S350=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y350)","v":0},null,341]
[null,null,null,null,{"$f":"+G351-Adjustments!H351","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342]
[null,"Colorado Totals",null,null,{"$f":"+G352-Adjustments!H352","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G353-Adjustments!H353","v":0},{"$f":"+F334+F343","v":0},{"$f":"+G334+G343","v":0},{"$f":"+H334+H343","v":0},{"$f":"+I334+I343","v":0},null,null,null,{"$f":"+M334+M343","v":0},{"$f":"+N334+N343","v":0},null,null,{"$f":"+Q334+Q343","v":0},{"$f":"+R334+R343","v":0},null,{"$f":"+T334+T343","v":0},{"$f":"+U334+U343","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y353)","v":0},null,344]
[null,null,"Commodity Revenue",null,{"$f":"+G354-Adjustments!H354","v":0},{"$f":"+F337+F346","v":0},{"$f":"+G337+G346","v":0},{"$f":"+H337+H346","v":0},{"$f":"+I337+I346","v":0},null,null,null,{"$f":"+M337+M346","v":0},{"$f":"+N337+N346","v":0},null,null,{"$f":"+Q337+Q346","v":0},{"$f":"+R337+R346","v":0},null,{"$f":"+T337+T346","v":0},{"$f":"+U337+U346","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y354)","v":0},null,345]
[null,null,"Total Colorado Revenue",null,{"$f":"+G355-Adjustments!H355","v":0},{"$f":"F339+F348","v":0},{"$f":"G339+G348","v":0},{"$f":"H339+H348","v":0},{"$f":"I339+I348","v":0},null,null,null,{"$f":"M339+M348","v":0},{"$f":"N339+N348","v":0},null,null,{"$f":"Q339+Q348","v":0},{"$f":"R339+R348","v":0},null,{"$f":"T339+T348","v":0},{"$f":"U339+U348","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y355)","v":0},null,346]
[null,null,null,null,{"$f":"+G356-Adjustments!H356","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347]
[null,null,"Sales Dth",null,{"$f":"+G357-Adjustments!H357","v":0},{"$f":"F341","v":0},{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},null,null,null,{"$f":"M341","v":0},{"$f":"N341","v":0},null,null,{"$f":"Q341","v":0},{"$f":"R341","v":0},null,{"$f":"T341","v":0},{"$f":"U341","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y357)","v":0},null,348]
[null,null,"Transportation Dth",null,{"$f":"+G358-Adjustments!H358","v":0},{"$f":"F350","v":0},{"$f":"G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},null,null,null,{"$f":"M350","v":0},{"$f":"N350","v":0},null,null,{"$f":"Q350","v":0},{"$f":"R350","v":0},null,{"$f":"T350","v":0},{"$f":"U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y358)","v":0},null,349]
[null,null,"Total Colorado Dth",null,{"$f":"+G359-Adjustments!H359","v":0},{"$f":"F341+F350","v":0},{"$f":"G341+G350","v":0},{"$f":"H341+H350","v":0},{"$f":"I341+I350","v":0},null,null,null,{"$f":"M341+M350","v":0},{"$f":"N341+N350","v":0},null,null,{"$f":"Q341+Q350","v":0},{"$f":"R341+R350","v":0},null,{"$f":"T341+T350","v":0},{"$f":"U341+U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y359)","v":0},null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351]
["System Total Tariff Sales and Revenue",null,null,null,null,{"$f":"+F363+F365","v":353918860.68919128},{"$f":"+G363+G365","v":-14990887.630845144},{"$f":"+H363+H365","v":0},{"$f":"+I363+I365","v":338927973.05834615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352]
[null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G363-Adjustments!H363","v":44609},{"$f":"F200+F229+F323+F353","v":353772747.68919128},{"$f":"G200+G229+G323+G353","v":-14844774.630845144},{"$f":"H200+H229+H323+H353","v":0},{"$f":"I200+I229+I323+I353","v":338927973.05834615},null,null,null,{"$f":"M200+M229+M323+M353","v":338927973.05834615},{"$f":"N200+N229+N323+N353","v":0},null,null,{"$f":"Q200+Q229+Q323+Q353","v":338927973.05834615},{"$f":"R200+R229+R323+R353","v":0},null,{"$f":"T200+T229+T323+T353","v":0},{"$f":"U200+U229+U323+U353","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y363)","v":338927973.05834615},null,354]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G364-Adjustments!H364","v":0},{"$f":"F201+F230+F324","v":87553957.885457098},{"$f":"G201+G230+G324","v":26769867.364542872},{"$f":"H201+H230+H324","v":0},{"$f":"I201+I230+I324","v":114323825.24999997},null,null,null,{"$f":"M201+M230+M324","v":114323825.24999997},{"$f":"N201+N230+N324","v":0},null,null,{"$f":"Q201+Q230+Q324","v":0},{"$f":"R201+R230+R324","v":114323825.24999997},null,{"$f":"T201+T230+T324","v":0},{"$f":"U201+U230+U324","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y364)","v":0},null,355]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"+G365-Adjustments!H365","v":-44609},{"$f":"F325","v":146113},{"$f":"G325","v":-146113},{"$f":"H325","v":0},{"$f":"I325","v":0},null,null,null,{"$f":"M325","v":0},{"$f":"N325","v":0},null,null,{"$f":"Q325","v":0},{"$f":"R325","v":0},null,{"$f":"T325","v":0},{"$f":"U325","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y365)","v":0},null,356]
[null,null,"Commodity Revenue",null,{"$f":"+G366-Adjustments!H366","v":0},{"$f":"F202+F231+F326+F354","v":450667349.05535156},{"$f":"G202+G231+G326+G354","v":-8339684.045351591},{"$f":"H202+H231+H326+H354","v":0},{"$f":"I202+I231+I326+I354","v":442327665.00999999},null,null,null,{"$f":"M202+M231+M326+M354","v":442327665.00999999},{"$f":"N202+N231+N326+N354","v":0},null,null,{"$f":"Q202+Q231+Q326+Q354","v":0},{"$f":"R202+R231+R326+R354","v":442327665.00999999},null,{"$f":"T202+T231+T326+T354","v":0},{"$f":"U202+U231+U326+U354","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y366)","v":0},null,357]
[null,null,null,null,{"$f":"+G367-Adjustments!H367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"+G368-Adjustments!H368","v":1.4901161193847656E-8},{"$f":"F203+F232+F327+F355","v":892140167.63},{"$f":"G203+G232+G327+G355","v":3439295.6883461401},{"$f":"H203+H232+H327+H355","v":0},{"$f":"I203+I232+I327+I355","v":895579463.31834626},null,null,null,{"$f":"M203+M232+M327+M355","v":895579463.31834626},{"$f":"N203+N232+N327+N355","v":0},null,null,{"$f":"Q203+Q232+Q327+Q355","v":338927973.05834615},{"$f":"R203+R232+R327+R355","v":556651490.25999999},null,{"$f":"T203+T232+T327+T355","v":0},{"$f":"U203+U232+U327+U355","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y368)","v":338927973.05834615},null,359]
[null,null,null,null,{"$f":"+G369-Adjustments!H369","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360]
[null,null,"Sales Dth",null,{"$f":"+G370-Adjustments!H370","v":0},{"$f":"F205+F234+F329+F357","v":97299330.850000009},10472699.149999999,0,107772030,null,null,null,{"$f":"M205+M234+M329+M357","v":107772030},0,null,null,{"$f":"Q205+Q234+Q329+Q357","v":107772030},0,null,{"$f":"T205+T234+T329+T357","v":0},0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y370)","v":107772030},null,361]
[null,null,"Transportation Dth",null,{"$f":"+G371-Adjustments!H371","v":0},77154023,2900646,0,80054669,null,null,null,79708578,346091,null,null,79708578,0,null,0,346091,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y371)","v":79708578},null,362]
[null,null,"SystemTotal Dth",null,{"$f":"+G372-Adjustments!H372","v":0},174453353.85000002,13373345.149999995,0,187826699,null,null,null,187480608,346091,null,null,187480608,0,null,0,346091,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y372)","v":187480608},null,363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$15","v":3604884.8362844},{"$f":"+Adjustments!AW380","v":0},null,{"$f":"SUM($F$380:$H$380)","v":3604884.8362844},null,null,"Utah",{"$f":"VLOOKUP($L380,$L$2:$N$7,2,FALSE)*I380","v":3604884.8362844},{"$f":"VLOOKUP($L380,$L$2:$N$7,3,FALSE)*I380","v":0},null,"PT",{"$f":"IF(P380=\"G\",M380,IF(P380=\"PT\",0,ERR))","v":0},{"$f":"IF(P380=\"PT\",M380,IF(P380=\"G\",0,ERR))","v":3604884.8362844},"PT",{"$f":"IF(S380=\"G\",N380,IF(S380=\"PT\",0,ERR))","v":0},{"$f":"IF(S380=\"PT\",N380,IF(S380=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y380)","v":0},null,371]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$16","v":132724.44371560001},{"$f":"+Adjustments!AW381","v":0},null,{"$f":"SUM($F$381:$H$381)","v":132724.44371560001},null,null,"Wyoming",{"$f":"VLOOKUP($L381,$L$2:$N$7,2,FALSE)*I381","v":0},{"$f":"VLOOKUP($L381,$L$2:$N$7,3,FALSE)*I381","v":132724.44371560001},null,"PT",{"$f":"IF(P381=\"G\",M381,IF(P381=\"PT\",0,ERR))","v":0},{"$f":"IF(P381=\"PT\",M381,IF(P381=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S381=\"G\",N381,IF(S381=\"PT\",0,ERR))","v":0},{"$f":"IF(S381=\"PT\",N381,IF(S381=\"G\",0,ERR))","v":132724.44371560001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y381)","v":0},null,372]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":3737609.28},{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":3737609.28},null,null,null,{"$f":"SUM(M380:M381)","v":3604884.8362844},{"$f":"SUM(N380:N381)","v":132724.44371560001},null,null,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":3604884.8362844},null,{"$f":"SUM(T380:T381)","v":0},{"$f":"SUM(U380:U381)","v":132724.44371560001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y382)","v":0},null,373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$20","v":1983707.2200000002},{"$f":"+Adjustments!AW385","v":0},null,{"$f":"SUM($F$385:$H$385)","v":1983707.2200000002},null,null,"Utah",{"$f":"VLOOKUP($L385,$L$2:$N$7,2,FALSE)*I385","v":1983707.2200000002},{"$f":"VLOOKUP($L385,$L$2:$N$7,3,FALSE)*I385","v":0},null,"G",{"$f":"IF(P385=\"G\",M385,IF(P385=\"PT\",0,ERR))","v":1983707.2200000002},{"$f":"IF(P385=\"PT\",M385,IF(P385=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S385=\"G\",N385,IF(S385=\"PT\",0,ERR))","v":0},{"$f":"IF(S385=\"PT\",N385,IF(S385=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y385)","v":1983707.2200000002},null,376]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$21","v":93422.829999999987},{"$f":"+Adjustments!AW386","v":0},null,{"$f":"SUM($F$386:$H$386)","v":93422.829999999987},null,null,"Wyoming",{"$f":"VLOOKUP($L386,$L$2:$N$7,2,FALSE)*I386","v":0},{"$f":"VLOOKUP($L386,$L$2:$N$7,3,FALSE)*I386","v":93422.829999999987},null,"G",{"$f":"IF(P386=\"G\",M386,IF(P386=\"PT\",0,ERR))","v":0},{"$f":"IF(P386=\"PT\",M386,IF(P386=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S386=\"G\",N386,IF(S386=\"PT\",0,ERR))","v":93422.829999999987},{"$f":"IF(S386=\"PT\",N386,IF(S386=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y386)","v":0},null,377]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":2077130.0500000003},{"$f":"SUM(G385:G386)","v":0},{"$f":"SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":2077130.0500000003},null,null,null,{"$f":"SUM(M385:M386)","v":1983707.2200000002},{"$f":"SUM(N385:N386)","v":93422.829999999987},null,null,{"$f":"SUM(Q385:Q386)","v":1983707.2200000002},{"$f":"SUM(R385:R386)","v":0},null,{"$f":"SUM(T385:T386)","v":93422.829999999987},{"$f":"SUM(U385:U386)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y387)","v":1983707.2200000002},null,378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$25","v":0},{"$f":"+Adjustments!AW390","v":0},null,{"$f":"SUM($F$390:$H$390)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L390,$L$2:$N$7,2,FALSE)*I390","v":0},{"$f":"VLOOKUP($L390,$L$2:$N$7,3,FALSE)*I390","v":0},null,"G",{"$f":"IF(P390=\"G\",M390,IF(P390=\"PT\",0,ERR))","v":0},{"$f":"IF(P390=\"PT\",M390,IF(P390=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S390=\"G\",N390,IF(S390=\"PT\",0,ERR))","v":0},{"$f":"IF(S390=\"PT\",N390,IF(S390=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y390)","v":0},null,381]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$26","v":0},{"$f":"+Adjustments!AW391","v":0},null,{"$f":"SUM($F$391:$H$391)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L391,$L$2:$N$7,2,FALSE)*I391","v":0},{"$f":"VLOOKUP($L391,$L$2:$N$7,3,FALSE)*I391","v":0},null,"G",{"$f":"IF(P391=\"G\",M391,IF(P391=\"PT\",0,ERR))","v":0},{"$f":"IF(P391=\"PT\",M391,IF(P391=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S391=\"G\",N391,IF(S391=\"PT\",0,ERR))","v":0},{"$f":"IF(S391=\"PT\",N391,IF(S391=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y391)","v":0},null,382]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":0},{"$f":"SUM(G390:G391)","v":0},{"$f":"SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":0},null,null,null,{"$f":"SUM(M390:M391)","v":0},{"$f":"SUM(N390:N391)","v":0},null,null,{"$f":"SUM(Q390:Q391)","v":0},{"$f":"SUM(R390:R391)","v":0},null,{"$f":"SUM(T390:T391)","v":0},{"$f":"SUM(U390:U391)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y392)","v":0},null,383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$30","v":5962.2000000000007},{"$f":"+Adjustments!AW395","v":0},null,{"$f":"SUM($F$395:$H$395)","v":5962.2000000000007},null,null,"Utah",{"$f":"VLOOKUP($L395,$L$2:$N$7,2,FALSE)*I395","v":5962.2000000000007},{"$f":"VLOOKUP($L395,$L$2:$N$7,3,FALSE)*I395","v":0},null,"G",{"$f":"IF(P395=\"G\",M395,IF(P395=\"PT\",0,ERR))","v":5962.2000000000007},{"$f":"IF(P395=\"PT\",M395,IF(P395=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S395=\"G\",N395,IF(S395=\"PT\",0,ERR))","v":0},{"$f":"IF(S395=\"PT\",N395,IF(S395=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y395)","v":5962.2000000000007},null,386]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$31","v":0},{"$f":"+Adjustments!AW396","v":0},null,{"$f":"SUM($F$396:$H$396)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L396,$L$2:$N$7,2,FALSE)*I396","v":0},{"$f":"VLOOKUP($L396,$L$2:$N$7,3,FALSE)*I396","v":0},null,"G",{"$f":"IF(P396=\"G\",M396,IF(P396=\"PT\",0,ERR))","v":0},{"$f":"IF(P396=\"PT\",M396,IF(P396=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S396=\"G\",N396,IF(S396=\"PT\",0,ERR))","v":0},{"$f":"IF(S396=\"PT\",N396,IF(S396=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y396)","v":0},null,387]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":5962.2000000000007},{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":5962.2000000000007},null,null,null,{"$f":"SUM(M395:M396)","v":5962.2000000000007},{"$f":"SUM(N395:N396)","v":0},null,null,{"$f":"SUM(Q395:Q396)","v":5962.2000000000007},{"$f":"SUM(R395:R396)","v":0},null,{"$f":"SUM(T395:T396)","v":0},{"$f":"SUM(U395:U396)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y397)","v":5962.2000000000007},null,388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y397+1","v":389}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$35","v":16712.919999999998},{"$f":"+Adjustments!AW400","v":0},null,{"$f":"SUM($F$400:$H$400)","v":16712.919999999998},null,null,"Utah",{"$f":"VLOOKUP($L400,$L$2:$N$7,2,FALSE)*I400","v":16712.919999999998},{"$f":"VLOOKUP($L400,$L$2:$N$7,3,FALSE)*I400","v":0},null,"G",{"$f":"IF(P400=\"G\",M400,IF(P400=\"PT\",0,ERR))","v":16712.919999999998},{"$f":"IF(P400=\"PT\",M400,IF(P400=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S400=\"G\",N400,IF(S400=\"PT\",0,ERR))","v":0},{"$f":"IF(S400=\"PT\",N400,IF(S400=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y400)","v":16712.919999999998},null,391]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$36","v":0},{"$f":"+Adjustments!AW401","v":0},null,{"$f":"SUM($F$401:$H$401)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L401,$L$2:$N$7,2,FALSE)*I401","v":0},{"$f":"VLOOKUP($L401,$L$2:$N$7,3,FALSE)*I401","v":0},null,"G",{"$f":"IF(P401=\"G\",M401,IF(P401=\"PT\",0,ERR))","v":0},{"$f":"IF(P401=\"PT\",M401,IF(P401=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S401=\"G\",N401,IF(S401=\"PT\",0,ERR))","v":0},{"$f":"IF(S401=\"PT\",N401,IF(S401=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y401)","v":0},null,392]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":16712.919999999998},{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":16712.919999999998},null,null,null,{"$f":"SUM(M400:M401)","v":16712.919999999998},{"$f":"SUM(N400:N401)","v":0},null,null,{"$f":"SUM(Q400:Q401)","v":16712.919999999998},{"$f":"SUM(R400:R401)","v":0},null,{"$f":"SUM(T400:T401)","v":0},{"$f":"SUM(U400:U401)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y402)","v":16712.919999999998},null,393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$40","v":2405688},{"$f":"+Adjustments!AW405","v":0},null,{"$f":"SUM($F$405:$H$405)","v":2405688},null,null,"Utah",{"$f":"VLOOKUP($L405,$L$2:$N$7,2,FALSE)*I405","v":2405688},{"$f":"VLOOKUP($L405,$L$2:$N$7,3,FALSE)*I405","v":0},null,"G",{"$f":"IF(P405=\"G\",M405,IF(P405=\"PT\",0,ERR))","v":2405688},{"$f":"IF(P405=\"PT\",M405,IF(P405=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S405=\"G\",N405,IF(S405=\"PT\",0,ERR))","v":0},{"$f":"IF(S405=\"PT\",N405,IF(S405=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y405)","v":2405688},null,396]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$41","v":10630},{"$f":"+Adjustments!AW406","v":0},null,{"$f":"SUM($F$406:$H$406)","v":10630},null,null,"Wyoming",{"$f":"VLOOKUP($L406,$L$2:$N$7,2,FALSE)*I406","v":0},{"$f":"VLOOKUP($L406,$L$2:$N$7,3,FALSE)*I406","v":10630},null,"G",{"$f":"IF(P406=\"G\",M406,IF(P406=\"PT\",0,ERR))","v":0},{"$f":"IF(P406=\"PT\",M406,IF(P406=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S406=\"G\",N406,IF(S406=\"PT\",0,ERR))","v":10630},{"$f":"IF(S406=\"PT\",N406,IF(S406=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y406)","v":0},null,397]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":2416318},{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":2416318},null,null,null,{"$f":"SUM(M405:M406)","v":2405688},{"$f":"SUM(N405:N406)","v":10630},null,null,{"$f":"SUM(Q405:Q406)","v":2405688},{"$f":"SUM(R405:R406)","v":0},null,{"$f":"SUM(T405:T406)","v":10630},{"$f":"SUM(U405:U406)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y407)","v":2405688},null,398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$45","v":0},{"$f":"+Adjustments!AW410","v":0},null,{"$f":"SUM($F$410:$H$410)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L410,$L$2:$N$7,2,FALSE)*I410","v":0},{"$f":"VLOOKUP($L410,$L$2:$N$7,3,FALSE)*I410","v":0},null,"G",{"$f":"IF(P410=\"G\",M410,IF(P410=\"PT\",0,ERR))","v":0},{"$f":"IF(P410=\"PT\",M410,IF(P410=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S410=\"G\",N410,IF(S410=\"PT\",0,ERR))","v":0},{"$f":"IF(S410=\"PT\",N410,IF(S410=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y410)","v":0},null,401]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$46","v":0},{"$f":"+Adjustments!AW411","v":0},null,{"$f":"SUM($F$411:$H$411)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L411,$L$2:$N$7,2,FALSE)*I411","v":0},{"$f":"VLOOKUP($L411,$L$2:$N$7,3,FALSE)*I411","v":0},null,"G",{"$f":"IF(P411=\"G\",M411,IF(P411=\"PT\",0,ERR))","v":0},{"$f":"IF(P411=\"PT\",M411,IF(P411=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S411=\"G\",N411,IF(S411=\"PT\",0,ERR))","v":0},{"$f":"IF(S411=\"PT\",N411,IF(S411=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y411)","v":0},null,402]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},null,null,null,{"$f":"SUM(M410:M411)","v":0},{"$f":"SUM(N410:N411)","v":0},null,null,{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},null,{"$f":"SUM(T410:T411)","v":0},{"$f":"SUM(U410:U411)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y412)","v":0},null,403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$50","v":188440},{"$f":"+Adjustments!AW415","v":0},null,{"$f":"SUM($F$415:$H$415)","v":188440},null,null,"Utah",{"$f":"VLOOKUP($L415,$L$2:$N$7,2,FALSE)*I415","v":188440},{"$f":"VLOOKUP($L415,$L$2:$N$7,3,FALSE)*I415","v":0},null,"G",{"$f":"IF(P415=\"G\",M415,IF(P415=\"PT\",0,ERR))","v":188440},{"$f":"IF(P415=\"PT\",M415,IF(P415=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S415=\"G\",N415,IF(S415=\"PT\",0,ERR))","v":0},{"$f":"IF(S415=\"PT\",N415,IF(S415=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y415)","v":188440},null,406]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$51","v":4940},{"$f":"+Adjustments!AW416","v":0},null,{"$f":"SUM($F$416:$H$416)","v":4940},null,null,"Wyoming",{"$f":"VLOOKUP($L416,$L$2:$N$7,2,FALSE)*I416","v":0},{"$f":"VLOOKUP($L416,$L$2:$N$7,3,FALSE)*I416","v":4940},null,"G",{"$f":"IF(P416=\"G\",M416,IF(P416=\"PT\",0,ERR))","v":0},{"$f":"IF(P416=\"PT\",M416,IF(P416=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S416=\"G\",N416,IF(S416=\"PT\",0,ERR))","v":4940},{"$f":"IF(S416=\"PT\",N416,IF(S416=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y416)","v":0},null,407]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":193380},{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":193380},null,null,null,{"$f":"SUM(M415:M416)","v":188440},{"$f":"SUM(N415:N416)","v":4940},null,null,{"$f":"SUM(Q415:Q416)","v":188440},{"$f":"SUM(R415:R416)","v":0},null,{"$f":"SUM(T415:T416)","v":4940},{"$f":"SUM(U415:U416)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y417)","v":188440},null,408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$55","v":0},{"$f":"+Adjustments!AW420","v":0},null,{"$f":"SUM($F$420:$H$420)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L420,$L$2:$N$7,2,FALSE)*I420","v":0},{"$f":"VLOOKUP($L420,$L$2:$N$7,3,FALSE)*I420","v":0},null,"G",{"$f":"IF(P420=\"G\",M420,IF(P420=\"PT\",0,ERR))","v":0},{"$f":"IF(P420=\"PT\",M420,IF(P420=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S420=\"G\",N420,IF(S420=\"PT\",0,ERR))","v":0},{"$f":"IF(S420=\"PT\",N420,IF(S420=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y420)","v":0},null,411]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$56","v":0},{"$f":"+Adjustments!AW421","v":0},null,{"$f":"SUM($F$421:$H$421)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L421,$L$2:$N$7,2,FALSE)*I421","v":0},{"$f":"VLOOKUP($L421,$L$2:$N$7,3,FALSE)*I421","v":0},null,"G",{"$f":"IF(P421=\"G\",M421,IF(P421=\"PT\",0,ERR))","v":0},{"$f":"IF(P421=\"PT\",M421,IF(P421=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S421=\"G\",N421,IF(S421=\"PT\",0,ERR))","v":0},{"$f":"IF(S421=\"PT\",N421,IF(S421=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y421)","v":0},null,412]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},null,null,null,{"$f":"SUM(M420:M421)","v":0},{"$f":"SUM(N420:N421)","v":0},null,null,{"$f":"SUM(Q420:Q421)","v":0},{"$f":"SUM(R420:R421)","v":0},null,{"$f":"SUM(T420:T421)","v":0},{"$f":"SUM(U420:U421)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y422)","v":0},null,413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$60","v":0},{"$f":"+Adjustments!AW425","v":0},null,{"$f":"SUM($F$425:$H$425)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L425,$L$2:$N$7,2,FALSE)*I425","v":0},{"$f":"VLOOKUP($L425,$L$2:$N$7,3,FALSE)*I425","v":0},null,"G",{"$f":"IF(P425=\"G\",M425,IF(P425=\"PT\",0,ERR))","v":0},{"$f":"IF(P425=\"PT\",M425,IF(P425=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S425=\"G\",N425,IF(S425=\"PT\",0,ERR))","v":0},{"$f":"IF(S425=\"PT\",N425,IF(S425=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y425)","v":0},null,416]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$61","v":0},{"$f":"+Adjustments!AW426","v":0},null,{"$f":"SUM($F$426:$H$426)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L426,$L$2:$N$7,2,FALSE)*I426","v":0},{"$f":"VLOOKUP($L426,$L$2:$N$7,3,FALSE)*I426","v":0},null,"G",{"$f":"IF(P426=\"G\",M426,IF(P426=\"PT\",0,ERR))","v":0},{"$f":"IF(P426=\"PT\",M426,IF(P426=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S426=\"G\",N426,IF(S426=\"PT\",0,ERR))","v":0},{"$f":"IF(S426=\"PT\",N426,IF(S426=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y426)","v":0},null,417]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},null,null,null,{"$f":"SUM(M425:M426)","v":0},{"$f":"SUM(N425:N426)","v":0},null,null,{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0},null,{"$f":"SUM(T425:T426)","v":0},{"$f":"SUM(U425:U426)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y427)","v":0},null,418]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$65","v":0},{"$f":"+Adjustments!AW430","v":0},null,{"$f":"SUM($F$430:$H$430)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L430,$L$2:$N$7,2,FALSE)*I430","v":0},{"$f":"VLOOKUP($L430,$L$2:$N$7,3,FALSE)*I430","v":0},null,"G",{"$f":"IF(P430=\"G\",M430,IF(P430=\"PT\",0,ERR))","v":0},{"$f":"IF(P430=\"PT\",M430,IF(P430=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S430=\"G\",N430,IF(S430=\"PT\",0,ERR))","v":0},{"$f":"IF(S430=\"PT\",N430,IF(S430=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y430)","v":0},null,421]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$66","v":0},{"$f":"+Adjustments!AW431","v":0},null,{"$f":"SUM($F$431:$H$431)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L431,$L$2:$N$7,2,FALSE)*I431","v":0},{"$f":"VLOOKUP($L431,$L$2:$N$7,3,FALSE)*I431","v":0},null,"G",{"$f":"IF(P431=\"G\",M431,IF(P431=\"PT\",0,ERR))","v":0},{"$f":"IF(P431=\"PT\",M431,IF(P431=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S431=\"G\",N431,IF(S431=\"PT\",0,ERR))","v":0},{"$f":"IF(S431=\"PT\",N431,IF(S431=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y431)","v":0},null,422]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},null,null,null,{"$f":"SUM(M430:M431)","v":0},{"$f":"SUM(N430:N431)","v":0},null,null,{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0},null,{"$f":"SUM(T430:T431)","v":0},{"$f":"SUM(U430:U431)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y432)","v":0},null,423]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$70","v":0},{"$f":"+Adjustments!AW435","v":0},null,{"$f":"SUM($F$435:$H$435)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L435,$L$2:$N$7,2,FALSE)*I435","v":0},{"$f":"VLOOKUP($L435,$L$2:$N$7,3,FALSE)*I435","v":0},null,"G",{"$f":"IF(P435=\"G\",M435,IF(P435=\"PT\",0,ERR))","v":0},{"$f":"IF(P435=\"PT\",M435,IF(P435=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S435=\"G\",N435,IF(S435=\"PT\",0,ERR))","v":0},{"$f":"IF(S435=\"PT\",N435,IF(S435=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y435)","v":0},null,426]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$71","v":0},{"$f":"+Adjustments!AW436","v":0},null,{"$f":"SUM($F$436:$H$436)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L436,$L$2:$N$7,2,FALSE)*I436","v":0},{"$f":"VLOOKUP($L436,$L$2:$N$7,3,FALSE)*I436","v":0},null,"G",{"$f":"IF(P436=\"G\",M436,IF(P436=\"PT\",0,ERR))","v":0},{"$f":"IF(P436=\"PT\",M436,IF(P436=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S436=\"G\",N436,IF(S436=\"PT\",0,ERR))","v":0},{"$f":"IF(S436=\"PT\",N436,IF(S436=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y436)","v":0},null,427]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},null,null,null,{"$f":"SUM(M435:M436)","v":0},{"$f":"SUM(N435:N436)","v":0},null,null,{"$f":"SUM(Q435:Q436)","v":0},{"$f":"SUM(R435:R436)","v":0},null,{"$f":"SUM(T435:T436)","v":0},{"$f":"SUM(U435:U436)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y437)","v":0},null,428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$75","v":0},{"$f":"+Adjustments!AW440","v":0},null,{"$f":"SUM($F$440:$H$440)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L440,$L$2:$N$7,2,FALSE)*I440","v":0},{"$f":"VLOOKUP($L440,$L$2:$N$7,3,FALSE)*I440","v":0},null,"G",{"$f":"IF(P440=\"G\",M440,IF(P440=\"PT\",0,ERR))","v":0},{"$f":"IF(P440=\"PT\",M440,IF(P440=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S440=\"G\",N440,IF(S440=\"PT\",0,ERR))","v":0},{"$f":"IF(S440=\"PT\",N440,IF(S440=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y440)","v":0},null,431]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$76","v":0},{"$f":"+Adjustments!AW441","v":0},null,{"$f":"SUM($F$441:$H$441)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L441,$L$2:$N$7,2,FALSE)*I441","v":0},{"$f":"VLOOKUP($L441,$L$2:$N$7,3,FALSE)*I441","v":0},null,"G",{"$f":"IF(P441=\"G\",M441,IF(P441=\"PT\",0,ERR))","v":0},{"$f":"IF(P441=\"PT\",M441,IF(P441=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S441=\"G\",N441,IF(S441=\"PT\",0,ERR))","v":0},{"$f":"IF(S441=\"PT\",N441,IF(S441=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y441)","v":0},null,432]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},null,null,null,{"$f":"SUM(M440:M441)","v":0},{"$f":"SUM(N440:N441)","v":0},null,null,{"$f":"SUM(Q440:Q441)","v":0},{"$f":"SUM(R440:R441)","v":0},null,{"$f":"SUM(T440:T441)","v":0},{"$f":"SUM(U440:U441)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y442)","v":0},null,433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$80","v":0},{"$f":"+Adjustments!AW445","v":0},null,{"$f":"SUM($F$445:$H$445)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L445,$L$2:$N$7,2,FALSE)*I445","v":0},{"$f":"VLOOKUP($L445,$L$2:$N$7,3,FALSE)*I445","v":0},null,"G",{"$f":"IF(P445=\"G\",M445,IF(P445=\"PT\",0,ERR))","v":0},{"$f":"IF(P445=\"PT\",M445,IF(P445=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S445=\"G\",N445,IF(S445=\"PT\",0,ERR))","v":0},{"$f":"IF(S445=\"PT\",N445,IF(S445=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y445)","v":0},null,436]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$81","v":0},{"$f":"+Adjustments!AW446","v":0},null,{"$f":"SUM($F$446:$H$446)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L446,$L$2:$N$7,2,FALSE)*I446","v":0},{"$f":"VLOOKUP($L446,$L$2:$N$7,3,FALSE)*I446","v":0},null,"G",{"$f":"IF(P446=\"G\",M446,IF(P446=\"PT\",0,ERR))","v":0},{"$f":"IF(P446=\"PT\",M446,IF(P446=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S446=\"G\",N446,IF(S446=\"PT\",0,ERR))","v":0},{"$f":"IF(S446=\"PT\",N446,IF(S446=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y446)","v":0},null,437]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},null,null,null,{"$f":"SUM(M445:M446)","v":0},{"$f":"SUM(N445:N446)","v":0},null,null,{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0},null,{"$f":"SUM(T445:T446)","v":0},{"$f":"SUM(U445:U446)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y447)","v":0},null,438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$85","v":0},{"$f":"+Adjustments!AW450","v":0},null,{"$f":"SUM($F$450:$H$450)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L450,$L$2:$N$7,2,FALSE)*I450","v":0},{"$f":"VLOOKUP($L450,$L$2:$N$7,3,FALSE)*I450","v":0},null,"G",{"$f":"IF(P450=\"G\",M450,IF(P450=\"PT\",0,ERR))","v":0},{"$f":"IF(P450=\"PT\",M450,IF(P450=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S450=\"G\",N450,IF(S450=\"PT\",0,ERR))","v":0},{"$f":"IF(S450=\"PT\",N450,IF(S450=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y450)","v":0},null,441]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$86","v":0},{"$f":"+Adjustments!AW451","v":0},null,{"$f":"SUM($F$451:$H$451)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L451,$L$2:$N$7,2,FALSE)*I451","v":0},{"$f":"VLOOKUP($L451,$L$2:$N$7,3,FALSE)*I451","v":0},null,"G",{"$f":"IF(P451=\"G\",M451,IF(P451=\"PT\",0,ERR))","v":0},{"$f":"IF(P451=\"PT\",M451,IF(P451=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S451=\"G\",N451,IF(S451=\"PT\",0,ERR))","v":0},{"$f":"IF(S451=\"PT\",N451,IF(S451=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y451)","v":0},null,442]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},null,null,null,{"$f":"SUM(M450:M451)","v":0},{"$f":"SUM(N450:N451)","v":0},null,null,{"$f":"SUM(Q450:Q451)","v":0},{"$f":"SUM(R450:R451)","v":0},null,{"$f":"SUM(T450:T451)","v":0},{"$f":"SUM(U450:U451)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y452)","v":0},null,443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444]
[4891,"Capacity Release Revenues (Utah 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$90","v":1253.6699999999998},{"$f":"+Adjustments!AW455","v":0},null,{"$f":"SUM($F$455:$H$455)","v":1253.6699999999998},null,null,"Utah",{"$f":"VLOOKUP($L455,$L$2:$N$7,2,FALSE)*I455","v":1253.6699999999998},{"$f":"VLOOKUP($L455,$L$2:$N$7,3,FALSE)*I455","v":0},null,"G",{"$f":"IF(P455=\"G\",M455,IF(P455=\"PT\",0,ERR))","v":1253.6699999999998},{"$f":"IF(P455=\"PT\",M455,IF(P455=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S455=\"G\",N455,IF(S455=\"PT\",0,ERR))","v":0},{"$f":"IF(S455=\"PT\",N455,IF(S455=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y455)","v":1253.6699999999998},null,446]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$91","v":0},{"$f":"+Adjustments!AW456","v":0},null,{"$f":"SUM($F$456:$H$456)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L456,$L$2:$N$7,2,FALSE)*I456","v":0},{"$f":"VLOOKUP($L456,$L$2:$N$7,3,FALSE)*I456","v":0},null,"G",{"$f":"IF(P456=\"G\",M456,IF(P456=\"PT\",0,ERR))","v":0},{"$f":"IF(P456=\"PT\",M456,IF(P456=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S456=\"G\",N456,IF(S456=\"PT\",0,ERR))","v":0},{"$f":"IF(S456=\"PT\",N456,IF(S456=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y456)","v":0},null,447]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":1253.6699999999998},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":1253.6699999999998},null,null,null,{"$f":"SUM(M455:M456)","v":1253.6699999999998},{"$f":"SUM(N455:N456)","v":0},null,null,{"$f":"SUM(Q455:Q456)","v":1253.6699999999998},{"$f":"SUM(R455:R456)","v":0},null,{"$f":"SUM(T455:T456)","v":0},{"$f":"SUM(U455:U456)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y457)","v":1253.6699999999998},null,448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$95","v":4180020.3801027006},{"$f":"+Adjustments!AW460","v":0},null,{"$f":"SUM($F$460:$H$460)","v":4180020.3801027006},null,null,"Utah",{"$f":"VLOOKUP($L460,$L$2:$N$7,2,FALSE)*I460","v":4180020.3801027006},{"$f":"VLOOKUP($L460,$L$2:$N$7,3,FALSE)*I460","v":0},null,"PT",{"$f":"IF(P460=\"G\",M460,IF(P460=\"PT\",0,ERR))","v":0},{"$f":"IF(P460=\"PT\",M460,IF(P460=\"G\",0,ERR))","v":4180020.3801027006},"PT",{"$f":"IF(S460=\"G\",N460,IF(S460=\"PT\",0,ERR))","v":0},{"$f":"IF(S460=\"PT\",N460,IF(S460=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y460)","v":0},null,451]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$96","v":156554.91989729999},{"$f":"+Adjustments!AW461","v":0},null,{"$f":"SUM($F$461:$H$461)","v":156554.91989729999},null,null,"Wyoming",{"$f":"VLOOKUP($L461,$L$2:$N$7,2,FALSE)*I461","v":0},{"$f":"VLOOKUP($L461,$L$2:$N$7,3,FALSE)*I461","v":156554.91989729999},null,"PT",{"$f":"IF(P461=\"G\",M461,IF(P461=\"PT\",0,ERR))","v":0},{"$f":"IF(P461=\"PT\",M461,IF(P461=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S461=\"G\",N461,IF(S461=\"PT\",0,ERR))","v":0},{"$f":"IF(S461=\"PT\",N461,IF(S461=\"G\",0,ERR))","v":156554.91989729999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y461)","v":0},null,452]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":4336575.3000000007},{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":4336575.3000000007},null,null,null,{"$f":"SUM(M460:M461)","v":4180020.3801027006},{"$f":"SUM(N460:N461)","v":156554.91989729999},null,null,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":4180020.3801027006},null,{"$f":"SUM(T460:T461)","v":0},{"$f":"SUM(U460:U461)","v":156554.91989729999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y462)","v":0},null,{"$f":"Y461+1","v":453}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$100","v":0},{"$f":"+Adjustments!AW465","v":0},null,{"$f":"SUM($F$465:$H$465)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L465,$L$2:$N$7,2,FALSE)*I465","v":0},{"$f":"VLOOKUP($L465,$L$2:$N$7,3,FALSE)*I465","v":0},null,"PT",{"$f":"IF(P465=\"G\",M465,IF(P465=\"PT\",0,ERR))","v":0},{"$f":"IF(P465=\"PT\",M465,IF(P465=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S465=\"G\",N465,IF(S465=\"PT\",0,ERR))","v":0},{"$f":"IF(S465=\"PT\",N465,IF(S465=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y465)","v":0},null,456]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$101","v":0},{"$f":"+Adjustments!AW466","v":0},null,{"$f":"SUM($F$466:$H$466)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L466,$L$2:$N$7,2,FALSE)*I466","v":0},{"$f":"VLOOKUP($L466,$L$2:$N$7,3,FALSE)*I466","v":0},null,"G",{"$f":"IF(P466=\"G\",M466,IF(P466=\"PT\",0,ERR))","v":0},{"$f":"IF(P466=\"PT\",M466,IF(P466=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S466=\"G\",N466,IF(S466=\"PT\",0,ERR))","v":0},{"$f":"IF(S466=\"PT\",N466,IF(S466=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y466)","v":0},null,457]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},null,null,null,{"$f":"SUM(M465:M466)","v":0},{"$f":"SUM(N465:N466)","v":0},null,null,{"$f":"SUM(Q465:Q466)","v":0},{"$f":"SUM(R465:R466)","v":0},null,{"$f":"SUM(T465:T466)","v":0},{"$f":"SUM(U465:U466)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y467)","v":0},null,458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$105","v":1198157.1424036},{"$f":"+Adjustments!AW470","v":0},null,{"$f":"SUM($F$470:$H$470)","v":1198157.1424036},null,null,"Utah",{"$f":"VLOOKUP($L470,$L$2:$N$7,2,FALSE)*I470","v":1198157.1424036},{"$f":"VLOOKUP($L470,$L$2:$N$7,3,FALSE)*I470","v":0},null,"PT",{"$f":"IF(P470=\"G\",M470,IF(P470=\"PT\",0,ERR))","v":0},{"$f":"IF(P470=\"PT\",M470,IF(P470=\"G\",0,ERR))","v":1198157.1424036},"PT",{"$f":"IF(S470=\"G\",N470,IF(S470=\"PT\",0,ERR))","v":0},{"$f":"IF(S470=\"PT\",N470,IF(S470=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y470)","v":0},null,461]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$106","v":44017.647596399984},{"$f":"+Adjustments!AW471","v":0},null,{"$f":"SUM($F$471:$H$471)","v":44017.647596399984},null,null,"Wyoming",{"$f":"VLOOKUP($L471,$L$2:$N$7,2,FALSE)*I471","v":0},{"$f":"VLOOKUP($L471,$L$2:$N$7,3,FALSE)*I471","v":44017.647596399984},null,"PT",{"$f":"IF(P471=\"G\",M471,IF(P471=\"PT\",0,ERR))","v":0},{"$f":"IF(P471=\"PT\",M471,IF(P471=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S471=\"G\",N471,IF(S471=\"PT\",0,ERR))","v":0},{"$f":"IF(S471=\"PT\",N471,IF(S471=\"G\",0,ERR))","v":44017.647596399984},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y471)","v":0},null,462]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":1242174.79},{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":1242174.79},null,null,null,{"$f":"SUM(M470:M471)","v":1198157.1424036},{"$f":"SUM(N470:N471)","v":44017.647596399984},null,null,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":1198157.1424036},null,{"$f":"SUM(T470:T471)","v":0},{"$f":"SUM(U470:U471)","v":44017.647596399984},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y472)","v":0},null,463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$110","v":0},{"$f":"+Adjustments!AW475","v":0},null,{"$f":"SUM($F$475:$H$475)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L475,$L$2:$N$7,2,FALSE)*I475","v":0},{"$f":"VLOOKUP($L475,$L$2:$N$7,3,FALSE)*I475","v":0},null,"PT",{"$f":"IF(P475=\"G\",M475,IF(P475=\"PT\",0,ERR))","v":0},{"$f":"IF(P475=\"PT\",M475,IF(P475=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S475=\"G\",N475,IF(S475=\"PT\",0,ERR))","v":0},{"$f":"IF(S475=\"PT\",N475,IF(S475=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y475)","v":0},null,466]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$111","v":0},{"$f":"+Adjustments!AW476","v":0},null,{"$f":"SUM($F$476:$H$476)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L476,$L$2:$N$7,2,FALSE)*I476","v":0},{"$f":"VLOOKUP($L476,$L$2:$N$7,3,FALSE)*I476","v":0},null,"G",{"$f":"IF(P476=\"G\",M476,IF(P476=\"PT\",0,ERR))","v":0},{"$f":"IF(P476=\"PT\",M476,IF(P476=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S476=\"G\",N476,IF(S476=\"PT\",0,ERR))","v":0},{"$f":"IF(S476=\"PT\",N476,IF(S476=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y476)","v":0},null,467]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},null,null,null,{"$f":"SUM(M475:M476)","v":0},{"$f":"SUM(N475:N476)","v":0},null,null,{"$f":"SUM(Q475:Q476)","v":0},{"$f":"SUM(R475:R476)","v":0},null,{"$f":"SUM(T475:T476)","v":0},{"$f":"SUM(U475:U476)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y477)","v":0},null,468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$115","v":-231837.68019069999},{"$f":"+Adjustments!AW480","v":0},null,{"$f":"SUM($F$480:$H$480)","v":-231837.68019069999},null,null,"Utah",{"$f":"VLOOKUP($L480,$L$2:$N$7,2,FALSE)*I480","v":-231837.68019069999},{"$f":"VLOOKUP($L480,$L$2:$N$7,3,FALSE)*I480","v":0},null,"PT",{"$f":"IF(P480=\"G\",M480,IF(P480=\"PT\",0,ERR))","v":0},{"$f":"IF(P480=\"PT\",M480,IF(P480=\"G\",0,ERR))","v":-231837.68019069999},"PT",{"$f":"IF(S480=\"G\",N480,IF(S480=\"PT\",0,ERR))","v":0},{"$f":"IF(S480=\"PT\",N480,IF(S480=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y480)","v":0},null,471]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$116","v":-8007.0298092999947},{"$f":"+Adjustments!AW481","v":0},null,{"$f":"SUM($F$481:$H$481)","v":-8007.0298092999947},null,null,"Wyoming",{"$f":"VLOOKUP($L481,$L$2:$N$7,2,FALSE)*I481","v":0},{"$f":"VLOOKUP($L481,$L$2:$N$7,3,FALSE)*I481","v":-8007.0298092999947},null,"G",{"$f":"IF(P481=\"G\",M481,IF(P481=\"PT\",0,ERR))","v":0},{"$f":"IF(P481=\"PT\",M481,IF(P481=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S481=\"G\",N481,IF(S481=\"PT\",0,ERR))","v":-8007.0298092999947},{"$f":"IF(S481=\"PT\",N481,IF(S481=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y481)","v":0},null,472]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":-239844.71},{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":-239844.71},null,null,null,{"$f":"SUM(M480:M481)","v":-231837.68019069999},{"$f":"SUM(N480:N481)","v":-8007.0298092999947},null,null,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":-231837.68019069999},null,{"$f":"SUM(T480:T481)","v":-8007.0298092999947},{"$f":"SUM(U480:U481)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y482)","v":0},null,473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$120","v":11286330.067838302},{"$f":"+Adjustments!AW485","v":0},null,{"$f":"SUM($F$485:$H$485)","v":11286330.067838302},null,null,"Utah",{"$f":"VLOOKUP($L485,$L$2:$N$7,2,FALSE)*I485","v":11286330.067838302},{"$f":"VLOOKUP($L485,$L$2:$N$7,3,FALSE)*I485","v":0},null,"PT",{"$f":"IF(P485=\"G\",M485,IF(P485=\"PT\",0,ERR))","v":0},{"$f":"IF(P485=\"PT\",M485,IF(P485=\"G\",0,ERR))","v":11286330.067838302},"PT",{"$f":"IF(S485=\"G\",N485,IF(S485=\"PT\",0,ERR))","v":0},{"$f":"IF(S485=\"PT\",N485,IF(S485=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y485)","v":0},null,476]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$121","v":414670.19216169999},{"$f":"+Adjustments!AW486","v":0},null,{"$f":"SUM($F$486:$H$486)","v":414670.19216169999},null,null,"Wyoming",{"$f":"VLOOKUP($L486,$L$2:$N$7,2,FALSE)*I486","v":0},{"$f":"VLOOKUP($L486,$L$2:$N$7,3,FALSE)*I486","v":414670.19216169999},null,"PT",{"$f":"IF(P486=\"G\",M486,IF(P486=\"PT\",0,ERR))","v":0},{"$f":"IF(P486=\"PT\",M486,IF(P486=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S486=\"G\",N486,IF(S486=\"PT\",0,ERR))","v":0},{"$f":"IF(S486=\"PT\",N486,IF(S486=\"G\",0,ERR))","v":414670.19216169999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y486)","v":0},null,477]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":11701000.260000002},{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":11701000.260000002},null,null,null,{"$f":"SUM(M485:M486)","v":11286330.067838302},{"$f":"SUM(N485:N486)","v":414670.19216169999},null,null,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":11286330.067838302},null,{"$f":"SUM(T485:T486)","v":0},{"$f":"SUM(U485:U486)","v":414670.19216169999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y487)","v":0},null,478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$125","v":0},{"$f":"+Adjustments!AW490","v":0},null,{"$f":"SUM($F$490:$H$490)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L490,$L$2:$N$7,2,FALSE)*I490","v":0},{"$f":"VLOOKUP($L490,$L$2:$N$7,3,FALSE)*I490","v":0},null,"PT",{"$f":"IF(P490=\"G\",M490,IF(P490=\"PT\",0,ERR))","v":0},{"$f":"IF(P490=\"PT\",M490,IF(P490=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S490=\"G\",N490,IF(S490=\"PT\",0,ERR))","v":0},{"$f":"IF(S490=\"PT\",N490,IF(S490=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y490)","v":0},null,481]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$126","v":0},{"$f":"+Adjustments!AW491","v":0},null,{"$f":"SUM($F$491:$H$491)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L491,$L$2:$N$7,2,FALSE)*I491","v":0},{"$f":"VLOOKUP($L491,$L$2:$N$7,3,FALSE)*I491","v":0},null,"PT",{"$f":"IF(P491=\"G\",M491,IF(P491=\"PT\",0,ERR))","v":0},{"$f":"IF(P491=\"PT\",M491,IF(P491=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S491=\"G\",N491,IF(S491=\"PT\",0,ERR))","v":0},{"$f":"IF(S491=\"PT\",N491,IF(S491=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y491)","v":0},null,482]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":0},{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":0},null,null,null,{"$f":"SUM(M490:M491)","v":0},{"$f":"SUM(N490:N491)","v":0},null,null,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":0},null,{"$f":"SUM(T490:T491)","v":0},{"$f":"SUM(U490:U491)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y492)","v":0},null,483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484]
[4974,"Standby Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$130","v":0},{"$f":"+Adjustments!AW495","v":0},null,{"$f":"SUM($F$495:$H$495)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L495,$L$2:$N$7,2,FALSE)*I495","v":0},{"$f":"VLOOKUP($L495,$L$2:$N$7,3,FALSE)*I495","v":0},null,"G",{"$f":"IF(P495=\"G\",M495,IF(P495=\"PT\",0,ERR))","v":0},{"$f":"IF(P495=\"PT\",M495,IF(P495=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S495=\"G\",N495,IF(S495=\"PT\",0,ERR))","v":0},{"$f":"IF(S495=\"PT\",N495,IF(S495=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y495)","v":0},null,486]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$131","v":0},{"$f":"+Adjustments!AW496","v":0},null,{"$f":"SUM($F$496:$H$496)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L496,$L$2:$N$7,2,FALSE)*I496","v":0},{"$f":"VLOOKUP($L496,$L$2:$N$7,3,FALSE)*I496","v":0},null,"G",{"$f":"IF(P496=\"G\",M496,IF(P496=\"PT\",0,ERR))","v":0},{"$f":"IF(P496=\"PT\",M496,IF(P496=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S496=\"G\",N496,IF(S496=\"PT\",0,ERR))","v":0},{"$f":"IF(S496=\"PT\",N496,IF(S496=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y496)","v":0},null,487]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},{"$f":"SUM(G495:G496)","v":0},{"$f":"SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},null,null,null,{"$f":"SUM(M495:M496)","v":0},{"$f":"SUM(N495:N496)","v":0},null,null,{"$f":"SUM(Q495:Q496)","v":0},{"$f":"SUM(R495:R496)","v":0},null,{"$f":"SUM(T495:T496)","v":0},{"$f":"SUM(U495:U496)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y497)","v":0},null,488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":20037554.746438302},{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":20037554.746438302},null,null,null,{"$f":"M380+M460+M465+M470+M475+M480+M485+M490","v":20037554.746438302},{"$f":"N380+N460+N465+N470+N475+N480+N485+N490","v":0},null,null,{"$f":"Q380+Q460+Q465+Q470+Q475+Q480+Q485+Q490","v":0},{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":20037554.746438302},null,{"$f":"T380+T460+T465+T470+T475+T480+T485+T490","v":0},{"$f":"U380+U460+U465+U470+U475+U480+U485+U490","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y501)","v":0},null,492]
[null,null,"General Other Revenues",null,null,{"$f":"+F495+F455+F450+F445+F440+F435+F430+F425+F420+F415+F410+F405+F400+F395+F390+F385","v":4601764.01},{"$f":"+G495+G455+G450+G445+G440+G435+G430+G425+G420+G415+G410+G405+G400+G395+G390+G385","v":0},{"$f":"+H495+H455+H450+H445+H440+H435+H430+H425+H420+H415+H410+H405+H400+H395+H390+H385","v":0},{"$f":"+I495+I455+I450+I445+I440+I435+I430+I425+I420+I415+I410+I405+I400+I395+I390+I385","v":4601764.01},null,null,null,{"$f":"+M495+M455+M450+M445+M440+M435+M430+M425+M420+M415+M410+M405+M400+M395+M390+M385","v":4601764.01},{"$f":"+N495+N455+N450+N445+N440+N435+N430+N425+N420+N415+N410+N405+N400+N395+N390+N385","v":0},null,null,{"$f":"+Q495+Q455+Q450+Q445+Q440+Q435+Q430+Q425+Q420+Q415+Q410+Q405+Q400+Q395+Q390+Q385","v":4601764.01},{"$f":"+R495+R455+R450+R445+R440+R435+R430+R425+R420+R415+R410+R405+R400+R395+R390+R385","v":0},null,{"$f":"+T495+T455+T450+T445+T440+T435+T430+T425+T420+T415+T410+T405+T400+T395+T390+T385","v":0},{"$f":"+U495+U455+U450+U445+U440+U435+U430+U425+U420+U415+U410+U405+U400+U395+U390+U385","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y502)","v":4601764.01},null,493]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":24639318.756438304},{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0},{"$f":"H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":24639318.756438304},null,null,null,{"$f":"M380+M385+M390+M395+M400+M405+M410+M415+M420+M425+M430+M435+M440+M445+M450+M455+M460+M465+M470+M475+M480+M485+M490+M495","v":24639318.756438304},{"$f":"N380+N385+N390+N395+N400+N405+N410+N415+N420+N425+N430+N435+N440+N445+N450+N455+N460+N465+N470+N475+N480+N485+N490+N495","v":0},null,null,{"$f":"Q380+Q385+Q390+Q395+Q400+Q405+Q410+Q415+Q420+Q425+Q430+Q435+Q440+Q445+Q450+Q455+Q460+Q465+Q470+Q475+Q480+Q485+Q490+Q495","v":4601764.01},{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":20037554.746438302},null,{"$f":"T380+T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T460+T465+T470+T475+T480+T485+T490+T495","v":0},{"$f":"U380+U385+U390+U395+U400+U405+U410+U415+U420+U425+U430+U435+U440+U445+U450+U455+U460+U465+U470+U475+U480+U485+U490+U495","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y503)","v":4601764.01},null,494]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"+F491+F486+F471+F461+F381","v":747967.20337100001},{"$f":"+G491+G486+G471+G461+G381","v":0},{"$f":"+H491+H486+H471+H461+H381","v":0},{"$f":"+I491+I486+I471+I461+I381","v":747967.20337100001},null,null,null,{"$f":"+M491+M486+M471+M461+M381","v":0},{"$f":"+N491+N486+N471+N461+N381","v":747967.20337100001},null,null,{"$f":"+Q491+Q486+Q471+Q461+Q381","v":0},{"$f":"+R491+R486+R471+R461+R381","v":0},null,{"$f":"+T491+T486+T471+T461+T381","v":0},{"$f":"+U491+U486+U471+U461+U381","v":747967.20337100001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y505)","v":0},null,496]
[null,null,"General Other Revenues",null,null,{"$f":"+F496+F481+F476+F466+F456+F451+F446+F431+F426+F421+F416+F411+F406+F401+F396+F391+F386","v":100985.80019069999},{"$f":"+G496+G481+G476+G466+G456+G451+G446+G431+G426+G421+G416+G411+G406+G401+G396+G391+G386","v":0},{"$f":"+H496+H481+H476+H466+H456+H451+H446+H431+H426+H421+H416+H411+H406+H401+H396+H391+H386","v":0},{"$f":"+I496+I481+I476+I466+I456+I451+I446+I431+I426+I421+I416+I411+I406+I401+I396+I391+I386","v":100985.80019069999},null,null,null,{"$f":"+M496+M481+M476+M466+M456+M451+M446+M431+M426+M421+M416+M411+M406+M401+M396+M391+M386","v":0},{"$f":"+N496+N481+N476+N466+N456+N451+N446+N431+N426+N421+N416+N411+N406+N401+N396+N391+N386","v":100985.80019069999},null,null,{"$f":"+Q496+Q481+Q476+Q466+Q456+Q451+Q446+Q431+Q426+Q421+Q416+Q411+Q406+Q401+Q396+Q391+Q386","v":0},{"$f":"+R496+R481+R476+R466+R456+R451+R446+R431+R426+R421+R416+R411+R406+R401+R396+R391+R386","v":0},null,{"$f":"+T496+T481+T476+T466+T456+T451+T446+T431+T426+T421+T416+T411+T406+T401+T396+T391+T386","v":100985.80019069999},{"$f":"+U496+U481+U476+U466+U456+U451+U446+U431+U426+U421+U416+U411+U406+U401+U396+U391+U386","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y506)","v":0},null,497]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":848953.0035617},{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":848953.0035617},null,null,null,{"$f":"M381+M386+M391+M396+M401+M406+M411+M416+M421+M426+M431+M436+M441+M446+M451+M456+M461+M466+M471+M476+M481+M486+M491+M496","v":0},{"$f":"N381+N386+N391+N396+N401+N406+N411+N416+N421+N426+N431+N436+N441+N446+N451+N456+N461+N466+N471+N476+N481+N486+N491+N496","v":848953.0035617},null,null,{"$f":"Q381+Q386+Q391+Q396+Q401+Q406+Q411+Q416+Q421+Q426+Q431+Q436+Q441+Q446+Q451+Q456+Q461+Q466+Q471+Q476+Q481+Q486+Q491+Q496","v":0},{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},null,{"$f":"T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T486+T491+T496","v":100985.80019069999},{"$f":"U381+U386+U391+U396+U401+U406+U411+U416+U421+U426+U431+U436+U441+U446+U451+U456+U461+U466+U471+U476+U481+U486+U491+U496","v":747967.20337100001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y507)","v":0},null,498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":25488271.760000002},{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0},{"$f":"H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":25488271.760000002},null,null,null,{"$f":"M382+M387+M392+M397+M402+M407+M412+M417+M422+M427+M432+M437+M442+M447+M452+M457+M462+M467+M472+M477+M482+M487+M492+M497","v":24639318.756438304},{"$f":"N382+N387+N392+N397+N402+N407+N412+N417+N422+N427+N432+N437+N442+N447+N452+N457+N462+N467+N472+N477+N482+N487+N492+N497","v":848953.0035617},null,null,{"$f":"Q382+Q387+Q392+Q397+Q402+Q407+Q412+Q417+Q422+Q427+Q432+Q437+Q442+Q447+Q452+Q457+Q462+Q467+Q472+Q477+Q482+Q487+Q492+Q497","v":4601764.01},{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":20037554.746438302},null,{"$f":"T382+T387+T392+T397+T402+T407+T412+T417+T422+T427+T432+T437+T442+T447+T452+T457+T462+T467+T472+T477+T482+T487+T492+T497","v":100985.80019069999},{"$f":"U382+U387+U392+U397+U402+U407+U412+U417+U422+U427+U432+U437+U442+U447+U452+U457+U462+U467+U472+U477+U482+U487+U492+U497","v":747967.20337100001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y509)","v":4601764.01},null,500]
[null,null,null,{"$f":"+F502+F506","v":4702749.8101907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":917628439.38999999},{"$f":"G368+G509","v":3439295.6883461401},{"$f":"H368+H509","v":0},{"$f":"I368+I509","v":921067735.07834625},null,null,null,{"$f":"M368+M509","v":920218782.07478452},{"$f":"N368+N509","v":848953.0035617},null,null,{"$f":"Q368+Q509","v":343529737.06834614},{"$f":"R368+R509","v":576689045.00643826},null,{"$f":"T368+T509","v":100985.80019069999},{"$f":"U368+U509","v":747967.20337100001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y512)","v":343529737.06834614},null,503]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G16","v":31919529.831176501},{"$f":"+Adjustments!AW521","v":0},null,{"$f":"SUM($F$522:$H$522)","v":31919529.831176501},null,null,"Utah",{"$f":"VLOOKUP($L522,$L$2:$N$7,2,FALSE)*I522","v":31919529.831176501},{"$f":"VLOOKUP($L522,$L$2:$N$7,3,FALSE)*I522","v":0},null,"PT",{"$f":"IF(P522=\"G\",M522,IF(P522=\"PT\",0,ERR))","v":0},{"$f":"IF(P522=\"PT\",M522,IF(P522=\"G\",0,ERR))","v":31919529.831176501},"PT",{"$f":"IF(S522=\"G\",N522,IF(S522=\"PT\",0,ERR))","v":0},{"$f":"IF(S522=\"PT\",N522,IF(S522=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y522)","v":0},null,513]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G17","v":1195245.038823501},{"$f":"+Adjustments!AW522","v":0},null,{"$f":"SUM($F$523:$H$523)","v":1195245.038823501},null,null,"Wyoming",{"$f":"VLOOKUP($L523,$L$2:$N$7,2,FALSE)*I523","v":0},{"$f":"VLOOKUP($L523,$L$2:$N$7,3,FALSE)*I523","v":1195245.038823501},null,"PT",{"$f":"IF(P523=\"G\",M523,IF(P523=\"PT\",0,ERR))","v":0},{"$f":"IF(P523=\"PT\",M523,IF(P523=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S523=\"G\",N523,IF(S523=\"PT\",0,ERR))","v":0},{"$f":"IF(S523=\"PT\",N523,IF(S523=\"G\",0,ERR))","v":1195245.038823501},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y523)","v":0},null,514]
[null,null,"Total",null,null,{"$f":"SUM(F522:F523)","v":33114774.870000001},{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":33114774.870000001},null,null,null,{"$f":"SUM(M522:M523)","v":31919529.831176501},{"$f":"SUM(N522:N523)","v":1195245.038823501},null,null,{"$f":"SUM(Q522:Q523)","v":0},{"$f":"SUM(R522:R523)","v":31919529.831176501},null,{"$f":"SUM(T522:T523)","v":0},{"$f":"SUM(U522:U523)","v":1195245.038823501},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y524)","v":0},null,515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516]
["7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y525+1","v":517}]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G21","v":173028.05000000002},{"$f":"+Adjustments!AW526","v":0},null,{"$f":"SUM($F$527:$H$527)","v":173028.05000000002},null,null,"Utah",{"$f":"VLOOKUP($L527,$L$2:$N$7,2,FALSE)*I527","v":173028.05000000002},{"$f":"VLOOKUP($L527,$L$2:$N$7,3,FALSE)*I527","v":0},null,"PT",{"$f":"IF(P527=\"G\",M527,IF(P527=\"PT\",0,ERR))","v":0},{"$f":"IF(P527=\"PT\",M527,IF(P527=\"G\",0,ERR))","v":173028.05000000002},"PT",{"$f":"IF(S527=\"G\",N527,IF(S527=\"PT\",0,ERR))","v":0},{"$f":"IF(S527=\"PT\",N527,IF(S527=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y527)","v":0},null,518]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G22","v":0},{"$f":"+Adjustments!AW527","v":0},null,{"$f":"SUM($F$528:$H$528)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L528,$L$2:$N$7,2,FALSE)*I528","v":0},{"$f":"VLOOKUP($L528,$L$2:$N$7,3,FALSE)*I528","v":0},null,"PT",{"$f":"IF(P528=\"G\",M528,IF(P528=\"PT\",0,ERR))","v":0},{"$f":"IF(P528=\"PT\",M528,IF(P528=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S528=\"G\",N528,IF(S528=\"PT\",0,ERR))","v":0},{"$f":"IF(S528=\"PT\",N528,IF(S528=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y528)","v":0},null,519]
[null,null,"Total",null,null,{"$f":"SUM(F527:F528)","v":173028.05000000002},{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":173028.05000000002},null,null,null,{"$f":"SUM(M527:M528)","v":173028.05000000002},{"$f":"SUM(N527:N528)","v":0},null,null,{"$f":"SUM(Q527:Q528)","v":0},{"$f":"SUM(R527:R528)","v":173028.05000000002},null,{"$f":"SUM(T527:T528)","v":0},{"$f":"SUM(U527:U528)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y529)","v":0},null,520]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521]
[759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G26","v":22108685.809999999},{"$f":"+Adjustments!AW531","v":0},null,{"$f":"SUM($F$532:$H$532)","v":22108685.809999999},null,null,"Utah",{"$f":"VLOOKUP($L532,$L$2:$N$7,2,FALSE)*I532","v":22108685.809999999},{"$f":"VLOOKUP($L532,$L$2:$N$7,3,FALSE)*I532","v":0},null,"PT",{"$f":"IF(P532=\"G\",M532,IF(P532=\"PT\",0,ERR))","v":0},{"$f":"IF(P532=\"PT\",M532,IF(P532=\"G\",0,ERR))","v":22108685.809999999},"PT",{"$f":"IF(S532=\"G\",N532,IF(S532=\"PT\",0,ERR))","v":0},{"$f":"IF(S532=\"PT\",N532,IF(S532=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y532)","v":0},null,523]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G27","v":0},{"$f":"+Adjustments!AW532","v":0},null,{"$f":"SUM($F$533:$H$533)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L533,$L$2:$N$7,2,FALSE)*I533","v":0},{"$f":"VLOOKUP($L533,$L$2:$N$7,3,FALSE)*I533","v":0},null,"PT",{"$f":"IF(P533=\"G\",M533,IF(P533=\"PT\",0,ERR))","v":0},{"$f":"IF(P533=\"PT\",M533,IF(P533=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S533=\"G\",N533,IF(S533=\"PT\",0,ERR))","v":0},{"$f":"IF(S533=\"PT\",N533,IF(S533=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y533)","v":0},null,524]
[null,null,"Total",null,null,{"$f":"SUM(F532:F533)","v":22108685.809999999},{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":22108685.809999999},null,null,null,{"$f":"SUM(M532:M533)","v":22108685.809999999},{"$f":"SUM(N532:N533)","v":0},null,null,{"$f":"SUM(Q532:Q533)","v":0},{"$f":"SUM(R532:R533)","v":22108685.809999999},null,{"$f":"SUM(T532:T533)","v":0},{"$f":"SUM(U532:U533)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y534)","v":0},null,525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527]
[null,null,"Utah",null,"G",{"$f":"EXPENSES!G31","v":0},{"$f":"+Adjustments!AW536","v":0},null,{"$f":"SUM($F$537:$H$537)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L537,$L$2:$N$7,2,FALSE)*I537","v":0},{"$f":"VLOOKUP($L537,$L$2:$N$7,3,FALSE)*I537","v":0},null,"G",{"$f":"IF(P537=\"G\",M537,IF(P537=\"PT\",0,ERR))","v":0},{"$f":"IF(P537=\"PT\",M537,IF(P537=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S537=\"G\",N537,IF(S537=\"PT\",0,ERR))","v":0},{"$f":"IF(S537=\"PT\",N537,IF(S537=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y537)","v":0},null,528]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G34","v":0},{"$f":"+Adjustments!AW537","v":0},null,{"$f":"SUM($F$538:$H$538)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L538,$L$2:$N$7,2,FALSE)*I538","v":0},{"$f":"VLOOKUP($L538,$L$2:$N$7,3,FALSE)*I538","v":0},null,"G",{"$f":"IF(P538=\"G\",M538,IF(P538=\"PT\",0,ERR))","v":0},{"$f":"IF(P538=\"PT\",M538,IF(P538=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S538=\"G\",N538,IF(S538=\"PT\",0,ERR))","v":0},{"$f":"IF(S538=\"PT\",N538,IF(S538=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y538)","v":0},null,529]
[null,null,"Total",null,null,{"$f":"SUM(F537:F538)","v":0},{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},null,null,null,{"$f":"SUM(M537:M538)","v":0},{"$f":"SUM(N537:N538)","v":0},null,null,{"$f":"SUM(Q537:Q538)","v":0},{"$f":"SUM(R537:R538)","v":0},null,{"$f":"SUM(T537:T538)","v":0},{"$f":"SUM(U537:U538)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y539)","v":0},null,530]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G38","v":100502.4977997},{"$f":"+Adjustments!AW541","v":0},null,{"$f":"SUM($F$542:$H$542)","v":100502.4977997},null,null,"Utah",{"$f":"VLOOKUP($L542,$L$2:$N$7,2,FALSE)*I542","v":100502.4977997},{"$f":"VLOOKUP($L542,$L$2:$N$7,3,FALSE)*I542","v":0},null,"PT",{"$f":"IF(P542=\"G\",M542,IF(P542=\"PT\",0,ERR))","v":0},{"$f":"IF(P542=\"PT\",M542,IF(P542=\"G\",0,ERR))","v":100502.4977997},"PT",{"$f":"IF(S542=\"G\",N542,IF(S542=\"PT\",0,ERR))","v":0},{"$f":"IF(S542=\"PT\",N542,IF(S542=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y542)","v":0},null,533]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G39","v":3912.6622003000034},{"$f":"+Adjustments!AW542","v":0},null,{"$f":"SUM($F$543:$H$543)","v":3912.6622003000034},null,null,"Wyoming",{"$f":"VLOOKUP($L543,$L$2:$N$7,2,FALSE)*I543","v":0},{"$f":"VLOOKUP($L543,$L$2:$N$7,3,FALSE)*I543","v":3912.6622003000034},null,"PT",{"$f":"IF(P543=\"G\",M543,IF(P543=\"PT\",0,ERR))","v":0},{"$f":"IF(P543=\"PT\",M543,IF(P543=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S543=\"G\",N543,IF(S543=\"PT\",0,ERR))","v":0},{"$f":"IF(S543=\"PT\",N543,IF(S543=\"G\",0,ERR))","v":3912.6622003000034},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y543)","v":0},null,534]
[null,null,"Total",null,null,{"$f":"SUM(F542:F543)","v":104415.16},{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":104415.16},null,null,null,{"$f":"SUM(M542:M543)","v":100502.4977997},{"$f":"SUM(N542:N543)","v":3912.6622003000034},null,null,{"$f":"SUM(Q542:Q543)","v":0},{"$f":"SUM(R542:R543)","v":100502.4977997},null,{"$f":"SUM(T542:T543)","v":0},{"$f":"SUM(U542:U543)","v":3912.6622003000034},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y544)","v":0},null,535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G43","v":0},{"$f":"+Adjustments!AW546","v":0},null,{"$f":"SUM($F$547:$H$547)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L547,$L$2:$N$7,2,FALSE)*I547","v":0},{"$f":"VLOOKUP($L547,$L$2:$N$7,3,FALSE)*I547","v":0},null,"PT",{"$f":"IF(P547=\"G\",M547,IF(P547=\"PT\",0,ERR))","v":0},{"$f":"IF(P547=\"PT\",M547,IF(P547=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S547=\"G\",N547,IF(S547=\"PT\",0,ERR))","v":0},{"$f":"IF(S547=\"PT\",N547,IF(S547=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y547)","v":0},null,538]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G44","v":0},{"$f":"+Adjustments!AW547","v":0},null,{"$f":"SUM($F$548:$H$548)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L548,$L$2:$N$7,2,FALSE)*I548","v":0},{"$f":"VLOOKUP($L548,$L$2:$N$7,3,FALSE)*I548","v":0},null,"PT",{"$f":"IF(P548=\"G\",M548,IF(P548=\"PT\",0,ERR))","v":0},{"$f":"IF(P548=\"PT\",M548,IF(P548=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S548=\"G\",N548,IF(S548=\"PT\",0,ERR))","v":0},{"$f":"IF(S548=\"PT\",N548,IF(S548=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y548)","v":0},null,539]
[null,null,"Total",null,null,{"$f":"SUM(F547:F548)","v":0},{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},null,null,null,{"$f":"SUM(M547:M548)","v":0},{"$f":"SUM(N547:N548)","v":0},null,null,{"$f":"SUM(Q547:Q548)","v":0},{"$f":"SUM(R547:R548)","v":0},null,{"$f":"SUM(T547:T548)","v":0},{"$f":"SUM(U547:U548)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y549)","v":0},null,540]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541]
[802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G48","v":0},{"$f":"+Adjustments!AW551","v":0},null,{"$f":"SUM($F$552:$H$552)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L552,$L$2:$N$7,2,FALSE)*I552","v":0},{"$f":"VLOOKUP($L552,$L$2:$N$7,3,FALSE)*I552","v":0},null,"PT",{"$f":"IF(P552=\"G\",M552,IF(P552=\"PT\",0,ERR))","v":0},{"$f":"IF(P552=\"PT\",M552,IF(P552=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S552=\"G\",N552,IF(S552=\"PT\",0,ERR))","v":0},{"$f":"IF(S552=\"PT\",N552,IF(S552=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y552)","v":0},null,543]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G49","v":0},{"$f":"+Adjustments!AW552","v":0},null,{"$f":"SUM($F$553:$H$553)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L553,$L$2:$N$7,2,FALSE)*I553","v":0},{"$f":"VLOOKUP($L553,$L$2:$N$7,3,FALSE)*I553","v":0},null,"PT",{"$f":"IF(P553=\"G\",M553,IF(P553=\"PT\",0,ERR))","v":0},{"$f":"IF(P553=\"PT\",M553,IF(P553=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S553=\"G\",N553,IF(S553=\"PT\",0,ERR))","v":0},{"$f":"IF(S553=\"PT\",N553,IF(S553=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y553)","v":0},null,544]
[null,null,"Total",null,null,{"$f":"SUM(F552:F553)","v":0},{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},null,null,null,{"$f":"SUM(M552:M553)","v":0},{"$f":"SUM(N552:N553)","v":0},null,null,{"$f":"SUM(Q552:Q553)","v":0},{"$f":"SUM(R552:R553)","v":0},null,{"$f":"SUM(T552:T553)","v":0},{"$f":"SUM(U552:U553)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y554)","v":0},null,545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546]
[803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G53","v":73599063.278176695},{"$f":"+Adjustments!AW556","v":0},null,{"$f":"SUM($F$557:$H$557)","v":73599063.278176695},null,null,"Utah",{"$f":"VLOOKUP($L557,$L$2:$N$7,2,FALSE)*I557","v":73599063.278176695},{"$f":"VLOOKUP($L557,$L$2:$N$7,3,FALSE)*I557","v":0},null,"PT",{"$f":"IF(P557=\"G\",M557,IF(P557=\"PT\",0,ERR))","v":0},{"$f":"IF(P557=\"PT\",M557,IF(P557=\"G\",0,ERR))","v":73599063.278176695},"PT",{"$f":"IF(S557=\"G\",N557,IF(S557=\"PT\",0,ERR))","v":0},{"$f":"IF(S557=\"PT\",N557,IF(S557=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y557)","v":0},null,548]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G54","v":2681682.7518232996},{"$f":"+Adjustments!AW557","v":0},null,{"$f":"SUM($F$558:$H$558)","v":2681682.7518232996},null,null,"Wyoming",{"$f":"VLOOKUP($L558,$L$2:$N$7,2,FALSE)*I558","v":0},{"$f":"VLOOKUP($L558,$L$2:$N$7,3,FALSE)*I558","v":2681682.7518232996},null,"PT",{"$f":"IF(P558=\"G\",M558,IF(P558=\"PT\",0,ERR))","v":0},{"$f":"IF(P558=\"PT\",M558,IF(P558=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S558=\"G\",N558,IF(S558=\"PT\",0,ERR))","v":0},{"$f":"IF(S558=\"PT\",N558,IF(S558=\"G\",0,ERR))","v":2681682.7518232996},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y558)","v":0},null,549]
[null,null,"Total",null,null,{"$f":"SUM(F557:F558)","v":76280746.030000001},{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":76280746.030000001},null,null,null,{"$f":"SUM(M557:M558)","v":73599063.278176695},{"$f":"SUM(N557:N558)","v":2681682.7518232996},null,null,{"$f":"SUM(Q557:Q558)","v":0},{"$f":"SUM(R557:R558)","v":73599063.278176695},null,{"$f":"SUM(T557:T558)","v":0},{"$f":"SUM(U557:U558)","v":2681682.7518232996},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y559)","v":0},null,550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551]
[804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G58","v":0},{"$f":"+Adjustments!AW561","v":0},0,{"$f":"SUM($F$562:$H$562)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L562,$L$2:$N$7,2,FALSE)*I562","v":0},{"$f":"VLOOKUP($L562,$L$2:$N$7,3,FALSE)*I562","v":0},null,"PT",{"$f":"IF(P562=\"G\",M562,IF(P562=\"PT\",0,ERR))","v":0},{"$f":"IF(P562=\"PT\",M562,IF(P562=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S562=\"G\",N562,IF(S562=\"PT\",0,ERR))","v":0},{"$f":"IF(S562=\"PT\",N562,IF(S562=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y562)","v":0},null,553]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G59","v":0},{"$f":"+Adjustments!AW562","v":0},0,{"$f":"SUM($F$563:$H$563)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L563,$L$2:$N$7,2,FALSE)*I563","v":0},{"$f":"VLOOKUP($L563,$L$2:$N$7,3,FALSE)*I563","v":0},null,"PT",{"$f":"IF(P563=\"G\",M563,IF(P563=\"PT\",0,ERR))","v":0},{"$f":"IF(P563=\"PT\",M563,IF(P563=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S563=\"G\",N563,IF(S563=\"PT\",0,ERR))","v":0},{"$f":"IF(S563=\"PT\",N563,IF(S563=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y563)","v":0},null,554]
[null,null,"Total",null,null,{"$f":"SUM(F562:F563)","v":0},{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":0},null,null,null,{"$f":"SUM(M562:M563)","v":0},{"$f":"SUM(N562:N563)","v":0},null,null,{"$f":"SUM(Q562:Q563)","v":0},{"$f":"SUM(R562:R563)","v":0},null,{"$f":"SUM(T562:T563)","v":0},{"$f":"SUM(U562:U563)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y564)","v":0},null,555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556]
["8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G63","v":5904044.8671351001},{"$f":"+Adjustments!AW566","v":0},null,{"$f":"SUM($F$567:$H$567)","v":5904044.8671351001},null,null,"Utah",{"$f":"VLOOKUP($L567,$L$2:$N$7,2,FALSE)*I567","v":5904044.8671351001},{"$f":"VLOOKUP($L567,$L$2:$N$7,3,FALSE)*I567","v":0},null,"PT",{"$f":"IF(P567=\"G\",M567,IF(P567=\"PT\",0,ERR))","v":0},{"$f":"IF(P567=\"PT\",M567,IF(P567=\"G\",0,ERR))","v":5904044.8671351001},"PT",{"$f":"IF(S567=\"G\",N567,IF(S567=\"PT\",0,ERR))","v":0},{"$f":"IF(S567=\"PT\",N567,IF(S567=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y567)","v":0},null,558]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G64","v":230650.63286490022},{"$f":"+Adjustments!AW567","v":0},null,{"$f":"SUM($F$568:$H$568)","v":230650.63286490022},null,null,"Wyoming",{"$f":"VLOOKUP($L568,$L$2:$N$7,2,FALSE)*I568","v":0},{"$f":"VLOOKUP($L568,$L$2:$N$7,3,FALSE)*I568","v":230650.63286490022},null,"PT",{"$f":"IF(P568=\"G\",M568,IF(P568=\"PT\",0,ERR))","v":0},{"$f":"IF(P568=\"PT\",M568,IF(P568=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S568=\"G\",N568,IF(S568=\"PT\",0,ERR))","v":0},{"$f":"IF(S568=\"PT\",N568,IF(S568=\"G\",0,ERR))","v":230650.63286490022},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y568)","v":0},null,559]
[null,null,"Total",null,null,{"$f":"SUM(F567:F568)","v":6134695.5},{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":6134695.5},null,null,null,{"$f":"SUM(M567:M568)","v":5904044.8671351001},{"$f":"SUM(N567:N568)","v":230650.63286490022},null,null,{"$f":"SUM(Q567:Q568)","v":0},{"$f":"SUM(R567:R568)","v":5904044.8671351001},null,{"$f":"SUM(T567:T568)","v":0},{"$f":"SUM(U567:U568)","v":230650.63286490022},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y569)","v":0},null,560]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561]
[805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G68","v":0},{"$f":"+Adjustments!AW571","v":0},null,{"$f":"SUM($F$572:$H$572)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L572,$L$2:$N$7,2,FALSE)*I572","v":0},{"$f":"VLOOKUP($L572,$L$2:$N$7,3,FALSE)*I572","v":0},null,"PT",{"$f":"IF(P572=\"G\",M572,IF(P572=\"PT\",0,ERR))","v":0},{"$f":"IF(P572=\"PT\",M572,IF(P572=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S572=\"G\",N572,IF(S572=\"PT\",0,ERR))","v":0},{"$f":"IF(S572=\"PT\",N572,IF(S572=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y572)","v":0},null,563]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G69","v":0},{"$f":"+Adjustments!AW572","v":0},null,{"$f":"SUM($F$573:$H$573)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L573,$L$2:$N$7,2,FALSE)*I573","v":0},{"$f":"VLOOKUP($L573,$L$2:$N$7,3,FALSE)*I573","v":0},null,"PT",{"$f":"IF(P573=\"G\",M573,IF(P573=\"PT\",0,ERR))","v":0},{"$f":"IF(P573=\"PT\",M573,IF(P573=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S573=\"G\",N573,IF(S573=\"PT\",0,ERR))","v":0},{"$f":"IF(S573=\"PT\",N573,IF(S573=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y573)","v":0},null,564]
[null,null,"Total",null,null,{"$f":"SUM(F572:F573)","v":0},{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},null,null,null,{"$f":"SUM(M572:M573)","v":0},{"$f":"SUM(N572:N573)","v":0},null,null,{"$f":"SUM(Q572:Q573)","v":0},{"$f":"SUM(R572:R573)","v":0},null,{"$f":"SUM(T572:T573)","v":0},{"$f":"SUM(U572:U573)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y574)","v":0},null,565]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566]
["8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G73","v":19829165.245180003},{"$f":"+Adjustments!AW576","v":0},null,{"$f":"SUM($F$577:$H$577)","v":19829165.245180003},null,null,"Utah",{"$f":"VLOOKUP($L577,$L$2:$N$7,2,FALSE)*I577","v":19829165.245180003},{"$f":"VLOOKUP($L577,$L$2:$N$7,3,FALSE)*I577","v":0},null,"PT",{"$f":"IF(P577=\"G\",M577,IF(P577=\"PT\",0,ERR))","v":0},{"$f":"IF(P577=\"PT\",M577,IF(P577=\"G\",0,ERR))","v":19829165.245180003},"PT",{"$f":"IF(S577=\"G\",N577,IF(S577=\"PT\",0,ERR))","v":0},{"$f":"IF(S577=\"PT\",N577,IF(S577=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y577)","v":0},null,568]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G74","v":710049.75482000038},{"$f":"+Adjustments!AW577","v":0},null,{"$f":"SUM($F$578:$H$578)","v":710049.75482000038},null,null,"Wyoming",{"$f":"VLOOKUP($L578,$L$2:$N$7,2,FALSE)*I578","v":0},{"$f":"VLOOKUP($L578,$L$2:$N$7,3,FALSE)*I578","v":710049.75482000038},null,"PT",{"$f":"IF(P578=\"G\",M578,IF(P578=\"PT\",0,ERR))","v":0},{"$f":"IF(P578=\"PT\",M578,IF(P578=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S578=\"G\",N578,IF(S578=\"PT\",0,ERR))","v":0},{"$f":"IF(S578=\"PT\",N578,IF(S578=\"G\",0,ERR))","v":710049.75482000038},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y578)","v":0},null,569]
[null,null,"Total",null,null,{"$f":"SUM(F577:F578)","v":20539215.000000004},{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":20539215.000000004},null,null,null,{"$f":"SUM(M577:M578)","v":19829165.245180003},{"$f":"SUM(N577:N578)","v":710049.75482000038},null,null,{"$f":"SUM(Q577:Q578)","v":0},{"$f":"SUM(R577:R578)","v":19829165.245180003},null,{"$f":"SUM(T577:T578)","v":0},{"$f":"SUM(U577:U578)","v":710049.75482000038},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y579)","v":0},null,570]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G78","v":0},{"$f":"+Adjustments!AW581","v":0},null,{"$f":"SUM($F$582:$H$582)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L582,$L$2:$N$7,2,FALSE)*I582","v":0},{"$f":"VLOOKUP($L582,$L$2:$N$7,3,FALSE)*I582","v":0},null,"PT",{"$f":"IF(P582=\"G\",M582,IF(P582=\"PT\",0,ERR))","v":0},{"$f":"IF(P582=\"PT\",M582,IF(P582=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S582=\"G\",N582,IF(S582=\"PT\",0,ERR))","v":0},{"$f":"IF(S582=\"PT\",N582,IF(S582=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y582)","v":0},null,573]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G79","v":0},{"$f":"+Adjustments!AW582","v":0},null,{"$f":"SUM($F$583:$H$583)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L583,$L$2:$N$7,2,FALSE)*I583","v":0},{"$f":"VLOOKUP($L583,$L$2:$N$7,3,FALSE)*I583","v":0},null,"PT",{"$f":"IF(P583=\"G\",M583,IF(P583=\"PT\",0,ERR))","v":0},{"$f":"IF(P583=\"PT\",M583,IF(P583=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S583=\"G\",N583,IF(S583=\"PT\",0,ERR))","v":0},{"$f":"IF(S583=\"PT\",N583,IF(S583=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y583)","v":0},null,574]
[null,null,"Total",null,null,{"$f":"SUM(F582:F583)","v":0},{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":0},null,null,null,{"$f":"SUM(M582:M583)","v":0},{"$f":"SUM(N582:N583)","v":0},null,null,{"$f":"SUM(Q582:Q583)","v":0},{"$f":"SUM(R582:R583)","v":0},null,{"$f":"SUM(T582:T583)","v":0},{"$f":"SUM(U582:U583)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y584)","v":0},null,575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576]
["8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G83","v":75901271.654489309},{"$f":"+Adjustments!AW586","v":0},null,{"$f":"SUM($F$587:$H$587)","v":75901271.654489309},null,null,"Utah",{"$f":"VLOOKUP($L587,$L$2:$N$7,2,FALSE)*I587","v":75901271.654489309},{"$f":"VLOOKUP($L587,$L$2:$N$7,3,FALSE)*I587","v":0},null,"PT",{"$f":"IF(P587=\"G\",M587,IF(P587=\"PT\",0,ERR))","v":0},{"$f":"IF(P587=\"PT\",M587,IF(P587=\"G\",0,ERR))","v":75901271.654489309},"PT",{"$f":"IF(S587=\"G\",N587,IF(S587=\"PT\",0,ERR))","v":0},{"$f":"IF(S587=\"PT\",N587,IF(S587=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y587)","v":0},null,578]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G84","v":2931720.6155107003},{"$f":"+Adjustments!AW587","v":0},null,{"$f":"SUM($F$588:$H$588)","v":2931720.6155107003},null,null,"Wyoming",{"$f":"VLOOKUP($L588,$L$2:$N$7,2,FALSE)*I588","v":0},{"$f":"VLOOKUP($L588,$L$2:$N$7,3,FALSE)*I588","v":2931720.6155107003},null,"PT",{"$f":"IF(P588=\"G\",M588,IF(P588=\"PT\",0,ERR))","v":0},{"$f":"IF(P588=\"PT\",M588,IF(P588=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S588=\"G\",N588,IF(S588=\"PT\",0,ERR))","v":0},{"$f":"IF(S588=\"PT\",N588,IF(S588=\"G\",0,ERR))","v":2931720.6155107003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y588)","v":0},null,579]
[null,null,"Total",null,null,{"$f":"SUM(F587:F588)","v":78832992.270000011},{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":78832992.270000011},null,null,null,{"$f":"SUM(M587:M588)","v":75901271.654489309},{"$f":"SUM(N587:N588)","v":2931720.6155107003},null,null,{"$f":"SUM(Q587:Q588)","v":0},{"$f":"SUM(R587:R588)","v":75901271.654489309},null,{"$f":"SUM(T587:T588)","v":0},{"$f":"SUM(U587:U588)","v":2931720.6155107003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y589)","v":0},null,580]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y589+1","v":581}]
["8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G88","v":-79686558.6913068},{"$f":"+Adjustments!AW591","v":0},null,{"$f":"SUM($F$592:$H$592)","v":-79686558.6913068},null,null,"Utah",{"$f":"VLOOKUP($L592,$L$2:$N$7,2,FALSE)*I592","v":-79686558.6913068},{"$f":"VLOOKUP($L592,$L$2:$N$7,3,FALSE)*I592","v":0},null,"PT",{"$f":"IF(P592=\"G\",M592,IF(P592=\"PT\",0,ERR))","v":0},{"$f":"IF(P592=\"PT\",M592,IF(P592=\"G\",0,ERR))","v":-79686558.6913068},"PT",{"$f":"IF(S592=\"G\",N592,IF(S592=\"PT\",0,ERR))","v":0},{"$f":"IF(S592=\"PT\",N592,IF(S592=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y592)","v":0},null,583]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G89","v":-2685924.6086932011},{"$f":"+Adjustments!AW592","v":0},null,{"$f":"SUM($F$593:$H$593)","v":-2685924.6086932011},null,null,"Wyoming",{"$f":"VLOOKUP($L593,$L$2:$N$7,2,FALSE)*I593","v":0},{"$f":"VLOOKUP($L593,$L$2:$N$7,3,FALSE)*I593","v":-2685924.6086932011},null,"PT",{"$f":"IF(P593=\"G\",M593,IF(P593=\"PT\",0,ERR))","v":0},{"$f":"IF(P593=\"PT\",M593,IF(P593=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S593=\"G\",N593,IF(S593=\"PT\",0,ERR))","v":0},{"$f":"IF(S593=\"PT\",N593,IF(S593=\"G\",0,ERR))","v":-2685924.6086932011},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y593)","v":0},null,584]
[null,null,"Total",null,null,{"$f":"SUM(F592:F593)","v":-82372483.299999997},{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":-82372483.299999997},null,null,null,{"$f":"SUM(M592:M593)","v":-79686558.6913068},{"$f":"SUM(N592:N593)","v":-2685924.6086932011},null,null,{"$f":"SUM(Q592:Q593)","v":0},{"$f":"SUM(R592:R593)","v":-79686558.6913068},null,{"$f":"SUM(T592:T593)","v":0},{"$f":"SUM(U592:U593)","v":-2685924.6086932011},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y594)","v":0},null,585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
["8083","Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G93","v":3751600.2794400002},{"$f":"+Adjustments!AW596","v":0},null,{"$f":"SUM($F$597:$H$597)","v":3751600.2794400002},null,null,"Utah",{"$f":"VLOOKUP($L597,$L$2:$N$7,2,FALSE)*I597","v":3751600.2794400002},{"$f":"VLOOKUP($L597,$L$2:$N$7,3,FALSE)*I597","v":0},null,"PT",{"$f":"IF(P597=\"G\",M597,IF(P597=\"PT\",0,ERR))","v":0},{"$f":"IF(P597=\"PT\",M597,IF(P597=\"G\",0,ERR))","v":3751600.2794400002},"PT",{"$f":"IF(S597=\"G\",N597,IF(S597=\"PT\",0,ERR))","v":0},{"$f":"IF(S597=\"PT\",N597,IF(S597=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y597)","v":0},null,588]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G94","v":138573.72055999999},{"$f":"+Adjustments!AW597","v":0},null,{"$f":"SUM($F$598:$H$598)","v":138573.72055999999},null,null,"Wyoming",{"$f":"VLOOKUP($L598,$L$2:$N$7,2,FALSE)*I598","v":0},{"$f":"VLOOKUP($L598,$L$2:$N$7,3,FALSE)*I598","v":138573.72055999999},null,"PT",{"$f":"IF(P598=\"G\",M598,IF(P598=\"PT\",0,ERR))","v":0},{"$f":"IF(P598=\"PT\",M598,IF(P598=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S598=\"G\",N598,IF(S598=\"PT\",0,ERR))","v":0},{"$f":"IF(S598=\"PT\",N598,IF(S598=\"G\",0,ERR))","v":138573.72055999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y598)","v":0},null,589]
[null,null,"Total",null,null,{"$f":"SUM(F597:F598)","v":3890174},{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":3890174},null,null,null,{"$f":"SUM(M597:M598)","v":3751600.2794400002},{"$f":"SUM(N597:N598)","v":138573.72055999999},null,null,{"$f":"SUM(Q597:Q598)","v":0},{"$f":"SUM(R597:R598)","v":3751600.2794400002},null,{"$f":"SUM(T597:T598)","v":0},{"$f":"SUM(U597:U598)","v":138573.72055999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y599)","v":0},null,590]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,591]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G98","v":323590302.39243859},{"$f":"+Adjustments!AW601","v":0},null,{"$f":"SUM($F$602:$H$602)","v":323590302.39243859},null,null,"Utah",{"$f":"VLOOKUP($L602,$L$2:$N$7,2,FALSE)*I602","v":323590302.39243859},{"$f":"VLOOKUP($L602,$L$2:$N$7,3,FALSE)*I602","v":0},null,"PT",{"$f":"IF(P602=\"G\",M602,IF(P602=\"PT\",0,ERR))","v":0},{"$f":"IF(P602=\"PT\",M602,IF(P602=\"G\",0,ERR))","v":323590302.39243859},"PT",{"$f":"IF(S602=\"G\",N602,IF(S602=\"PT\",0,ERR))","v":0},{"$f":"IF(S602=\"PT\",N602,IF(S602=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y602)","v":0},null,593]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G99","v":11982881.537561398},{"$f":"+Adjustments!AW602","v":0},null,{"$f":"SUM($F$603:$H$603)","v":11982881.537561398},null,null,"Wyoming",{"$f":"VLOOKUP($L603,$L$2:$N$7,2,FALSE)*I603","v":0},{"$f":"VLOOKUP($L603,$L$2:$N$7,3,FALSE)*I603","v":11982881.537561398},null,"PT",{"$f":"IF(P603=\"G\",M603,IF(P603=\"PT\",0,ERR))","v":0},{"$f":"IF(P603=\"PT\",M603,IF(P603=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S603=\"G\",N603,IF(S603=\"PT\",0,ERR))","v":0},{"$f":"IF(S603=\"PT\",N603,IF(S603=\"G\",0,ERR))","v":11982881.537561398},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y603)","v":0},null,594]
[null,null,"Total",null,null,{"$f":"SUM(F602:F603)","v":335573183.93000001},{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":335573183.93000001},null,null,null,{"$f":"SUM(M602:M603)","v":323590302.39243859},{"$f":"SUM(N602:N603)","v":11982881.537561398},null,null,{"$f":"SUM(Q602:Q603)","v":0},{"$f":"SUM(R602:R603)","v":323590302.39243859},null,{"$f":"SUM(T602:T603)","v":0},{"$f":"SUM(U602:U603)","v":11982881.537561398},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y604)","v":0},null,595]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G103","v":0},{"$f":"+Adjustments!AW606","v":0},null,{"$f":"SUM($F$607:$H$607)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L607,$L$2:$N$7,2,FALSE)*I607","v":0},{"$f":"VLOOKUP($L607,$L$2:$N$7,3,FALSE)*I607","v":0},null,"PT",{"$f":"IF(P607=\"G\",M607,IF(P607=\"PT\",0,ERR))","v":0},{"$f":"IF(P607=\"PT\",M607,IF(P607=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S607=\"G\",N607,IF(S607=\"PT\",0,ERR))","v":0},{"$f":"IF(S607=\"PT\",N607,IF(S607=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y607)","v":0},null,598]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G104","v":0},{"$f":"+Adjustments!AW607","v":0},null,{"$f":"SUM($F$608:$H$608)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L608,$L$2:$N$7,2,FALSE)*I608","v":0},{"$f":"VLOOKUP($L608,$L$2:$N$7,3,FALSE)*I608","v":0},null,"PT",{"$f":"IF(P608=\"G\",M608,IF(P608=\"PT\",0,ERR))","v":0},{"$f":"IF(P608=\"PT\",M608,IF(P608=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S608=\"G\",N608,IF(S608=\"PT\",0,ERR))","v":0},{"$f":"IF(S608=\"PT\",N608,IF(S608=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y608)","v":0},null,599]
[null,null,"Total",null,null,{"$f":"SUM(F607:F608)","v":0},{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},null,null,null,{"$f":"SUM(M607:M608)","v":0},{"$f":"SUM(N607:N608)","v":0},null,null,{"$f":"SUM(Q607:Q608)","v":0},{"$f":"SUM(R607:R608)","v":0},null,{"$f":"SUM(T607:T608)","v":0},{"$f":"SUM(U607:U608)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y609)","v":0},null,600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,601]
["8135","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G108","v":0},{"$f":"+Adjustments!AW611","v":0},null,{"$f":"SUM($F$612:$H$612)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L612,$L$2:$N$7,2,FALSE)*I612","v":0},{"$f":"VLOOKUP($L612,$L$2:$N$7,3,FALSE)*I612","v":0},null,"PT",{"$f":"IF(P612=\"G\",M612,IF(P612=\"PT\",0,ERR))","v":0},{"$f":"IF(P612=\"PT\",M612,IF(P612=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S612=\"G\",N612,IF(S612=\"PT\",0,ERR))","v":0},{"$f":"IF(S612=\"PT\",N612,IF(S612=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y612)","v":0},null,603]
[null,null,"Wyoming",null,"G",{"$f":"EXPENSES!G109","v":0},{"$f":"+Adjustments!AW612","v":0},null,{"$f":"SUM($F$613:$H$613)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L613,$L$2:$N$7,2,FALSE)*I613","v":0},{"$f":"VLOOKUP($L613,$L$2:$N$7,3,FALSE)*I613","v":0},null,"PT",{"$f":"IF(P613=\"G\",M613,IF(P613=\"PT\",0,ERR))","v":0},{"$f":"IF(P613=\"PT\",M613,IF(P613=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S613=\"G\",N613,IF(S613=\"PT\",0,ERR))","v":0},{"$f":"IF(S613=\"PT\",N613,IF(S613=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y613)","v":0},null,604]
[null,null,"Total",null,null,{"$f":"SUM(F612:F613)","v":0},{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},null,null,null,{"$f":"SUM(M612:M613)","v":0},{"$f":"SUM(N612:N613)","v":0},null,null,{"$f":"SUM(Q612:Q613)","v":0},{"$f":"SUM(R612:R613)","v":0},null,{"$f":"SUM(T612:T613)","v":0},{"$f":"SUM(U612:U613)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y614)","v":0},null,605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G113","v":61432036.253284499},{"$f":"+Adjustments!AW616","v":0},null,{"$f":"SUM($F$617:$H$617)","v":61432036.253284499},null,null,"Utah",{"$f":"VLOOKUP($L617,$L$2:$N$7,2,FALSE)*I617","v":61432036.253284499},{"$f":"VLOOKUP($L617,$L$2:$N$7,3,FALSE)*I617","v":0},null,"PT",{"$f":"IF(P617=\"G\",M617,IF(P617=\"PT\",0,ERR))","v":0},{"$f":"IF(P617=\"PT\",M617,IF(P617=\"G\",0,ERR))","v":61432036.253284499},"PT",{"$f":"IF(S617=\"G\",N617,IF(S617=\"PT\",0,ERR))","v":0},{"$f":"IF(S617=\"PT\",N617,IF(S617=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y617)","v":0},null,608]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G114","v":2275247.4167154999},{"$f":"+Adjustments!AW617","v":0},null,{"$f":"SUM($F$618:$H$618)","v":2275247.4167154999},null,null,"Wyoming",{"$f":"VLOOKUP($L618,$L$2:$N$7,2,FALSE)*I618","v":0},{"$f":"VLOOKUP($L618,$L$2:$N$7,3,FALSE)*I618","v":2275247.4167154999},null,"PT",{"$f":"IF(P618=\"G\",M618,IF(P618=\"PT\",0,ERR))","v":0},{"$f":"IF(P618=\"PT\",M618,IF(P618=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S618=\"G\",N618,IF(S618=\"PT\",0,ERR))","v":0},{"$f":"IF(S618=\"PT\",N618,IF(S618=\"G\",0,ERR))","v":2275247.4167154999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y618)","v":0},null,609]
[null,null,"Total",null,null,{"$f":"SUM(F617:F618)","v":63707283.670000002},{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":63707283.670000002},null,null,null,{"$f":"SUM(M617:M618)","v":61432036.253284499},{"$f":"SUM(N617:N618)","v":2275247.4167154999},null,null,{"$f":"SUM(Q617:Q618)","v":0},{"$f":"SUM(R617:R618)","v":61432036.253284499},null,{"$f":"SUM(T617:T618)","v":0},{"$f":"SUM(U617:U618)","v":2275247.4167154999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y619)","v":0},null,610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,611]
[858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G118","v":0},{"$f":"+Adjustments!AW621","v":0},null,{"$f":"SUM($F$622:$H$622)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L622,$L$2:$N$7,2,FALSE)*I622","v":0},{"$f":"VLOOKUP($L622,$L$2:$N$7,3,FALSE)*I622","v":0},null,"PT",{"$f":"IF(P622=\"G\",M622,IF(P622=\"PT\",0,ERR))","v":0},{"$f":"IF(P622=\"PT\",M622,IF(P622=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S622=\"G\",N622,IF(S622=\"PT\",0,ERR))","v":0},{"$f":"IF(S622=\"PT\",N622,IF(S622=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y622)","v":0},null,613]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G119","v":0},{"$f":"+Adjustments!AW622","v":0},null,{"$f":"SUM($F$623:$H$623)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L623,$L$2:$N$7,2,FALSE)*I623","v":0},{"$f":"VLOOKUP($L623,$L$2:$N$7,3,FALSE)*I623","v":0},null,"PT",{"$f":"IF(P623=\"G\",M623,IF(P623=\"PT\",0,ERR))","v":0},{"$f":"IF(P623=\"PT\",M623,IF(P623=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S623=\"G\",N623,IF(S623=\"PT\",0,ERR))","v":0},{"$f":"IF(S623=\"PT\",N623,IF(S623=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y623)","v":0},null,614]
[null,null,"Total",null,null,{"$f":"SUM(F622:F623)","v":0},{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},null,null,null,{"$f":"SUM(M622:M623)","v":0},{"$f":"SUM(N622:N623)","v":0},null,null,{"$f":"SUM(Q622:Q623)","v":0},{"$f":"SUM(R622:R623)","v":0},null,{"$f":"SUM(T622:T623)","v":0},{"$f":"SUM(U622:U623)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y624)","v":0},null,615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,617]
[null,null,"Utah Interruptible Transportation",null,"G",0,{"$f":"+Adjustments!AW626","v":0},null,{"$f":"SUM($F$627:$H$627)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L627,$L$2:$N$7,2,FALSE)*I627","v":0},{"$f":"VLOOKUP($L627,$L$2:$N$7,3,FALSE)*I627","v":0},null,"G",{"$f":"IF(P627=\"G\",M627,IF(P627=\"PT\",0,ERR))","v":0},{"$f":"IF(P627=\"PT\",M627,IF(P627=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S627=\"G\",N627,IF(S627=\"PT\",0,ERR))","v":0},{"$f":"IF(S627=\"PT\",N627,IF(S627=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y627)","v":0},null,618]
[null,null,"Utah Interruptible Sales",null,"G",0,{"$f":"+Adjustments!AW627","v":0},null,{"$f":"SUM($F$628:$H$628)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L628,$L$2:$N$7,2,FALSE)*I628","v":0},{"$f":"VLOOKUP($L628,$L$2:$N$7,3,FALSE)*I628","v":0},null,"G",{"$f":"IF(P628=\"G\",M628,IF(P628=\"PT\",0,ERR))","v":0},{"$f":"IF(P628=\"PT\",M628,IF(P628=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S628=\"G\",N628,IF(S628=\"PT\",0,ERR))","v":0},{"$f":"IF(S628=\"PT\",N628,IF(S628=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y628)","v":0},null,619]
[null,null,"Total",null,null,{"$f":"SUM(F627:F628)","v":0},{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},null,null,null,{"$f":"SUM(M627:M628)","v":0},{"$f":"SUM(N627:N628)","v":0},null,null,{"$f":"SUM(Q627:Q628)","v":0},{"$f":"SUM(R627:R628)","v":0},null,{"$f":"SUM(T627:T628)","v":0},{"$f":"SUM(U627:U628)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y629)","v":0},null,620]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F537+F629","v":0},{"$f":"G537+G629","v":0},{"$f":"H537+H629","v":0},{"$f":"I537+I629","v":0},null,null,null,{"$f":"M537+M629","v":0},{"$f":"N537+N629","v":0},null,null,{"$f":"Q537+Q629","v":0},{"$f":"R537+R629","v":0},null,{"$f":"T537+T629","v":0},{"$f":"U537+U629","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y632)","v":0},null,623]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F612+F617+F622","v":538622671.46781361},{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H612+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I612+I617+I622","v":538622671.46781361},null,null,null,{"$f":"M522+M527+M532+M542+M547+M552+M557+M562+M567+M572+M577+M582+M587+M592+M597+M602+M607+M612+M617+M622","v":538622671.46781361},{"$f":"N522+N527+N532+N542+N547+N552+N557+N562+N567+N572+N577+N582+N587+N592+N597+N602+N607+N612+N617+N622","v":0},null,null,{"$f":"Q522+Q527+Q532+Q542+Q547+Q552+Q557+Q562+Q567+Q572+Q577+Q582+Q587+Q592+Q597+Q602+Q607+Q612+Q617+Q622","v":0},{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617+R622","v":538622671.46781361},null,{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617+T622","v":0},{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U612+U617+U622","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y633)","v":0},null,624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F618+F623+F613","v":19464039.522186399},{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623+G613","v":0},{"$f":"H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623+H613","v":0},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623+I613","v":19464039.522186399},null,null,null,{"$f":"M523+M528+M533+M538+M543+M548+M553+M558+M563+M568+M573+M578+M583+M588+M593+M598+M603+M608+M618+M623+M613","v":0},{"$f":"N523+N528+N533+N538+N543+N548+N553+N558+N563+N568+N573+N578+N583+N588+N593+N598+N603+N608+N618+N623+N613","v":19464039.522186399},null,null,{"$f":"Q523+Q528+Q533+Q538+Q543+Q548+Q553+Q558+Q563+Q568+Q573+Q578+Q583+Q588+Q593+Q598+Q603+Q608+Q618+Q623+Q613","v":0},{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R618+R623+R613","v":0},null,{"$f":"T523+T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T618+T623+T613","v":0},{"$f":"U523+U528+U533+U538+U543+U548+U553+U558+U563+U568+U573+U578+U583+U588+U593+U598+U603+U608+U618+U623+U613","v":19464039.522186399},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y635)","v":0},null,626]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F633","v":841357.95538878441},{"$f":"+(G201+G202+G230+G231+G501)-G633","v":37225015.583235882},{"$f":"+(H201+H202+H230+H231+H501)-H633","v":0},{"$f":"+(I201+I202+I230+I231+I501)-I633","v":38066373.538624644},null,null,null,{"$f":"+(M201+M202+M230+M231+M501)-M633","v":38066373.538624644},{"$f":"+(N201+N202+N230+N231+N501)-N633","v":0},null,null,{"$f":"+(Q201+Q202+Q230+Q231+Q501)-Q633","v":0},{"$f":"+(R201+R202+R230+R231+R501)-R633","v":38066373.538624644},null,{"$f":"+(T201+T202+T230+T231+T501)-T633","v":0},{"$f":"+(U201+U202+U230+U231+U501)-U633","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y636)","v":0},null,627]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F635","v":78759.945229202509},{"$f":"+(G324+G326+G354+G505)-G635","v":-18794832.264044601},{"$f":"+(H324+H326+H354+H505)-H635","v":0},{"$f":"+(I324+I326+I354+I505)-I635","v":-18716072.318815399},null,null,null,{"$f":"+(M324+M326+M354+M505)-M635","v":0},{"$f":"+(N324+N326+N354+N505)-N635","v":-18716072.318815399},null,null,{"$f":"+(Q324+Q326+Q354+Q505)-Q635","v":0},{"$f":"+(R324+R326+R354+R505)-R635","v":0},null,{"$f":"+(T324+T326+T354+T505)-T635","v":0},{"$f":"+(U324+U326+U354+U505)-U635","v":-18716072.318815399},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y637)","v":0},null,628]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630]
["System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(F632:F638)","v":559006828.89061797},{"$f":"G524+G529+G534+G539+G544+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G619+G624+G636+G637","v":18430183.319191281},{"$f":"H524+H529+H534+H539+H544+H549+H554+H559+H564+H569+H574+H579+H584+H589+H594+H599+H604+H609+H614+H619+H624+H636+H637","v":0},{"$f":"I524+I529+I534+I539+I544+I549+I554+I559+I564+I569+I574+I579+I584+I589+I594+I599+I604+I609+I614+I619+I624+I636+I637","v":577437012.2098093},null,null,null,{"$f":"M524+M529+M534+M539+M544+M549+M554+M559+M564+M569+M574+M579+M584+M589+M594+M599+M604+M609+M614+M619+M624+M636+M637","v":576689045.00643826},{"$f":"N524+N529+N534+N539+N544+N549+N554+N559+N564+N569+N574+N579+N584+N589+N594+N599+N604+N609+N614+N619+N624+N636+N637","v":747967.20337099954},null,null,{"$f":"Q524+Q529+Q534+Q539+Q544+Q549+Q554+Q559+Q564+Q569+Q574+Q579+Q584+Q589+Q594+Q599+Q604+Q609+Q614+Q619+Q624+Q636+Q637","v":0},{"$f":"R524+R529+R534+R539+R544+R549+R554+R559+R564+R569+R574+R579+R584+R589+R594+R599+R604+R609+R614+R619+R624+R636+R637","v":576689045.00643826},null,{"$f":"T524+T529+T534+T539+T544+T549+T554+T559+T564+T569+T574+T579+T584+T589+T594+T599+T604+T609+T614+T619+T624+T636+T637","v":0},{"$f":"U524+U529+U534+U539+U544+U549+U554+U559+U564+U569+U574+U579+U584+U589+U594+U599+U604+U609+U614+U619+U624+U636+U637","v":747967.20337099954},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y640)","v":0},null,631]
[null,null,null,null,null,{"$f":"+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F584+F589+F594+F599+F604+F609+F614+F619+F624+F629","v":558086710.99000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635]
["Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637]
[810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"+G647-Adjustments!H647","v":-3729.066404849993},{"$f":"EXPENSES!G138","v":-19819.150000000001},{"$f":"+Adjustments!AW646","v":-3729.066404849993},null,{"$f":"SUM($F$647:$H$647)","v":-23548.216404849994},null,null,"Sales",{"$f":"VLOOKUP($L647,$L$2:$N$7,2,FALSE)*I647","v":-22694.09479034918},{"$f":"VLOOKUP($L647,$L$2:$N$7,3,FALSE)*I647","v":-854.12161450081521},null,"G",{"$f":"IF(P647=\"G\",M647,IF(P647=\"PT\",0,ERR))","v":-22694.09479034918},{"$f":"IF(P647=\"PT\",M647,IF(P647=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S647=\"G\",N647,IF(S647=\"PT\",0,ERR))","v":-854.12161450081521},{"$f":"IF(S647=\"PT\",N647,IF(S647=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y647)","v":-22694.09479034918},null,638]
[812,"Gas Used for Other Utility Operations",null,null,{"$f":"+G648-Adjustments!H648","v":79237.982552449976},{"$f":"EXPENSES!G139","v":-477639.82},{"$f":"+Adjustments!AW647","v":79237.982552449976},null,{"$f":"SUM($F$648:$H$648)","v":-398401.83744755003},null,null,"Sales",{"$f":"VLOOKUP($L648,$L$2:$N$7,2,FALSE)*I648","v":-383951.33237444784},{"$f":"VLOOKUP($L648,$L$2:$N$7,3,FALSE)*I648","v":-14450.505073102178},null,"G",{"$f":"IF(P648=\"G\",M648,IF(P648=\"PT\",0,ERR))","v":-383951.33237444784},{"$f":"IF(P648=\"PT\",M648,IF(P648=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S648=\"G\",N648,IF(S648=\"PT\",0,ERR))","v":-14450.505073102178},{"$f":"IF(S648=\"PT\",N648,IF(S648=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y648)","v":-383951.33237444784},null,639]
[null,null,null,null,{"$f":"+G649-Adjustments!H649","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y649)","v":0},null,640]
[null,"Total Production Expenses",null,null,{"$f":"+G650-Adjustments!H650","v":75508.916147599986},{"$f":"SUM(F647:F648)","v":-497458.97000000003},{"$f":"SUM(G647:G648)","v":75508.916147599986},{"$f":"SUM(H647:H648)","v":0},{"$f":"SUM(I647:I648)","v":-421950.05385240004},null,null,null,{"$f":"SUM(M647:M648)","v":-406645.42716479703},{"$f":"SUM(N647:N648)","v":-15304.626687602993},null,null,{"$f":"SUM(Q647:Q648)","v":-406645.42716479703},{"$f":"SUM(R647:R648)","v":0},null,{"$f":"SUM(T647:T648)","v":-15304.626687602993},{"$f":"SUM(U647:U648)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y650)","v":-406645.42716479703},null,641]
[null,null,null,null,{"$f":"+G651-Adjustments!H651","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642]
["Distribution Operations & Maintenance Expenses",null,null,null,{"$f":"+G652-Adjustments!H652","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643]
[null," ",null,null,{"$f":"+G653-Adjustments!H653","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644]
[870,"Operation Supervision & Engineering",null,null,{"$f":"+G654-Adjustments!H654","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y653+1","v":645}]
[null,null,"Utah",null,{"$f":"+G655-Adjustments!H655","v":1016931.4026681483},{"$f":"EXPENSES!G146","v":11064381.629999999},{"$f":"+Adjustments!AW654","v":1016931.4026681483},null,{"$f":"SUM($F$655:$H$655)","v":12081313.032668147},null,null,"Utah",{"$f":"VLOOKUP($L655,$L$2:$N$7,2,FALSE)*I655","v":12081313.032668147},{"$f":"VLOOKUP($L655,$L$2:$N$7,3,FALSE)*I655","v":0},null,"G",{"$f":"IF(P655=\"G\",M655,IF(P655=\"PT\",0,ERR))","v":12081313.032668147},{"$f":"IF(P655=\"PT\",M655,IF(P655=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S655=\"G\",N655,IF(S655=\"PT\",0,ERR))","v":0},{"$f":"IF(S655=\"PT\",N655,IF(S655=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y655)","v":12081313.032668147},null,646]
[null,null,"Wyoming",null,{"$f":"+G656-Adjustments!H656","v":11564.20745974849},{"$f":"EXPENSES!G147","v":525996.07000000007},{"$f":"+Adjustments!AW655","v":11564.20745974849},null,{"$f":"SUM($F$656:$H$656)","v":537560.27745974855},null,null,"Wyoming",{"$f":"VLOOKUP($L656,$L$2:$N$7,2,FALSE)*I656","v":0},{"$f":"VLOOKUP($L656,$L$2:$N$7,3,FALSE)*I656","v":537560.27745974855},null,"G",{"$f":"IF(P656=\"G\",M656,IF(P656=\"PT\",0,ERR))","v":0},{"$f":"IF(P656=\"PT\",M656,IF(P656=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S656=\"G\",N656,IF(S656=\"PT\",0,ERR))","v":537560.27745974855},{"$f":"IF(S656=\"PT\",N656,IF(S656=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y656)","v":0},null,647]
[null,null,"Total",null,{"$f":"+G657-Adjustments!H657","v":1028495.6101278968},{"$f":"SUM(F655:F656)","v":11590377.699999999},{"$f":"SUM(G655:G656)","v":1028495.6101278968},{"$f":"SUM(H655:H656)","v":0},{"$f":"SUM(I655:I656)","v":12618873.310127895},null,null,null,{"$f":"SUM(M655:M656)","v":12081313.032668147},{"$f":"SUM(N655:N656)","v":537560.27745974855},null,null,{"$f":"SUM(Q655:Q656)","v":12081313.032668147},{"$f":"SUM(R655:R656)","v":0},null,{"$f":"SUM(T655:T656)","v":537560.27745974855},{"$f":"SUM(U655:U656)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y657)","v":12081313.032668147},null,648]
[null,null,null,null,{"$f":"+G658-Adjustments!H658","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649]
[871,"Distribution Load Dispatching",null,null,{"$f":"+G659-Adjustments!H659","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650]
[null,null,"Utah",null,{"$f":"+G660-Adjustments!H660","v":114033.65506834909},{"$f":"EXPENSES!G151","v":2066879.88},{"$f":"+Adjustments!AW659","v":114033.65506834909},null,{"$f":"SUM($F$660:$H$660)","v":2180913.535068349},null,null,"Utah",{"$f":"VLOOKUP($L660,$L$2:$N$7,2,FALSE)*I660","v":2180913.535068349},{"$f":"VLOOKUP($L660,$L$2:$N$7,3,FALSE)*I660","v":0},null,"G",{"$f":"IF(P660=\"G\",M660,IF(P660=\"PT\",0,ERR))","v":2180913.535068349},{"$f":"IF(P660=\"PT\",M660,IF(P660=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S660=\"G\",N660,IF(S660=\"PT\",0,ERR))","v":0},{"$f":"IF(S660=\"PT\",N660,IF(S660=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y660)","v":2180913.535068349},null,651]
[null,null,"Wyoming",null,{"$f":"+G661-Adjustments!H661","v":-2838.5598207999938},{"$f":"EXPENSES!G152","v":40083.149999999994},{"$f":"+Adjustments!AW660","v":-2838.5598207999938},null,{"$f":"SUM($F$661:$H$661)","v":37244.5901792},null,null,"Wyoming",{"$f":"VLOOKUP($L661,$L$2:$N$7,2,FALSE)*I661","v":0},{"$f":"VLOOKUP($L661,$L$2:$N$7,3,FALSE)*I661","v":37244.5901792},null,"G",{"$f":"IF(P661=\"G\",M661,IF(P661=\"PT\",0,ERR))","v":0},{"$f":"IF(P661=\"PT\",M661,IF(P661=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S661=\"G\",N661,IF(S661=\"PT\",0,ERR))","v":37244.5901792},{"$f":"IF(S661=\"PT\",N661,IF(S661=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y661)","v":0},null,652]
[null,null,"Total",null,{"$f":"+G662-Adjustments!H662","v":111195.09524754909},{"$f":"SUM(F660:F661)","v":2106963.0299999998},{"$f":"SUM(G660:G661)","v":111195.09524754909},{"$f":"SUM(H660:H661)","v":0},{"$f":"SUM(I660:I661)","v":2218158.1252475488},null,null,null,{"$f":"SUM(M660:M661)","v":2180913.535068349},{"$f":"SUM(N660:N661)","v":37244.5901792},null,null,{"$f":"SUM(Q660:Q661)","v":2180913.535068349},{"$f":"SUM(R660:R661)","v":0},null,{"$f":"SUM(T660:T661)","v":37244.5901792},{"$f":"SUM(U660:U661)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y662)","v":2180913.535068349},null,653]
[null,null,null,null,{"$f":"+G663-Adjustments!H663","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654]
[872,"Compressor Station Labor & Expenses",null,null,{"$f":"+G664-Adjustments!H664","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655]
[null,null,"Utah",null,{"$f":"+G665-Adjustments!H665","v":0},{"$f":"EXPENSES!G156","v":0},{"$f":"+Adjustments!AW664","v":0},null,{"$f":"SUM($F$665:$H$665)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L665,$L$2:$N$7,2,FALSE)*I665","v":0},{"$f":"VLOOKUP($L665,$L$2:$N$7,3,FALSE)*I665","v":0},null,"G",{"$f":"IF(P665=\"G\",M665,IF(P665=\"PT\",0,ERR))","v":0},{"$f":"IF(P665=\"PT\",M665,IF(P665=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S665=\"G\",N665,IF(S665=\"PT\",0,ERR))","v":0},{"$f":"IF(S665=\"PT\",N665,IF(S665=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y665)","v":0},null,656]
[null,null,"Wyoming",null,{"$f":"+G666-Adjustments!H666","v":0},{"$f":"EXPENSES!G157","v":0},{"$f":"+Adjustments!AW665","v":0},null,{"$f":"SUM($F$666:$H$666)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L666,$L$2:$N$7,2,FALSE)*I666","v":0},{"$f":"VLOOKUP($L666,$L$2:$N$7,3,FALSE)*I666","v":0},null,"G",{"$f":"IF(P666=\"G\",M666,IF(P666=\"PT\",0,ERR))","v":0},{"$f":"IF(P666=\"PT\",M666,IF(P666=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S666=\"G\",N666,IF(S666=\"PT\",0,ERR))","v":0},{"$f":"IF(S666=\"PT\",N666,IF(S666=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y666)","v":0},null,657]
[null,null,"Total",null,{"$f":"+G667-Adjustments!H667","v":0},{"$f":"SUM(F665:F666)","v":0},{"$f":"SUM(G665:G666)","v":0},{"$f":"SUM(H665:H666)","v":0},{"$f":"SUM(I665:I666)","v":0},null,null,null,{"$f":"SUM(M665:M666)","v":0},{"$f":"SUM(N665:N666)","v":0},null,null,{"$f":"SUM(Q665:Q666)","v":0},{"$f":"SUM(R665:R666)","v":0},null,{"$f":"SUM(T665:T666)","v":0},{"$f":"SUM(U665:U666)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y667)","v":0},null,658]
[null,null,null,null,{"$f":"+G668-Adjustments!H668","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659]
[873,"Compressor Station Fuel & Power",null,null,{"$f":"+G669-Adjustments!H669","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660]
[null,null,"Utah",null,{"$f":"+G670-Adjustments!H670","v":3749.2858020999993},{"$f":"EXPENSES!G161","v":20047.900000000001},{"$f":"+Adjustments!AW669","v":3749.2858020999993},null,{"$f":"SUM($F$670:$H$670)","v":23797.185802100001},null,null,"Utah",{"$f":"VLOOKUP($L670,$L$2:$N$7,2,FALSE)*I670","v":23797.185802100001},{"$f":"VLOOKUP($L670,$L$2:$N$7,3,FALSE)*I670","v":0},null,"G",{"$f":"IF(P670=\"G\",M670,IF(P670=\"PT\",0,ERR))","v":23797.185802100001},{"$f":"IF(P670=\"PT\",M670,IF(P670=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S670=\"G\",N670,IF(S670=\"PT\",0,ERR))","v":0},{"$f":"IF(S670=\"PT\",N670,IF(S670=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y670)","v":23797.185802100001},null,661]
[null,null,"Wyoming",null,{"$f":"+G671-Adjustments!H671","v":0},{"$f":"EXPENSES!G162","v":0},{"$f":"+Adjustments!AW670","v":0},null,{"$f":"SUM($F$671:$H$671)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L671,$L$2:$N$7,2,FALSE)*I671","v":0},{"$f":"VLOOKUP($L671,$L$2:$N$7,3,FALSE)*I671","v":0},null,"G",{"$f":"IF(P671=\"G\",M671,IF(P671=\"PT\",0,ERR))","v":0},{"$f":"IF(P671=\"PT\",M671,IF(P671=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S671=\"G\",N671,IF(S671=\"PT\",0,ERR))","v":0},{"$f":"IF(S671=\"PT\",N671,IF(S671=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y671)","v":0},null,662]
[null,null,"Total",null,{"$f":"+G672-Adjustments!H672","v":3749.2858020999993},{"$f":"SUM(F670:F671)","v":20047.900000000001},{"$f":"SUM(G670:G671)","v":3749.2858020999993},{"$f":"SUM(H670:H671)","v":0},{"$f":"SUM(I670:I671)","v":23797.185802100001},null,null,null,{"$f":"SUM(M670:M671)","v":23797.185802100001},{"$f":"SUM(N670:N671)","v":0},null,null,{"$f":"SUM(Q670:Q671)","v":23797.185802100001},{"$f":"SUM(R670:R671)","v":0},null,{"$f":"SUM(T670:T671)","v":0},{"$f":"SUM(U670:U671)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y672)","v":23797.185802100001},null,663]
[null,null,null,null,{"$f":"+G673-Adjustments!H673","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664]
[874,"Mains & Service Expenses",null,null,{"$f":"+G674-Adjustments!H674","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,"Utah",null,{"$f":"+G675-Adjustments!H675","v":-314836.75933324732},{"$f":"EXPENSES!G166","v":9887454.8899999987},{"$f":"+Adjustments!AW674","v":-314836.75933324732},null,{"$f":"SUM($F$675:$H$675)","v":9572618.1306667514},null,null,"Utah",{"$f":"VLOOKUP($L675,$L$2:$N$7,2,FALSE)*I675","v":9572618.1306667514},{"$f":"VLOOKUP($L675,$L$2:$N$7,3,FALSE)*I675","v":0},null,"G",{"$f":"IF(P675=\"G\",M675,IF(P675=\"PT\",0,ERR))","v":9572618.1306667514},{"$f":"IF(P675=\"PT\",M675,IF(P675=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S675=\"G\",N675,IF(S675=\"PT\",0,ERR))","v":0},{"$f":"IF(S675=\"PT\",N675,IF(S675=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y675)","v":9572618.1306667514},null,666]
[null,null,"Wyoming",null,{"$f":"+G676-Adjustments!H676","v":-69136.524228489958},{"$f":"EXPENSES!G167","v":661276.11},{"$f":"+Adjustments!AW675","v":-69136.524228489958},null,{"$f":"SUM($F$676:$H$676)","v":592139.58577151003},null,null,"Wyoming",{"$f":"VLOOKUP($L676,$L$2:$N$7,2,FALSE)*I676","v":0},{"$f":"VLOOKUP($L676,$L$2:$N$7,3,FALSE)*I676","v":592139.58577151003},null,"G",{"$f":"IF(P676=\"G\",M676,IF(P676=\"PT\",0,ERR))","v":0},{"$f":"IF(P676=\"PT\",M676,IF(P676=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S676=\"G\",N676,IF(S676=\"PT\",0,ERR))","v":592139.58577151003},{"$f":"IF(S676=\"PT\",N676,IF(S676=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y676)","v":0},null,667]
[null,null,"Total",null,{"$f":"+G677-Adjustments!H677","v":-383973.28356173728},{"$f":"SUM(F675:F676)","v":10548730.999999998},{"$f":"SUM(G675:G676)","v":-383973.28356173728},{"$f":"SUM(H675:H676)","v":0},{"$f":"SUM(I675:I676)","v":10164757.716438262},null,null,null,{"$f":"SUM(M675:M676)","v":9572618.1306667514},{"$f":"SUM(N675:N676)","v":592139.58577151003},null,null,{"$f":"SUM(Q675:Q676)","v":9572618.1306667514},{"$f":"SUM(R675:R676)","v":0},null,{"$f":"SUM(T675:T676)","v":592139.58577151003},{"$f":"SUM(U675:U676)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y677)","v":9572618.1306667514},null,668]
[null,null,null,null,{"$f":"+G678-Adjustments!H678","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669]
[875,"Measuring & Regulating Station Expenses",null,null,{"$f":"+G679-Adjustments!H679","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670]
[null,null,"Utah",null,{"$f":"+G680-Adjustments!H680","v":249007.72964938078},{"$f":"EXPENSES!G171","v":2244736.9500000002},{"$f":"+Adjustments!AW679","v":249007.72964938078},null,{"$f":"SUM($F$680:$H$680)","v":2493744.679649381},null,null,"Utah",{"$f":"VLOOKUP($L680,$L$2:$N$7,2,FALSE)*I680","v":2493744.679649381},{"$f":"VLOOKUP($L680,$L$2:$N$7,3,FALSE)*I680","v":0},null,"G",{"$f":"IF(P680=\"G\",M680,IF(P680=\"PT\",0,ERR))","v":2493744.679649381},{"$f":"IF(P680=\"PT\",M680,IF(P680=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S680=\"G\",N680,IF(S680=\"PT\",0,ERR))","v":0},{"$f":"IF(S680=\"PT\",N680,IF(S680=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y680)","v":2493744.679649381},null,671]
[null,null,"Wyoming",null,{"$f":"+G681-Adjustments!H681","v":26399.129824428615},{"$f":"EXPENSES!G172","v":154203.65000000002},{"$f":"+Adjustments!AW680","v":26399.129824428615},null,{"$f":"SUM($F$681:$H$681)","v":180602.77982442864},null,null,"Wyoming",{"$f":"VLOOKUP($L681,$L$2:$N$7,2,FALSE)*I681","v":0},{"$f":"VLOOKUP($L681,$L$2:$N$7,3,FALSE)*I681","v":180602.77982442864},null,"G",{"$f":"IF(P681=\"G\",M681,IF(P681=\"PT\",0,ERR))","v":0},{"$f":"IF(P681=\"PT\",M681,IF(P681=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S681=\"G\",N681,IF(S681=\"PT\",0,ERR))","v":180602.77982442864},{"$f":"IF(S681=\"PT\",N681,IF(S681=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y681)","v":0},null,672]
[null,null,"Total",null,{"$f":"+G682-Adjustments!H682","v":275406.85947380937},{"$f":"SUM(F680:F681)","v":2398940.6},{"$f":"SUM(G680:G681)","v":275406.85947380937},{"$f":"SUM(H680:H681)","v":0},{"$f":"SUM(I680:I681)","v":2674347.4594738097},null,null,null,{"$f":"SUM(M680:M681)","v":2493744.679649381},{"$f":"SUM(N680:N681)","v":180602.77982442864},null,null,{"$f":"SUM(Q680:Q681)","v":2493744.679649381},{"$f":"SUM(R680:R681)","v":0},null,{"$f":"SUM(T680:T681)","v":180602.77982442864},{"$f":"SUM(U680:U681)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y682)","v":2493744.679649381},null,673]
[null,null,null,null,{"$f":"+G683-Adjustments!H683","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674]
[878,"Meter & House Regulator Expenses",null,null,{"$f":"+G684-Adjustments!H684","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675]
[null,null,"Utah",null,{"$f":"+G685-Adjustments!H685","v":166195.33505909843},{"$f":"EXPENSES!G176","v":3406844.1399999997},{"$f":"+Adjustments!AW684","v":166195.33505909843},null,{"$f":"SUM($F$685:$H$685)","v":3573039.4750590981},null,null,"Utah",{"$f":"VLOOKUP($L685,$L$2:$N$7,2,FALSE)*I685","v":3573039.4750590981},{"$f":"VLOOKUP($L685,$L$2:$N$7,3,FALSE)*I685","v":0},null,"G",{"$f":"IF(P685=\"G\",M685,IF(P685=\"PT\",0,ERR))","v":3573039.4750590981},{"$f":"IF(P685=\"PT\",M685,IF(P685=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S685=\"G\",N685,IF(S685=\"PT\",0,ERR))","v":0},{"$f":"IF(S685=\"PT\",N685,IF(S685=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y685)","v":3573039.4750590981},null,676]
[null,null,"Wyoming",null,{"$f":"+G686-Adjustments!H686","v":13685.318226100149},{"$f":"EXPENSES!G177","v":154532.11000000002},{"$f":"+Adjustments!AW685","v":13685.318226100149},null,{"$f":"SUM($F$686:$H$686)","v":168217.42822610016},null,null,"Wyoming",{"$f":"VLOOKUP($L686,$L$2:$N$7,2,FALSE)*I686","v":0},{"$f":"VLOOKUP($L686,$L$2:$N$7,3,FALSE)*I686","v":168217.42822610016},null,"G",{"$f":"IF(P686=\"G\",M686,IF(P686=\"PT\",0,ERR))","v":0},{"$f":"IF(P686=\"PT\",M686,IF(P686=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S686=\"G\",N686,IF(S686=\"PT\",0,ERR))","v":168217.42822610016},{"$f":"IF(S686=\"PT\",N686,IF(S686=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y686)","v":0},null,677]
[null,null,"Total",null,{"$f":"+G687-Adjustments!H687","v":179880.65328519858},{"$f":"SUM(F685:F686)","v":3561376.2499999995},{"$f":"SUM(G685:G686)","v":179880.65328519858},{"$f":"SUM(H685:H686)","v":0},{"$f":"SUM(I685:I686)","v":3741256.9032851984},null,null,null,{"$f":"SUM(M685:M686)","v":3573039.4750590981},{"$f":"SUM(N685:N686)","v":168217.42822610016},null,null,{"$f":"SUM(Q685:Q686)","v":3573039.4750590981},{"$f":"SUM(R685:R686)","v":0},null,{"$f":"SUM(T685:T686)","v":168217.42822610016},{"$f":"SUM(U685:U686)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y687)","v":3573039.4750590981},null,678]
[null,null,null,null,{"$f":"+G688-Adjustments!H688","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679]
[879,"Customer Installations Expenses",null,null,{"$f":"+G689-Adjustments!H689","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680]
[null,null,"Utah",null,{"$f":"+G690-Adjustments!H690","v":252040.13382808072},{"$f":"EXPENSES!G181","v":3327209.62},{"$f":"+Adjustments!AW689","v":252040.13382808072},null,{"$f":"SUM($F$690:$H$690)","v":3579249.7538280808},null,null,"Utah",{"$f":"VLOOKUP($L690,$L$2:$N$7,2,FALSE)*I690","v":3579249.7538280808},{"$f":"VLOOKUP($L690,$L$2:$N$7,3,FALSE)*I690","v":0},null,"G",{"$f":"IF(P690=\"G\",M690,IF(P690=\"PT\",0,ERR))","v":3579249.7538280808},{"$f":"IF(P690=\"PT\",M690,IF(P690=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S690=\"G\",N690,IF(S690=\"PT\",0,ERR))","v":0},{"$f":"IF(S690=\"PT\",N690,IF(S690=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y690)","v":3579249.7538280808},null,681]
[null,null,"Wyoming",null,{"$f":"+G691-Adjustments!H691","v":25896.968955406686},{"$f":"EXPENSES!G182","v":225985.44},{"$f":"+Adjustments!AW690","v":25896.968955406686},null,{"$f":"SUM($F$691:$H$691)","v":251882.40895540669},null,null,"Wyoming",{"$f":"VLOOKUP($L691,$L$2:$N$7,2,FALSE)*I691","v":0},{"$f":"VLOOKUP($L691,$L$2:$N$7,3,FALSE)*I691","v":251882.40895540669},null,"G",{"$f":"IF(P691=\"G\",M691,IF(P691=\"PT\",0,ERR))","v":0},{"$f":"IF(P691=\"PT\",M691,IF(P691=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S691=\"G\",N691,IF(S691=\"PT\",0,ERR))","v":251882.40895540669},{"$f":"IF(S691=\"PT\",N691,IF(S691=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y691)","v":0},null,682]
[null,null,"Total",null,{"$f":"+G692-Adjustments!H692","v":277937.10278348741},{"$f":"SUM(F690:F691)","v":3553195.06},{"$f":"SUM(G690:G691)","v":277937.10278348741},{"$f":"SUM(H690:H691)","v":0},{"$f":"SUM(I690:I691)","v":3831132.1627834877},null,null,null,{"$f":"SUM(M690:M691)","v":3579249.7538280808},{"$f":"SUM(N690:N691)","v":251882.40895540669},null,null,{"$f":"SUM(Q690:Q691)","v":3579249.7538280808},{"$f":"SUM(R690:R691)","v":0},null,{"$f":"SUM(T690:T691)","v":251882.40895540669},{"$f":"SUM(U690:U691)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y692)","v":3579249.7538280808},null,683]
[null,null,null,null,{"$f":"+G693-Adjustments!H693","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684]
[880,"Other Expenses",null,null,{"$f":"+G694-Adjustments!H694","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685]
[null,null,"Utah",null,{"$f":"+G695-Adjustments!H695","v":454097.18403608352},{"$f":"EXPENSES!G186","v":9929278.2199999988},{"$f":"+Adjustments!AW694","v":454097.18403608352},null,{"$f":"SUM($F$695:$H$695)","v":10383375.404036082},null,null,"Utah",{"$f":"VLOOKUP($L695,$L$2:$N$7,2,FALSE)*I695","v":10383375.404036082},{"$f":"VLOOKUP($L695,$L$2:$N$7,3,FALSE)*I695","v":0},null,"G",{"$f":"IF(P695=\"G\",M695,IF(P695=\"PT\",0,ERR))","v":10383375.404036082},{"$f":"IF(P695=\"PT\",M695,IF(P695=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S695=\"G\",N695,IF(S695=\"PT\",0,ERR))","v":0},{"$f":"IF(S695=\"PT\",N695,IF(S695=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y695)","v":10383375.404036082},null,686]
[null,null,"Wyoming",null,{"$f":"+G696-Adjustments!H696","v":49941.131948962458},{"$f":"EXPENSES!G187","v":939691.3600000001},{"$f":"+Adjustments!AW695","v":49941.131948962458},null,{"$f":"SUM($F$696:$H$696)","v":989632.49194896256},null,null,"Wyoming",{"$f":"VLOOKUP($L696,$L$2:$N$7,2,FALSE)*I696","v":0},{"$f":"VLOOKUP($L696,$L$2:$N$7,3,FALSE)*I696","v":989632.49194896256},null,"G",{"$f":"IF(P696=\"G\",M696,IF(P696=\"PT\",0,ERR))","v":0},{"$f":"IF(P696=\"PT\",M696,IF(P696=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S696=\"G\",N696,IF(S696=\"PT\",0,ERR))","v":989632.49194896256},{"$f":"IF(S696=\"PT\",N696,IF(S696=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y696)","v":0},null,687]
[null,null,"Total",null,{"$f":"+G697-Adjustments!H697","v":504038.31598504598},{"$f":"SUM(F695:F696)","v":10868969.579999998},{"$f":"SUM(G695:G696)","v":504038.31598504598},{"$f":"SUM(H695:H696)","v":0},{"$f":"SUM(I695:I696)","v":11373007.895985045},null,null,null,{"$f":"SUM(M695:M696)","v":10383375.404036082},{"$f":"SUM(N695:N696)","v":989632.49194896256},null,null,{"$f":"SUM(Q695:Q696)","v":10383375.404036082},{"$f":"SUM(R695:R696)","v":0},null,{"$f":"SUM(T695:T696)","v":989632.49194896256},{"$f":"SUM(U695:U696)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y697)","v":10383375.404036082},null,688]
[null,null,null,null,{"$f":"+G698-Adjustments!H698","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689]
[881,"Rents",null,null,{"$f":"+G699-Adjustments!H699","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690]
[null,null,"Utah",null,{"$f":"+G700-Adjustments!H700","v":41995.618198939963},{"$f":"EXPENSES!G191","v":109554.00000000001},{"$f":"+Adjustments!AW699","v":41995.618198939963},null,{"$f":"SUM($F$700:$H$700)","v":151549.61819893998},null,null,"Utah",{"$f":"VLOOKUP($L700,$L$2:$N$7,2,FALSE)*I700","v":151549.61819893998},{"$f":"VLOOKUP($L700,$L$2:$N$7,3,FALSE)*I700","v":0},null,"G",{"$f":"IF(P700=\"G\",M700,IF(P700=\"PT\",0,ERR))","v":151549.61819893998},{"$f":"IF(P700=\"PT\",M700,IF(P700=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S700=\"G\",N700,IF(S700=\"PT\",0,ERR))","v":0},{"$f":"IF(S700=\"PT\",N700,IF(S700=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y700)","v":151549.61819893998},null,691]
[null,null,"Wyoming",null,{"$f":"+G701-Adjustments!H701","v":1437.6559798000003},{"$f":"EXPENSES!G192","v":3842.0799999999995},{"$f":"+Adjustments!AW700","v":1437.6559798000003},null,{"$f":"SUM($F$701:$H$701)","v":5279.7359797999998},null,null,"Wyoming",{"$f":"VLOOKUP($L701,$L$2:$N$7,2,FALSE)*I701","v":0},{"$f":"VLOOKUP($L701,$L$2:$N$7,3,FALSE)*I701","v":5279.7359797999998},null,"G",{"$f":"IF(P701=\"G\",M701,IF(P701=\"PT\",0,ERR))","v":0},{"$f":"IF(P701=\"PT\",M701,IF(P701=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S701=\"G\",N701,IF(S701=\"PT\",0,ERR))","v":5279.7359797999998},{"$f":"IF(S701=\"PT\",N701,IF(S701=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y701)","v":0},null,692]
[null,null,"Total",null,{"$f":"+G702-Adjustments!H702","v":43433.274178739965},{"$f":"SUM(F700:F701)","v":113396.08000000002},{"$f":"SUM(G700:G701)","v":43433.274178739965},{"$f":"SUM(H700:H701)","v":0},{"$f":"SUM(I700:I701)","v":156829.35417873997},null,null,null,{"$f":"SUM(M700:M701)","v":151549.61819893998},{"$f":"SUM(N700:N701)","v":5279.7359797999998},null,null,{"$f":"SUM(Q700:Q701)","v":151549.61819893998},{"$f":"SUM(R700:R701)","v":0},null,{"$f":"SUM(T700:T701)","v":5279.7359797999998},{"$f":"SUM(U700:U701)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y702)","v":151549.61819893998},null,693]
[null,null,null,null,{"$f":"+G703-Adjustments!H703","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694]
[885,"Maintenance Supervision & Engineering",null,null,{"$f":"+G704-Adjustments!H704","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695]
[null,null,"Utah",null,{"$f":"+G705-Adjustments!H705","v":60274.336411440047},{"$f":"EXPENSES!G196","v":654472.61999999988},{"$f":"+Adjustments!AW704","v":60274.336411440047},null,{"$f":"SUM($F$705:$H$705)","v":714746.95641143993},null,null,"Utah",{"$f":"VLOOKUP($L705,$L$2:$N$7,2,FALSE)*I705","v":714746.95641143993},{"$f":"VLOOKUP($L705,$L$2:$N$7,3,FALSE)*I705","v":0},null,"G",{"$f":"IF(P705=\"G\",M705,IF(P705=\"PT\",0,ERR))","v":714746.95641143993},{"$f":"IF(P705=\"PT\",M705,IF(P705=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S705=\"G\",N705,IF(S705=\"PT\",0,ERR))","v":0},{"$f":"IF(S705=\"PT\",N705,IF(S705=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y705)","v":714746.95641143993},null,696]
[null,null,"Wyoming",null,{"$f":"+G706-Adjustments!H706","v":1995.9584280800045},{"$f":"EXPENSES!G197","v":21465.399999999998},{"$f":"+Adjustments!AW705","v":1995.9584280800045},null,{"$f":"SUM($F$706:$H$706)","v":23461.358428080002},null,null,"Wyoming",{"$f":"VLOOKUP($L706,$L$2:$N$7,2,FALSE)*I706","v":0},{"$f":"VLOOKUP($L706,$L$2:$N$7,3,FALSE)*I706","v":23461.358428080002},null,"G",{"$f":"IF(P706=\"G\",M706,IF(P706=\"PT\",0,ERR))","v":0},{"$f":"IF(P706=\"PT\",M706,IF(P706=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S706=\"G\",N706,IF(S706=\"PT\",0,ERR))","v":23461.358428080002},{"$f":"IF(S706=\"PT\",N706,IF(S706=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y706)","v":0},null,697]
[null,null,"Total",null,{"$f":"+G707-Adjustments!H707","v":62270.294839520051},{"$f":"SUM(F705:F706)","v":675938.0199999999},{"$f":"SUM(G705:G706)","v":62270.294839520051},{"$f":"SUM(H705:H706)","v":0},{"$f":"SUM(I705:I706)","v":738208.31483951991},null,null,null,{"$f":"SUM(M705:M706)","v":714746.95641143993},{"$f":"SUM(N705:N706)","v":23461.358428080002},null,null,{"$f":"SUM(Q705:Q706)","v":714746.95641143993},{"$f":"SUM(R705:R706)","v":0},null,{"$f":"SUM(T705:T706)","v":23461.358428080002},{"$f":"SUM(U705:U706)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y707)","v":714746.95641143993},null,698]
[null,null,null,null,{"$f":"+G708-Adjustments!H708","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699]
[886,"Maintenance of Structures & Improvements",null,null,{"$f":"+G709-Adjustments!H709","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700]
[null,null,"Utah",null,{"$f":"+G710-Adjustments!H710","v":728.77741401999083},{"$f":"EXPENSES!G201","v":82841.72},{"$f":"+Adjustments!AW709","v":728.77741401999083},null,{"$f":"SUM($F$710:$H$710)","v":83570.497414019992},null,null,"Utah",{"$f":"VLOOKUP($L710,$L$2:$N$7,2,FALSE)*I710","v":83570.497414019992},{"$f":"VLOOKUP($L710,$L$2:$N$7,3,FALSE)*I710","v":0},null,"G",{"$f":"IF(P710=\"G\",M710,IF(P710=\"PT\",0,ERR))","v":83570.497414019992},{"$f":"IF(P710=\"PT\",M710,IF(P710=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S710=\"G\",N710,IF(S710=\"PT\",0,ERR))","v":0},{"$f":"IF(S710=\"PT\",N710,IF(S710=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y710)","v":83570.497414019992},null,701]
[null,null,"Wyoming",null,{"$f":"+G711-Adjustments!H711","v":1.4272134599996207},{"$f":"EXPENSES!G202","v":2592.83},{"$f":"+Adjustments!AW710","v":1.4272134599996207},null,{"$f":"SUM($F$711:$H$711)","v":2594.2572134599995},null,null,"Wyoming",{"$f":"VLOOKUP($L711,$L$2:$N$7,2,FALSE)*I711","v":0},{"$f":"VLOOKUP($L711,$L$2:$N$7,3,FALSE)*I711","v":2594.2572134599995},null,"G",{"$f":"IF(P711=\"G\",M711,IF(P711=\"PT\",0,ERR))","v":0},{"$f":"IF(P711=\"PT\",M711,IF(P711=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S711=\"G\",N711,IF(S711=\"PT\",0,ERR))","v":2594.2572134599995},{"$f":"IF(S711=\"PT\",N711,IF(S711=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y711)","v":0},null,702]
[null,null,"Total",null,{"$f":"+G712-Adjustments!H712","v":730.20462747999045},{"$f":"SUM(F710:F711)","v":85434.55},{"$f":"SUM(G710:G711)","v":730.20462747999045},{"$f":"SUM(H710:H711)","v":0},{"$f":"SUM(I710:I711)","v":86164.754627479997},null,null,null,{"$f":"SUM(M710:M711)","v":83570.497414019992},{"$f":"SUM(N710:N711)","v":2594.2572134599995},null,null,{"$f":"SUM(Q710:Q711)","v":83570.497414019992},{"$f":"SUM(R710:R711)","v":0},null,{"$f":"SUM(T710:T711)","v":2594.2572134599995},{"$f":"SUM(U710:U711)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y712)","v":83570.497414019992},null,703]
[null,null,null,null,{"$f":"+G713-Adjustments!H713","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,704]
[887,"Maintenance of Mains",null,null,{"$f":"+G714-Adjustments!H714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705]
[null,null,"Utah",null,{"$f":"+G715-Adjustments!H715","v":363625.47799125314},{"$f":"EXPENSES!G206","v":9065966.4000000022},{"$f":"+Adjustments!AW714","v":363625.47799125314},null,{"$f":"SUM($F$715:$H$715)","v":9429591.8779912554},null,null,"Utah",{"$f":"VLOOKUP($L715,$L$2:$N$7,2,FALSE)*I715","v":9429591.8779912554},{"$f":"VLOOKUP($L715,$L$2:$N$7,3,FALSE)*I715","v":0},null,"G",{"$f":"IF(P715=\"G\",M715,IF(P715=\"PT\",0,ERR))","v":9429591.8779912554},{"$f":"IF(P715=\"PT\",M715,IF(P715=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S715=\"G\",N715,IF(S715=\"PT\",0,ERR))","v":0},{"$f":"IF(S715=\"PT\",N715,IF(S715=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y715)","v":9429591.8779912554},null,706]
[null,null,"Wyoming",null,{"$f":"+G716-Adjustments!H716","v":6443.1833041732316},{"$f":"EXPENSES!G207","v":141136.25},{"$f":"+Adjustments!AW715","v":6443.1833041732316},null,{"$f":"SUM($F$716:$H$716)","v":147579.43330417323},null,null,"Wyoming",{"$f":"VLOOKUP($L716,$L$2:$N$7,2,FALSE)*I716","v":0},{"$f":"VLOOKUP($L716,$L$2:$N$7,3,FALSE)*I716","v":147579.43330417323},null,"G",{"$f":"IF(P716=\"G\",M716,IF(P716=\"PT\",0,ERR))","v":0},{"$f":"IF(P716=\"PT\",M716,IF(P716=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S716=\"G\",N716,IF(S716=\"PT\",0,ERR))","v":147579.43330417323},{"$f":"IF(S716=\"PT\",N716,IF(S716=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y716)","v":0},null,707]
[null,null,"Total",null,{"$f":"+G717-Adjustments!H717","v":370068.66129542637},{"$f":"SUM(F715:F716)","v":9207102.6500000022},{"$f":"SUM(G715:G716)","v":370068.66129542637},{"$f":"SUM(H715:H716)","v":0},{"$f":"SUM(I715:I716)","v":9577171.3112954292},null,null,null,{"$f":"SUM(M715:M716)","v":9429591.8779912554},{"$f":"SUM(N715:N716)","v":147579.43330417323},null,null,{"$f":"SUM(Q715:Q716)","v":9429591.8779912554},{"$f":"SUM(R715:R716)","v":0},null,{"$f":"SUM(T715:T716)","v":147579.43330417323},{"$f":"SUM(U715:U716)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y717)","v":9429591.8779912554},null,708]
[null,null,null,null,{"$f":"+G718-Adjustments!H718","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y717+1","v":709}]
[888,"Maint of Compressor Station Equipment",null,null,{"$f":"+G719-Adjustments!H719","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710]
[null,null,"Utah",null,{"$f":"+G720-Adjustments!H720","v":-226883.47200190835},{"$f":"EXPENSES!G211","v":1825724.71},{"$f":"+Adjustments!AW719","v":-226883.47200190835},null,{"$f":"SUM($F$720:$H$720)","v":1598841.2379980916},null,null,"Utah",{"$f":"VLOOKUP($L720,$L$2:$N$7,2,FALSE)*I720","v":1598841.2379980916},{"$f":"VLOOKUP($L720,$L$2:$N$7,3,FALSE)*I720","v":0},null,"G",{"$f":"IF(P720=\"G\",M720,IF(P720=\"PT\",0,ERR))","v":1598841.2379980916},{"$f":"IF(P720=\"PT\",M720,IF(P720=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S720=\"G\",N720,IF(S720=\"PT\",0,ERR))","v":0},{"$f":"IF(S720=\"PT\",N720,IF(S720=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y720)","v":1598841.2379980916},null,711]
[null,null,"Wyoming",null,{"$f":"+G721-Adjustments!H721","v":-34067.849274760098},{"$f":"EXPENSES!G212","v":161918.90000000002},{"$f":"+Adjustments!AW720","v":-34067.849274760098},null,{"$f":"SUM($F$721:$H$721)","v":127851.05072523993},null,null,"Wyoming",{"$f":"VLOOKUP($L721,$L$2:$N$7,2,FALSE)*I721","v":0},{"$f":"VLOOKUP($L721,$L$2:$N$7,3,FALSE)*I721","v":127851.05072523993},null,"G",{"$f":"IF(P721=\"G\",M721,IF(P721=\"PT\",0,ERR))","v":0},{"$f":"IF(P721=\"PT\",M721,IF(P721=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S721=\"G\",N721,IF(S721=\"PT\",0,ERR))","v":127851.05072523993},{"$f":"IF(S721=\"PT\",N721,IF(S721=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y721)","v":0},null,712]
[null,null,"Total",null,{"$f":"+G722-Adjustments!H722","v":-260951.32127666846},{"$f":"SUM(F720:F721)","v":1987643.6099999999},{"$f":"SUM(G720:G721)","v":-260951.32127666846},{"$f":"SUM(H720:H721)","v":0},{"$f":"SUM(I720:I721)","v":1726692.2887233316},null,null,null,{"$f":"SUM(M720:M721)","v":1598841.2379980916},{"$f":"SUM(N720:N721)","v":127851.05072523993},null,null,{"$f":"SUM(Q720:Q721)","v":1598841.2379980916},{"$f":"SUM(R720:R721)","v":0},null,{"$f":"SUM(T720:T721)","v":127851.05072523993},{"$f":"SUM(U720:U721)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y722)","v":1598841.2379980916},null,713]
[null,null,null,null,{"$f":"+G723-Adjustments!H723","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,714]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,{"$f":"+G724-Adjustments!H724","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715]
[null,null,"Utah",null,{"$f":"+G725-Adjustments!H725","v":-25865.052724800524},{"$f":"EXPENSES!G216","v":121404.68000000001},{"$f":"+Adjustments!AW724","v":-25865.052724800524},null,{"$f":"SUM($F$725:$H$725)","v":95539.627275199484},null,null,"Utah",{"$f":"VLOOKUP($L725,$L$2:$N$7,2,FALSE)*I725","v":95539.627275199484},{"$f":"VLOOKUP($L725,$L$2:$N$7,3,FALSE)*I725","v":0},null,"G",{"$f":"IF(P725=\"G\",M725,IF(P725=\"PT\",0,ERR))","v":95539.627275199484},{"$f":"IF(P725=\"PT\",M725,IF(P725=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S725=\"G\",N725,IF(S725=\"PT\",0,ERR))","v":0},{"$f":"IF(S725=\"PT\",N725,IF(S725=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y725)","v":95539.627275199484},null,716]
[null,null,"Wyoming",null,{"$f":"+G726-Adjustments!H726","v":31954.827096956767},{"$f":"EXPENSES!G217","v":94626.63},{"$f":"+Adjustments!AW725","v":31954.827096956767},null,{"$f":"SUM($F$726:$H$726)","v":126581.45709695677},null,null,"Wyoming",{"$f":"VLOOKUP($L726,$L$2:$N$7,2,FALSE)*I726","v":0},{"$f":"VLOOKUP($L726,$L$2:$N$7,3,FALSE)*I726","v":126581.45709695677},null,"G",{"$f":"IF(P726=\"G\",M726,IF(P726=\"PT\",0,ERR))","v":0},{"$f":"IF(P726=\"PT\",M726,IF(P726=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S726=\"G\",N726,IF(S726=\"PT\",0,ERR))","v":126581.45709695677},{"$f":"IF(S726=\"PT\",N726,IF(S726=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y726)","v":0},null,717]
[null,null,"Total",null,{"$f":"+G727-Adjustments!H727","v":6089.7743721562438},{"$f":"SUM(F725:F726)","v":216031.31},{"$f":"SUM(G725:G726)","v":6089.7743721562438},{"$f":"SUM(H725:H726)","v":0},{"$f":"SUM(I725:I726)","v":222121.08437215624},null,null,null,{"$f":"SUM(M725:M726)","v":95539.627275199484},{"$f":"SUM(N725:N726)","v":126581.45709695677},null,null,{"$f":"SUM(Q725:Q726)","v":95539.627275199484},{"$f":"SUM(R725:R726)","v":0},null,{"$f":"SUM(T725:T726)","v":126581.45709695677},{"$f":"SUM(U725:U726)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y727)","v":95539.627275199484},null,718]
[null,null,null,null,{"$f":"+G728-Adjustments!H728","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719]
[892,"Maintenance of Services",null,null,{"$f":"+G729-Adjustments!H729","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720]
[null,null,"Utah",null,{"$f":"+G730-Adjustments!H730","v":36293.959310359904},{"$f":"EXPENSES!G221","v":821862.46},{"$f":"+Adjustments!AW729","v":36293.959310359904},null,{"$f":"SUM($F$730:$H$730)","v":858156.41931035987},null,null,"Utah",{"$f":"VLOOKUP($L730,$L$2:$N$7,2,FALSE)*I730","v":858156.41931035987},{"$f":"VLOOKUP($L730,$L$2:$N$7,3,FALSE)*I730","v":0},null,"G",{"$f":"IF(P730=\"G\",M730,IF(P730=\"PT\",0,ERR))","v":858156.41931035987},{"$f":"IF(P730=\"PT\",M730,IF(P730=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S730=\"G\",N730,IF(S730=\"PT\",0,ERR))","v":0},{"$f":"IF(S730=\"PT\",N730,IF(S730=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y730)","v":858156.41931035987},null,721]
[null,null,"Wyoming",null,{"$f":"+G731-Adjustments!H731","v":7480.1841634680022},{"$f":"EXPENSES!G222","v":81131.23},{"$f":"+Adjustments!AW730","v":7480.1841634680022},null,{"$f":"SUM($F$731:$H$731)","v":88611.414163467998},null,null,"Wyoming",{"$f":"VLOOKUP($L731,$L$2:$N$7,2,FALSE)*I731","v":0},{"$f":"VLOOKUP($L731,$L$2:$N$7,3,FALSE)*I731","v":88611.414163467998},null,"G",{"$f":"IF(P731=\"G\",M731,IF(P731=\"PT\",0,ERR))","v":0},{"$f":"IF(P731=\"PT\",M731,IF(P731=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S731=\"G\",N731,IF(S731=\"PT\",0,ERR))","v":88611.414163467998},{"$f":"IF(S731=\"PT\",N731,IF(S731=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y731)","v":0},null,722]
[null,null,"Total",null,{"$f":"+G732-Adjustments!H732","v":43774.143473827906},{"$f":"SUM(F730:F731)","v":902993.69},{"$f":"SUM(G730:G731)","v":43774.143473827906},{"$f":"SUM(H730:H731)","v":0},{"$f":"SUM(I730:I731)","v":946767.83347382792},null,null,null,{"$f":"SUM(M730:M731)","v":858156.41931035987},{"$f":"SUM(N730:N731)","v":88611.414163467998},null,null,{"$f":"SUM(Q730:Q731)","v":858156.41931035987},{"$f":"SUM(R730:R731)","v":0},null,{"$f":"SUM(T730:T731)","v":88611.414163467998},{"$f":"SUM(U730:U731)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y732)","v":858156.41931035987},null,723]
[null,null,null,null,{"$f":"+G733-Adjustments!H733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724]
[893,"Maintenance of Meters & House Regulators",null,null,{"$f":"+G734-Adjustments!H734","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725]
[null,null,"Utah",null,{"$f":"+G735-Adjustments!H735","v":-8593.7640620226739},{"$f":"EXPENSES!G226","v":765962.81},{"$f":"+Adjustments!AW734","v":-8593.7640620226739},null,{"$f":"SUM($F$735:$H$735)","v":757369.04593797738},null,null,"Utah",{"$f":"VLOOKUP($L735,$L$2:$N$7,2,FALSE)*I735","v":757369.04593797738},{"$f":"VLOOKUP($L735,$L$2:$N$7,3,FALSE)*I735","v":0},null,"G",{"$f":"IF(P735=\"G\",M735,IF(P735=\"PT\",0,ERR))","v":757369.04593797738},{"$f":"IF(P735=\"PT\",M735,IF(P735=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S735=\"G\",N735,IF(S735=\"PT\",0,ERR))","v":0},{"$f":"IF(S735=\"PT\",N735,IF(S735=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y735)","v":757369.04593797738},null,726]
[null,null,"Wyoming",null,{"$f":"+G736-Adjustments!H736","v":-249.4295500799999},{"$f":"EXPENSES!G227","v":3860.2699999999995},{"$f":"+Adjustments!AW735","v":-249.4295500799999},null,{"$f":"SUM($F$736:$H$736)","v":3610.8404499199996},null,null,"Wyoming",{"$f":"VLOOKUP($L736,$L$2:$N$7,2,FALSE)*I736","v":0},{"$f":"VLOOKUP($L736,$L$2:$N$7,3,FALSE)*I736","v":3610.8404499199996},null,"G",{"$f":"IF(P736=\"G\",M736,IF(P736=\"PT\",0,ERR))","v":0},{"$f":"IF(P736=\"PT\",M736,IF(P736=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S736=\"G\",N736,IF(S736=\"PT\",0,ERR))","v":3610.8404499199996},{"$f":"IF(S736=\"PT\",N736,IF(S736=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y736)","v":0},null,727]
[null,null,"Total",null,{"$f":"+G737-Adjustments!H737","v":-8843.1936121026738},{"$f":"SUM(F735:F736)","v":769823.08000000007},{"$f":"SUM(G735:G736)","v":-8843.1936121026738},{"$f":"SUM(H735:H736)","v":0},{"$f":"SUM(I735:I736)","v":760979.88638789742},null,null,null,{"$f":"SUM(M735:M736)","v":757369.04593797738},{"$f":"SUM(N735:N736)","v":3610.8404499199996},null,null,{"$f":"SUM(Q735:Q736)","v":757369.04593797738},{"$f":"SUM(R735:R736)","v":0},null,{"$f":"SUM(T735:T736)","v":3610.8404499199996},{"$f":"SUM(U735:U736)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y737)","v":757369.04593797738},null,728]
[null,null,null,null,{"$f":"+G738-Adjustments!H738","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,729]
[8941,"Maintenance of Communication Equipment",null,null,{"$f":"+G739-Adjustments!H739","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730]
[null,null,"Utah",null,{"$f":"+G740-Adjustments!H740","v":0},{"$f":"EXPENSES!G231","v":0},{"$f":"+Adjustments!AW739","v":0},null,{"$f":"SUM($F$740:$H$740)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L740,$L$2:$N$7,2,FALSE)*I740","v":0},{"$f":"VLOOKUP($L740,$L$2:$N$7,3,FALSE)*I740","v":0},null,"G",{"$f":"IF(P740=\"G\",M740,IF(P740=\"PT\",0,ERR))","v":0},{"$f":"IF(P740=\"PT\",M740,IF(P740=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S740=\"G\",N740,IF(S740=\"PT\",0,ERR))","v":0},{"$f":"IF(S740=\"PT\",N740,IF(S740=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y740)","v":0},null,731]
[null,null,"Wyoming",null,{"$f":"+G741-Adjustments!H741","v":0},{"$f":"EXPENSES!G232","v":0},{"$f":"+Adjustments!AW740","v":0},null,{"$f":"SUM($F$741:$H$741)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L741,$L$2:$N$7,2,FALSE)*I741","v":0},{"$f":"VLOOKUP($L741,$L$2:$N$7,3,FALSE)*I741","v":0},null,"G",{"$f":"IF(P741=\"G\",M741,IF(P741=\"PT\",0,ERR))","v":0},{"$f":"IF(P741=\"PT\",M741,IF(P741=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S741=\"G\",N741,IF(S741=\"PT\",0,ERR))","v":0},{"$f":"IF(S741=\"PT\",N741,IF(S741=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y741)","v":0},null,732]
[null,null,"Total",null,{"$f":"+G742-Adjustments!H742","v":0},{"$f":"SUM(F740:F741)","v":0},{"$f":"SUM(G740:G741)","v":0},{"$f":"SUM(H740:H741)","v":0},{"$f":"SUM(I740:I741)","v":0},null,null,null,{"$f":"SUM(M740:M741)","v":0},{"$f":"SUM(N740:N741)","v":0},null,null,{"$f":"SUM(Q740:Q741)","v":0},{"$f":"SUM(R740:R741)","v":0},null,{"$f":"SUM(T740:T741)","v":0},{"$f":"SUM(U740:U741)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y742)","v":0},null,733]
[null,null,null,null,{"$f":"+G743-Adjustments!H743","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734]
[8942,"Maintenance of Other Equipment",null,null,{"$f":"+G744-Adjustments!H744","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735]
[null,null,"Utah",null,{"$f":"+G745-Adjustments!H745","v":0},{"$f":"EXPENSES!G236","v":0},{"$f":"+Adjustments!AW744","v":0},null,{"$f":"SUM($F$745:$H$745)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L745,$L$2:$N$7,2,FALSE)*I745","v":0},{"$f":"VLOOKUP($L745,$L$2:$N$7,3,FALSE)*I745","v":0},null,"G",{"$f":"IF(P745=\"G\",M745,IF(P745=\"PT\",0,ERR))","v":0},{"$f":"IF(P745=\"PT\",M745,IF(P745=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S745=\"G\",N745,IF(S745=\"PT\",0,ERR))","v":0},{"$f":"IF(S745=\"PT\",N745,IF(S745=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y745)","v":0},null,736]
[null,null,"Wyoming",null,{"$f":"+G746-Adjustments!H746","v":0},{"$f":"EXPENSES!G237","v":0},{"$f":"+Adjustments!AW745","v":0},null,{"$f":"SUM($F$746:$H$746)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L746,$L$2:$N$7,2,FALSE)*I746","v":0},{"$f":"VLOOKUP($L746,$L$2:$N$7,3,FALSE)*I746","v":0},null,"G",{"$f":"IF(P746=\"G\",M746,IF(P746=\"PT\",0,ERR))","v":0},{"$f":"IF(P746=\"PT\",M746,IF(P746=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S746=\"G\",N746,IF(S746=\"PT\",0,ERR))","v":0},{"$f":"IF(S746=\"PT\",N746,IF(S746=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y746)","v":0},null,737]
[null,null,"Total",null,{"$f":"+G747-Adjustments!H747","v":0},{"$f":"SUM(F745:F746)","v":0},{"$f":"SUM(G745:G746)","v":0},{"$f":"SUM(H745:H746)","v":0},{"$f":"SUM(I745:I746)","v":0},null,null,null,{"$f":"SUM(M745:M746)","v":0},{"$f":"SUM(N745:N746)","v":0},null,null,{"$f":"SUM(Q745:Q746)","v":0},{"$f":"SUM(R745:R746)","v":0},null,{"$f":"SUM(T745:T746)","v":0},{"$f":"SUM(U745:U746)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y747)","v":0},null,738]
[null,null,null,null,{"$f":"+G748-Adjustments!H748","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739]
["System Total Distribution O&M Expenses",null,null,null,{"$f":"+G749-Adjustments!H749","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"+G750-Adjustments!H750","v":2182793.8473152751},{"$f":"F655+F660+F665+F670+F675+F680+F685+F690+F695+F700+F705+F710+F715+F720+F725+F730+F735+F740+F745","v":55394622.630000003},{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":2182793.8473152751},0,57577416.477315292,null,null,null,{"$f":"M655+M660+M665+M670+M675+M680+M685+M690+M695+M700+M705+M710+M715+M720+M725+M730+M735+M740+M745","v":57577416.477315292},{"$f":"N655+N660+N665+N670+N675+N680+N685+N690+N695+N700+N705+N710+N715+N720+N725+N730+N735+N740+N745","v":0},null,null,{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":57577416.477315292},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":0},null,{"$f":"T655+T660+T665+T670+T675+T680+T685+T690+T695+T700+T705+T710+T715+T720+T725+T730+T735+T740+T745","v":0},{"$f":"U655+U660+U665+U670+U675+U680+U685+U690+U695+U700+U705+U710+U715+U720+U725+U730+U735+U740+U745","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y750)","v":57577416.477315292},null,741]
[null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"+G751-Adjustments!H751","v":70507.629726454354},{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":3212341.48},70507.629726454354,0,3282849.1097264546,null,null,null,{"$f":"M656+M661+M666+M671+M676+M681+M686+M691+M696+M701+M706+M711+M716+M721+M726+M731+M736+M741+M746","v":0},{"$f":"N656+N661+N666+N671+N676+N681+N686+N691+N696+N701+N706+N711+N716+N721+N726+N731+N736+N741+N746","v":3282849.1097264546},null,null,{"$f":"Q656+Q661+Q666+Q671+Q676+Q681+Q686+Q691+Q696+Q701+Q706+Q711+Q716+Q721+Q726+Q731+Q736+Q741+Q746","v":0},{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":0},null,{"$f":"T656+T661+T666+T671+T676+T681+T686+T691+T696+T701+T706+T711+T716+T721+T726+T731+T736+T741+T746","v":3282849.1097264546},{"$f":"U656+U661+U666+U671+U676+U681+U686+U691+U696+U701+U706+U711+U716+U721+U726+U731+U736+U741+U746","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y751)","v":0},null,742]
[null,null,null,null,{"$f":"+G752-Adjustments!H752","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y752)","v":0},null,743]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"+G753-Adjustments!H753","v":2253301.4770417293},{"$f":"F657+F662+F667+F672+F677+F682+F687+F692+F697+F702+F707+F712+F717+F722+F727+F732+F737+F742+F747","v":58606964.109999999},{"$f":"G657+G662+G667+G672+G677+G682+G687+G692+G697+G702+G707+G712+G717+G722+G727+G732+G737+G742+G747","v":2253301.4770417293},{"$f":"H657+H662+H667+H672+H677+H682+H687+H692+H697+H702+H707+H712+H717+H722+H727+H732+H737+H742+H747","v":0},{"$f":"I657+I662+I667+I672+I677+I682+I687+I692+I697+I702+I707+I712+I717+I722+I727+I732+I737+I742+I747","v":60860265.587041736},null,null,null,{"$f":"M657+M662+M667+M672+M677+M682+M687+M692+M697+M702+M707+M712+M717+M722+M727+M732+M737+M742+M747","v":57577416.477315292},{"$f":"N657+N662+N667+N672+N677+N682+N687+N692+N697+N702+N707+N712+N717+N722+N727+N732+N737+N742+N747","v":3282849.1097264546},null,null,{"$f":"Q657+Q662+Q667+Q672+Q677+Q682+Q687+Q692+Q697+Q702+Q707+Q712+Q717+Q722+Q727+Q732+Q737+Q742+Q747","v":57577416.477315292},{"$f":"R657+R662+R667+R672+R677+R682+R687+R692+R697+R702+R707+R712+R717+R722+R727+R732+R737+R742+R747","v":0},null,{"$f":"T657+T662+T667+T672+T677+T682+T687+T692+T697+T702+T707+T712+T717+T722+T727+T732+T737+T742+T747","v":3282849.1097264546},{"$f":"U657+U662+U667+U672+U677+U682+U687+U692+U697+U702+U707+U712+U717+U722+U727+U732+U737+U742+U747","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y753)","v":57577416.477315292},null,744]
[null,null,null,null,{"$f":"+G754-Adjustments!H754","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745]
["Customer Accounts Expense",null,null,null,{"$f":"+G755-Adjustments!H755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746]
[null,null,null,null,{"$f":"+G756-Adjustments!H756","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747]
[901,"Supervision",null,null,{"$f":"+G757-Adjustments!H757","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748]
[null,null,"Utah",null,{"$f":"+G758-Adjustments!H758","v":111785.86988793663},{"$f":"EXPENSES!G249","v":1266611.0999999999},{"$f":"+Adjustments!AW757","v":111785.86988793663},null,{"$f":"SUM($F$758:$H$758)","v":1378396.9698879365},null,null,"Utah",{"$f":"VLOOKUP($L758,$L$2:$N$7,2,FALSE)*I758","v":1378396.9698879365},{"$f":"VLOOKUP($L758,$L$2:$N$7,3,FALSE)*I758","v":0},null,"G",{"$f":"IF(P758=\"G\",M758,IF(P758=\"PT\",0,ERR))","v":1378396.9698879365},{"$f":"IF(P758=\"PT\",M758,IF(P758=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S758=\"G\",N758,IF(S758=\"PT\",0,ERR))","v":0},{"$f":"IF(S758=\"PT\",N758,IF(S758=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y758)","v":1378396.9698879365},null,749]
[null,null,"Wyoming",null,{"$f":"+G759-Adjustments!H759","v":1070.407422960001},{"$f":"EXPENSES!G250","v":30268.11},{"$f":"+Adjustments!AW758","v":1070.407422960001},null,{"$f":"SUM($F$759:$H$759)","v":31338.517422960002},null,null,"Wyoming",{"$f":"VLOOKUP($L759,$L$2:$N$7,2,FALSE)*I759","v":0},{"$f":"VLOOKUP($L759,$L$2:$N$7,3,FALSE)*I759","v":31338.517422960002},null,"G",{"$f":"IF(P759=\"G\",M759,IF(P759=\"PT\",0,ERR))","v":0},{"$f":"IF(P759=\"PT\",M759,IF(P759=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S759=\"G\",N759,IF(S759=\"PT\",0,ERR))","v":31338.517422960002},{"$f":"IF(S759=\"PT\",N759,IF(S759=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y759)","v":0},null,750]
[null,null,"Total",null,{"$f":"+G760-Adjustments!H760","v":112856.27731089664},{"$f":"SUM(F758:F759)","v":1296879.21},{"$f":"SUM(G758:G759)","v":112856.27731089664},{"$f":"SUM(H758:H759)","v":0},{"$f":"SUM(I758:I759)","v":1409735.4873108964},null,null,null,{"$f":"SUM(M758:M759)","v":1378396.9698879365},{"$f":"SUM(N758:N759)","v":31338.517422960002},null,null,{"$f":"SUM(Q758:Q759)","v":1378396.9698879365},{"$f":"SUM(R758:R759)","v":0},null,{"$f":"SUM(T758:T759)","v":31338.517422960002},{"$f":"SUM(U758:U759)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y760)","v":1378396.9698879365},null,751]
[null,null,null,null,{"$f":"+G761-Adjustments!H761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752]
[902,"Meter Reading Expense",null,null,{"$f":"+G762-Adjustments!H762","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753]
[null,null,"Utah",null,{"$f":"+G763-Adjustments!H763","v":258987.69503586134},{"$f":"EXPENSES!G254","v":3355949.2800000003},{"$f":"+Adjustments!AW762","v":258987.69503586134},null,{"$f":"SUM($F$763:$H$763)","v":3614936.9750358616},null,null,"Utah",{"$f":"VLOOKUP($L763,$L$2:$N$7,2,FALSE)*I763","v":3614936.9750358616},{"$f":"VLOOKUP($L763,$L$2:$N$7,3,FALSE)*I763","v":0},null,"G",{"$f":"IF(P763=\"G\",M763,IF(P763=\"PT\",0,ERR))","v":3614936.9750358616},{"$f":"IF(P763=\"PT\",M763,IF(P763=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S763=\"G\",N763,IF(S763=\"PT\",0,ERR))","v":0},{"$f":"IF(S763=\"PT\",N763,IF(S763=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y763)","v":3614936.9750358616},null,754]
[null,null,"Wyoming",null,{"$f":"+G764-Adjustments!H764","v":2353.1534910115151},{"$f":"EXPENSES!G255","v":120044.65000000001},{"$f":"+Adjustments!AW763","v":2353.1534910115151},null,{"$f":"SUM($F$764:$H$764)","v":122397.80349101152},null,null,"Wyoming",{"$f":"VLOOKUP($L764,$L$2:$N$7,2,FALSE)*I764","v":0},{"$f":"VLOOKUP($L764,$L$2:$N$7,3,FALSE)*I764","v":122397.80349101152},null,"G",{"$f":"IF(P764=\"G\",M764,IF(P764=\"PT\",0,ERR))","v":0},{"$f":"IF(P764=\"PT\",M764,IF(P764=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S764=\"G\",N764,IF(S764=\"PT\",0,ERR))","v":122397.80349101152},{"$f":"IF(S764=\"PT\",N764,IF(S764=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y764)","v":0},null,755]
[null,null,"Total",null,{"$f":"+G765-Adjustments!H765","v":261340.84852687287},{"$f":"SUM(F763:F764)","v":3475993.93},{"$f":"SUM(G763:G764)","v":261340.84852687287},{"$f":"SUM(H763:H764)","v":0},{"$f":"SUM(I763:I764)","v":3737334.7785268733},null,null,null,{"$f":"SUM(M763:M764)","v":3614936.9750358616},{"$f":"SUM(N763:N764)","v":122397.80349101152},null,null,{"$f":"SUM(Q763:Q764)","v":3614936.9750358616},{"$f":"SUM(R763:R764)","v":0},null,{"$f":"SUM(T763:T764)","v":122397.80349101152},{"$f":"SUM(U763:U764)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y765)","v":3614936.9750358616},null,756]
[null,null,null,null,{"$f":"+G766-Adjustments!H766","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757]
[9031,"Customer Records Expense",null,null,{"$f":"+G767-Adjustments!H767","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758]
[null,null,"Utah",null,{"$f":"+G768-Adjustments!H768","v":961311.79745908454},{"$f":"EXPENSES!G259","v":16368005.440000001},{"$f":"+Adjustments!AW767","v":961311.79745908454},null,{"$f":"SUM($F$768:$H$768)","v":17329317.237459086},null,null,"Utah",{"$f":"VLOOKUP($L768,$L$2:$N$7,2,FALSE)*I768","v":17329317.237459086},{"$f":"VLOOKUP($L768,$L$2:$N$7,3,FALSE)*I768","v":0},null,"G",{"$f":"IF(P768=\"G\",M768,IF(P768=\"PT\",0,ERR))","v":17329317.237459086},{"$f":"IF(P768=\"PT\",M768,IF(P768=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S768=\"G\",N768,IF(S768=\"PT\",0,ERR))","v":0},{"$f":"IF(S768=\"PT\",N768,IF(S768=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y768)","v":17329317.237459086},null,759]
[null,null,"Wyoming",null,{"$f":"+G769-Adjustments!H769","v":23872.622326751007},{"$f":"EXPENSES!G260","v":673873.29},{"$f":"+Adjustments!AW768","v":23872.622326751007},null,{"$f":"SUM($F$769:$H$769)","v":697745.91232675104},null,null,"Wyoming",{"$f":"VLOOKUP($L769,$L$2:$N$7,2,FALSE)*I769","v":0},{"$f":"VLOOKUP($L769,$L$2:$N$7,3,FALSE)*I769","v":697745.91232675104},null,"G",{"$f":"IF(P769=\"G\",M769,IF(P769=\"PT\",0,ERR))","v":0},{"$f":"IF(P769=\"PT\",M769,IF(P769=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S769=\"G\",N769,IF(S769=\"PT\",0,ERR))","v":697745.91232675104},{"$f":"IF(S769=\"PT\",N769,IF(S769=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y769)","v":0},null,760]
[null,null,"Total",null,{"$f":"+G770-Adjustments!H770","v":985184.41978583555},{"$f":"SUM(F768:F769)","v":17041878.73},{"$f":"SUM(G768:G769)","v":985184.41978583555},{"$f":"SUM(H768:H769)","v":0},{"$f":"SUM(I768:I769)","v":18027063.149785835},null,null,null,{"$f":"SUM(M768:M769)","v":17329317.237459086},{"$f":"SUM(N768:N769)","v":697745.91232675104},null,null,{"$f":"SUM(Q768:Q769)","v":17329317.237459086},{"$f":"SUM(R768:R769)","v":0},null,{"$f":"SUM(T768:T769)","v":697745.91232675104},{"$f":"SUM(U768:U769)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y770)","v":17329317.237459086},null,761]
[null,null,null,null,{"$f":"+G771-Adjustments!H771","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,762]
[9032,"Collection Expense",null,null,{"$f":"+G772-Adjustments!H772","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763]
[null,null,"Utah",null,{"$f":"+G773-Adjustments!H773","v":-246934.18156626855},{"$f":"EXPENSES!G264","v":892371.79999999993},{"$f":"+Adjustments!AW772","v":-246934.18156626855},null,{"$f":"SUM($F$773:$H$773)","v":645437.61843373138},null,null,"Utah",{"$f":"VLOOKUP($L773,$L$2:$N$7,2,FALSE)*I773","v":645437.61843373138},{"$f":"VLOOKUP($L773,$L$2:$N$7,3,FALSE)*I773","v":0},null,"G",{"$f":"IF(P773=\"G\",M773,IF(P773=\"PT\",0,ERR))","v":645437.61843373138},{"$f":"IF(P773=\"PT\",M773,IF(P773=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S773=\"G\",N773,IF(S773=\"PT\",0,ERR))","v":0},{"$f":"IF(S773=\"PT\",N773,IF(S773=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y773)","v":645437.61843373138},null,764]
[null,null,"Wyoming",null,{"$f":"+G774-Adjustments!H774","v":-1930.5540925926543},{"$f":"EXPENSES!G265","v":53966.930000000008},{"$f":"+Adjustments!AW773","v":-1930.5540925926543},null,{"$f":"SUM($F$774:$H$774)","v":52036.375907407353},null,null,"Wyoming",{"$f":"VLOOKUP($L774,$L$2:$N$7,2,FALSE)*I774","v":0},{"$f":"VLOOKUP($L774,$L$2:$N$7,3,FALSE)*I774","v":52036.375907407353},null,"G",{"$f":"IF(P774=\"G\",M774,IF(P774=\"PT\",0,ERR))","v":0},{"$f":"IF(P774=\"PT\",M774,IF(P774=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S774=\"G\",N774,IF(S774=\"PT\",0,ERR))","v":52036.375907407353},{"$f":"IF(S774=\"PT\",N774,IF(S774=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y774)","v":0},null,765]
[null,null,"Total",null,{"$f":"+G775-Adjustments!H775","v":-248864.7356588612},{"$f":"SUM(F773:F774)","v":946338.73},{"$f":"SUM(G773:G774)","v":-248864.7356588612},{"$f":"SUM(H773:H774)","v":0},{"$f":"SUM(I773:I774)","v":697473.99434113875},null,null,null,{"$f":"SUM(M773:M774)","v":645437.61843373138},{"$f":"SUM(N773:N774)","v":52036.375907407353},null,null,{"$f":"SUM(Q773:Q774)","v":645437.61843373138},{"$f":"SUM(R773:R774)","v":0},null,{"$f":"SUM(T773:T774)","v":52036.375907407353},{"$f":"SUM(U773:U774)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y775)","v":645437.61843373138},null,766]
[null,null,null,null,{"$f":"+G776-Adjustments!H776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767]
[9033,"Interest Exp - Customer Security Deposits",null,null,{"$f":"+G777-Adjustments!H777","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768]
[null,null,"Utah",null,{"$f":"+G778-Adjustments!H778","v":-8841.4638593400596},{"$f":"EXPENSES!G269","v":325659.45},{"$f":"+Adjustments!AW777","v":-8841.4638593400596},null,{"$f":"SUM($F$778:$H$778)","v":316817.98614065995},null,null,"Utah",{"$f":"VLOOKUP($L778,$L$2:$N$7,2,FALSE)*I778","v":316817.98614065995},{"$f":"VLOOKUP($L778,$L$2:$N$7,3,FALSE)*I778","v":0},null,"G",{"$f":"IF(P778=\"G\",M778,IF(P778=\"PT\",0,ERR))","v":316817.98614065995},{"$f":"IF(P778=\"PT\",M778,IF(P778=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S778=\"G\",N778,IF(S778=\"PT\",0,ERR))","v":0},{"$f":"IF(S778=\"PT\",N778,IF(S778=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y778)","v":316817.98614065995},null,769]
[null,null,"Wyoming",null,{"$f":"+G779-Adjustments!H779","v":131.19147371999861},{"$f":"EXPENSES!G270","v":3793.5400000000009},{"$f":"+Adjustments!AW778","v":131.19147371999861},null,{"$f":"SUM($F$779:$H$779)","v":3924.7314737199995},null,null,"Wyoming",{"$f":"VLOOKUP($L779,$L$2:$N$7,2,FALSE)*I779","v":0},{"$f":"VLOOKUP($L779,$L$2:$N$7,3,FALSE)*I779","v":3924.7314737199995},null,"G",{"$f":"IF(P779=\"G\",M779,IF(P779=\"PT\",0,ERR))","v":0},{"$f":"IF(P779=\"PT\",M779,IF(P779=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S779=\"G\",N779,IF(S779=\"PT\",0,ERR))","v":3924.7314737199995},{"$f":"IF(S779=\"PT\",N779,IF(S779=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y779)","v":0},null,770]
[null,null,"Total",null,{"$f":"+G780-Adjustments!H780","v":-8710.272385620061},{"$f":"SUM(F778:F779)","v":329452.99},{"$f":"SUM(G778:G779)","v":-8710.272385620061},{"$f":"SUM(H778:H779)","v":0},{"$f":"SUM(I778:I779)","v":320742.71761437994},null,null,null,{"$f":"SUM(M778:M779)","v":316817.98614065995},{"$f":"SUM(N778:N779)","v":3924.7314737199995},null,null,{"$f":"SUM(Q778:Q779)","v":316817.98614065995},{"$f":"SUM(R778:R779)","v":0},null,{"$f":"SUM(T778:T779)","v":3924.7314737199995},{"$f":"SUM(U778:U779)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y780)","v":316817.98614065995},null,771]
[null,null,null,null,{"$f":"+G781-Adjustments!H781","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772]
["904.0","Uncollectible Accounts - DNG",null,null,{"$f":"+G782-Adjustments!H782","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y781+1","v":773}]
[null,null,"Utah",null,{"$f":"+G783-Adjustments!H783","v":-48602.58396067482},{"$f":"EXPENSES!G274","v":718292.3},{"$f":"+Adjustments!AW782","v":-48602.58396067482},null,{"$f":"SUM($F$783:$H$783)","v":669689.71603932523},null,null,"Utah",{"$f":"VLOOKUP($L783,$L$2:$N$7,2,FALSE)*I783","v":669689.71603932523},{"$f":"VLOOKUP($L783,$L$2:$N$7,3,FALSE)*I783","v":0},null,"G",{"$f":"IF(P783=\"G\",M783,IF(P783=\"PT\",0,ERR))","v":669689.71603932523},{"$f":"IF(P783=\"PT\",M783,IF(P783=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S783=\"G\",N783,IF(S783=\"PT\",0,ERR))","v":0},{"$f":"IF(S783=\"PT\",N783,IF(S783=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y783)","v":669689.71603932523},null,774]
[null,null,"Wyoming",null,{"$f":"+G784-Adjustments!H784","v":-76905.17},{"$f":"EXPENSES!G275","v":76905.17},{"$f":"+Adjustments!AW783","v":-76905.17},null,{"$f":"SUM($F$784:$H$784)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L784,$L$2:$N$7,2,FALSE)*I784","v":0},{"$f":"VLOOKUP($L784,$L$2:$N$7,3,FALSE)*I784","v":0},null,"G",{"$f":"IF(P784=\"G\",M784,IF(P784=\"PT\",0,ERR))","v":0},{"$f":"IF(P784=\"PT\",M784,IF(P784=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S784=\"G\",N784,IF(S784=\"PT\",0,ERR))","v":0},{"$f":"IF(S784=\"PT\",N784,IF(S784=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y784)","v":0},null,775]
[null,null,"Total",null,{"$f":"+G785-Adjustments!H785","v":-125507.75396067482},{"$f":"SUM(F783:F784)","v":795197.47000000009},{"$f":"SUM(G783:G784)","v":-125507.75396067482},{"$f":"SUM(H783:H784)","v":0},{"$f":"SUM(I783:I784)","v":669689.71603932523},null,null,null,{"$f":"SUM(M783:M784)","v":669689.71603932523},{"$f":"SUM(N783:N784)","v":0},null,null,{"$f":"SUM(Q783:Q784)","v":669689.71603932523},{"$f":"SUM(R783:R784)","v":0},null,{"$f":"SUM(T783:T784)","v":0},{"$f":"SUM(U783:U784)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y785)","v":669689.71603932523},null,776]
[null,null,null,null,{"$f":"+G786-Adjustments!H786","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,777]
["904.1","Uncollectible Accounts - SNG",null,null,{"$f":"+G787-Adjustments!H787","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778]
[null,null,"Utah",null,{"$f":"+G788-Adjustments!H788","v":-218886.19},{"$f":"EXPENSES!G279","v":218886.19},{"$f":"+Adjustments!AW787","v":-218886.19},null,{"$f":"SUM(F788:H788)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L788,$L$2:$N$7,2,FALSE)*I788","v":0},{"$f":"VLOOKUP($L788,$L$2:$N$7,3,FALSE)*I788","v":0},null,"PT",{"$f":"IF(P788=\"G\",M788,IF(P788=\"PT\",0,ERR))","v":0},{"$f":"IF(P788=\"PT\",M788,IF(P788=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S788=\"G\",N788,IF(S788=\"PT\",0,ERR))","v":0},{"$f":"IF(S788=\"PT\",N788,IF(S788=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y788)","v":0},null,779]
[null,null,"Wyoming",null,{"$f":"+G789-Adjustments!H789","v":0},{"$f":"EXPENSES!G280","v":0},{"$f":"+Adjustments!AW788","v":0},null,{"$f":"SUM(F789:H789)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L789,$L$2:$N$7,2,FALSE)*I789","v":0},{"$f":"VLOOKUP($L789,$L$2:$N$7,3,FALSE)*I789","v":0},null,"PT",{"$f":"IF(P789=\"G\",M789,IF(P789=\"PT\",0,ERR))","v":0},{"$f":"IF(P789=\"PT\",M789,IF(P789=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S789=\"G\",N789,IF(S789=\"PT\",0,ERR))","v":0},{"$f":"IF(S789=\"PT\",N789,IF(S789=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y789)","v":0},null,780]
[null,null,"Total",null,{"$f":"+G790-Adjustments!H790","v":-218886.19},{"$f":"SUM(F788:F789)","v":218886.19},{"$f":"SUM(G788:G789)","v":-218886.19},{"$f":"SUM(H788:H789)","v":0},{"$f":"SUM(I788:I789)","v":0},null,null,null,{"$f":"SUM(M788:M789)","v":0},{"$f":"SUM(N788:N789)","v":0},null,null,{"$f":"SUM(Q788:Q789)","v":0},{"$f":"SUM(R788:R789)","v":0},null,{"$f":"SUM(T788:T789)","v":0},{"$f":"SUM(U788:U789)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y790)","v":0},null,781]
[null,null,null,null,{"$f":"+G791-Adjustments!H791","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,782]
["904.2","Uncollectible Accounts - Commodity",null,null,{"$f":"+G792-Adjustments!H792","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783]
[null,null,"Utah",null,{"$f":"+G793-Adjustments!H793","v":-1079680.0200000003},{"$f":"EXPENSES!G284","v":1079680.0200000003},{"$f":"+Adjustments!AW792","v":-1079680.0200000003},null,{"$f":"SUM(F793:H793)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L793,$L$2:$N$7,2,FALSE)*I793","v":0},{"$f":"VLOOKUP($L793,$L$2:$N$7,3,FALSE)*I793","v":0},null,"PT",{"$f":"IF(P793=\"G\",M793,IF(P793=\"PT\",0,ERR))","v":0},{"$f":"IF(P793=\"PT\",M793,IF(P793=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S793=\"G\",N793,IF(S793=\"PT\",0,ERR))","v":0},{"$f":"IF(S793=\"PT\",N793,IF(S793=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y793)","v":0},null,784]
[null,null,"Wyoming",null,{"$f":"+G794-Adjustments!H794","v":0},{"$f":"EXPENSES!G285","v":0},{"$f":"+Adjustments!AW793","v":0},null,{"$f":"SUM(F794:H794)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L794,$L$2:$N$7,2,FALSE)*I794","v":0},{"$f":"VLOOKUP($L794,$L$2:$N$7,3,FALSE)*I794","v":0},null,"PT",{"$f":"IF(P794=\"G\",M794,IF(P794=\"PT\",0,ERR))","v":0},{"$f":"IF(P794=\"PT\",M794,IF(P794=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S794=\"G\",N794,IF(S794=\"PT\",0,ERR))","v":0},{"$f":"IF(S794=\"PT\",N794,IF(S794=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y794)","v":0},null,785]
[null,null,"Total",null,{"$f":"+G795-Adjustments!H795","v":-1079680.0200000003},{"$f":"SUM(F793:F794)","v":1079680.0200000003},{"$f":"SUM(G793:G794)","v":-1079680.0200000003},{"$f":"SUM(H793:H794)","v":0},{"$f":"SUM(I793:I794)","v":0},null,null,null,{"$f":"SUM(M793:M794)","v":0},{"$f":"SUM(N793:N794)","v":0},null,null,{"$f":"SUM(Q793:Q794)","v":0},{"$f":"SUM(R793:R794)","v":0},null,{"$f":"SUM(T793:T794)","v":0},{"$f":"SUM(U793:U794)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y795)","v":0},null,786]
[null,null,null,null,{"$f":"+G796-Adjustments!H796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,787]
[905,"Miscellaneous Expense",null,null,{"$f":"+G797-Adjustments!H797","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,788]
[null,null,"Utah",null,{"$f":"+G798-Adjustments!H798","v":0},{"$f":"EXPENSES!G290","v":0},{"$f":"+Adjustments!AW797","v":0},null,{"$f":"SUM($F$798:$H$798)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L798,$L$2:$N$7,2,FALSE)*I798","v":0},{"$f":"VLOOKUP($L798,$L$2:$N$7,3,FALSE)*I798","v":0},null,"G",{"$f":"IF(P798=\"G\",M798,IF(P798=\"PT\",0,ERR))","v":0},{"$f":"IF(P798=\"PT\",M798,IF(P798=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S798=\"G\",N798,IF(S798=\"PT\",0,ERR))","v":0},{"$f":"IF(S798=\"PT\",N798,IF(S798=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y798)","v":0},null,789]
[null,null,"Wyoming",null,{"$f":"+G799-Adjustments!H799","v":0},{"$f":"EXPENSES!G291","v":0},{"$f":"+Adjustments!AW798","v":0},null,{"$f":"SUM($F$799:$H$799)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L799,$L$2:$N$7,2,FALSE)*I799","v":0},{"$f":"VLOOKUP($L799,$L$2:$N$7,3,FALSE)*I799","v":0},null,"G",{"$f":"IF(P799=\"G\",M799,IF(P799=\"PT\",0,ERR))","v":0},{"$f":"IF(P799=\"PT\",M799,IF(P799=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S799=\"G\",N799,IF(S799=\"PT\",0,ERR))","v":0},{"$f":"IF(S799=\"PT\",N799,IF(S799=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y799)","v":0},null,790]
[null,null,"Total",null,{"$f":"+G800-Adjustments!H800","v":0},{"$f":"SUM(F798:F799)","v":0},{"$f":"SUM(G798:G799)","v":0},{"$f":"SUM(H798:H799)","v":0},{"$f":"SUM(I798:I799)","v":0},null,null,null,{"$f":"SUM(M798:M799)","v":0},{"$f":"SUM(N798:N799)","v":0},null,null,{"$f":"SUM(Q798:Q799)","v":0},{"$f":"SUM(R798:R799)","v":0},null,{"$f":"SUM(T798:T799)","v":0},{"$f":"SUM(U798:U799)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y800)","v":0},null,791]
[null,null,null,null,{"$f":"+G801-Adjustments!H801","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,792]
["System Total Customer Accounts Exp",null,null,null,{"$f":"+G802-Adjustments!H802","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"+G803-Adjustments!H803","v":-270859.07700340147},{"$f":"F798+F793+F788+F783+F778+F773+F768+F763+F758","v":24225455.580000006},-270859.07700340147,0,23954596.502996601,null,null,null,{"$f":"M758+M763+M768+M773+M778+M783+M798+M788+M793","v":23954596.502996601},{"$f":"N758+N763+N768+N773+N778+N783+N798","v":0},null,null,{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798+Q788+Q793","v":23954596.502996601},{"$f":"R758+R763+R768+R773+R778+R783+R798+R788+R793","v":0},null,{"$f":"T758+T763+T768+T773+T778+T783+T798+T788+T793","v":0},{"$f":"U758+U763+U768+U773+U778+U783+U798+U788+U793","v":0},null,{"$f":"W758+W763+W768+W773+W778+W783+W798+W788+W793","v":23954596.502996601},null,794]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"+G804-Adjustments!H804","v":-51408.349378150124},958851.69000000006,-51408.349378150124,0,907443.34062184987,null,null,null,{"$f":"M759+M764+M769+M774+M779+M784+M799","v":0},{"$f":"N759+N764+N769+N774+N779+N784+N799","v":907443.34062184999},null,null,{"$f":"Q759+Q764+Q769+Q774+Q779+Q784+Q799","v":0},{"$f":"R759+R764+R769+R774+R779+R784+R799","v":0},null,{"$f":"T759+T764+T769+T774+T779+T784+T799","v":907443.34062184999},{"$f":"U759+U764+U769+U774+U779+U784+U799","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y804)","v":0},null,795]
[null,null,null,null,{"$f":"+G805-Adjustments!H805","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,796]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"+G806-Adjustments!H806","v":-322267.42638155131},{"$f":"F800+F795+F790+F785+F780+F775+F770+F765+F760","v":25184307.27},{"$f":"G800+G795+G790+G785+G780+G775+G770+G765+G760","v":-322267.42638155131},{"$f":"H800+H795+H790+H785+H780+H775+H770+H765+H760","v":0},{"$f":"I800+I795+I790+I785+I780+I775+I770+I765+I760","v":24862039.843618449},null,null,null,{"$f":"M800+M795+M790+M785+M780+M775+M770+M765+M760","v":23954596.502996601},{"$f":"N800+N795+N790+N785+N780+N775+N770+N765+N760","v":907443.34062184987},null,null,{"$f":"Q800+Q795+Q790+Q785+Q780+Q775+Q770+Q765+Q760","v":23954596.502996601},{"$f":"R800+R795+R790+R785+R780+R775+R770+R765+R760","v":0},null,{"$f":"T800+T795+T790+T785+T780+T775+T770+T765+T760","v":907443.34062184987},{"$f":"U800+U795+U790+U785+U780+U775+U770+U765+U760","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y806)","v":23954596.502996601},null,797]
[null,null,null,null,{"$f":"+G807-Adjustments!H807","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,798]
["Customer Service & Information Expense",null,null,null,{"$f":"+G808-Adjustments!H808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,799]
[null,null,null,null,{"$f":"+G809-Adjustments!H809","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800]
[907,"Supervision",null,null,{"$f":"+G810-Adjustments!H810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801]
[null,null,"Utah",null,{"$f":"+G811-Adjustments!H811","v":29850.670228695148},{"$f":"EXPENSES!G303","v":443076.45},{"$f":"+Adjustments!AW810","v":29850.670228695148},null,{"$f":"SUM($F$811:$H$811)","v":472927.12022869516},null,null,"Utah",{"$f":"VLOOKUP($L811,$L$2:$N$7,2,FALSE)*I811","v":472927.12022869516},{"$f":"VLOOKUP($L811,$L$2:$N$7,3,FALSE)*I811","v":0},null,"G",{"$f":"IF(P811=\"G\",M811,IF(P811=\"PT\",0,ERR))","v":472927.12022869516},{"$f":"IF(P811=\"PT\",M811,IF(P811=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S811=\"G\",N811,IF(S811=\"PT\",0,ERR))","v":0},{"$f":"IF(S811=\"PT\",N811,IF(S811=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y811)","v":472927.12022869516},null,802]
[null,null,"Wyoming",null,{"$f":"+G812-Adjustments!H812","v":416.28061658000297},{"$f":"EXPENSES!G304","v":12534.099999999999},{"$f":"+Adjustments!AW811","v":416.28061658000297},null,{"$f":"SUM($F$812:$H$812)","v":12950.380616580002},null,null,"Wyoming",{"$f":"VLOOKUP($L812,$L$2:$N$7,2,FALSE)*I812","v":0},{"$f":"VLOOKUP($L812,$L$2:$N$7,3,FALSE)*I812","v":12950.380616580002},null,"G",{"$f":"IF(P812=\"G\",M812,IF(P812=\"PT\",0,ERR))","v":0},{"$f":"IF(P812=\"PT\",M812,IF(P812=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S812=\"G\",N812,IF(S812=\"PT\",0,ERR))","v":12950.380616580002},{"$f":"IF(S812=\"PT\",N812,IF(S812=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y812)","v":0},null,803]
[null,null,"Total",null,{"$f":"+G813-Adjustments!H813","v":30266.950845275151},{"$f":"SUM(F811:F812)","v":455610.55},{"$f":"SUM(G811:G812)","v":30266.950845275151},{"$f":"SUM(H811:H812)","v":0},{"$f":"SUM(I811:I812)","v":485877.50084527518},null,null,null,{"$f":"SUM(M811:M812)","v":472927.12022869516},{"$f":"SUM(N811:N812)","v":12950.380616580002},null,null,{"$f":"SUM(Q811:Q812)","v":472927.12022869516},{"$f":"SUM(R811:R812)","v":0},null,{"$f":"SUM(T811:T812)","v":12950.380616580002},{"$f":"SUM(U811:U812)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y813)","v":472927.12022869516},null,804]
[null,null,null,null,{"$f":"+G814-Adjustments!H814","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,805]
[908,"Customer Assistance Expense",null,null,{"$f":"+G815-Adjustments!K815","v":25553332.3728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806]
[null,null,"Utah",null,{"$f":"+G816-Adjustments!K816","v":-23130546.627729941},{"$f":"EXPENSES!G308","v":27262194.359999999},{"$f":"+Adjustments!AW815","v":-23223621.645233139},null,{"$f":"SUM($F$816:$H$816)","v":4038572.71476686},null,null,"Utah",{"$f":"VLOOKUP($L816,$L$2:$N$7,2,FALSE)*I816","v":4038572.71476686},{"$f":"VLOOKUP($L816,$L$2:$N$7,3,FALSE)*I816","v":0},null,"G",{"$f":"IF(P816=\"G\",M816,IF(P816=\"PT\",0,ERR))","v":4038572.71476686},{"$f":"IF(P816=\"PT\",M816,IF(P816=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S816=\"G\",N816,IF(S816=\"PT\",0,ERR))","v":0},{"$f":"IF(S816=\"PT\",N816,IF(S816=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y816)","v":4038572.71476686},null,807]
[null,null,"Wyoming",null,{"$f":"+G817-Adjustments!H817","v":-117229.67989439997},{"$f":"EXPENSES!G309","v":244566.41999999995},{"$f":"+Adjustments!AW816","v":-117229.67989439997},null,{"$f":"SUM($F$817:$H$817)","v":127336.74010559998},null,null,"Wyoming",{"$f":"VLOOKUP($L817,$L$2:$N$7,2,FALSE)*I817","v":0},{"$f":"VLOOKUP($L817,$L$2:$N$7,3,FALSE)*I817","v":127336.74010559998},null,"G",{"$f":"IF(P817=\"G\",M817,IF(P817=\"PT\",0,ERR))","v":0},{"$f":"IF(P817=\"PT\",M817,IF(P817=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S817=\"G\",N817,IF(S817=\"PT\",0,ERR))","v":127336.74010559998},{"$f":"IF(S817=\"PT\",N817,IF(S817=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y817)","v":0},null,808]
[null,null,"Total",null,{"$f":"+G818-Adjustments!H818","v":-23340851.325127538},{"$f":"SUM(F816:F817)","v":27506760.780000001},{"$f":"SUM(G816:G817)","v":-23340851.325127538},{"$f":"SUM(H816:H817)","v":0},{"$f":"SUM(I816:I817)","v":4165909.4548724601},null,null,null,{"$f":"SUM(M816:M817)","v":4038572.71476686},{"$f":"SUM(N816:N817)","v":127336.74010559998},null,null,{"$f":"SUM(Q816:Q817)","v":4038572.71476686},{"$f":"SUM(R816:R817)","v":0},null,{"$f":"SUM(T816:T817)","v":127336.74010559998},{"$f":"SUM(U816:U817)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y818)","v":4038572.71476686},null,809]
[null,null,null,null,{"$f":"+G819-Adjustments!H819","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810]
[909,"Info & Instructional Advertising Expense",null,null,{"$f":"+G820-Adjustments!H820","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,811]
[null,null,"Utah",null,{"$f":"+G821-Adjustments!H821","v":105014.54908150066},{"$f":"EXPENSES!G313","v":662005.68000000005},{"$f":"+Adjustments!AW820","v":105014.54908150066},null,{"$f":"SUM($F$821:$H$821)","v":767020.22908150067},null,null,"Utah",{"$f":"VLOOKUP($L821,$L$2:$N$7,2,FALSE)*I821","v":767020.22908150067},{"$f":"VLOOKUP($L821,$L$2:$N$7,3,FALSE)*I821","v":0},null,"G",{"$f":"IF(P821=\"G\",M821,IF(P821=\"PT\",0,ERR))","v":767020.22908150067},{"$f":"IF(P821=\"PT\",M821,IF(P821=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S821=\"G\",N821,IF(S821=\"PT\",0,ERR))","v":0},{"$f":"IF(S821=\"PT\",N821,IF(S821=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y821)","v":767020.22908150067},null,812]
[null,null,"Wyoming",null,{"$f":"+G822-Adjustments!H822","v":2211.4345088471896},{"$f":"EXPENSES!G314","v":17553.2},{"$f":"+Adjustments!AW821","v":2211.4345088471896},null,{"$f":"SUM($F$822:$H$822)","v":19764.63450884719},null,null,"Wyoming",{"$f":"VLOOKUP($L822,$L$2:$N$7,2,FALSE)*I822","v":0},{"$f":"VLOOKUP($L822,$L$2:$N$7,3,FALSE)*I822","v":19764.63450884719},null,"G",{"$f":"IF(P822=\"G\",M822,IF(P822=\"PT\",0,ERR))","v":0},{"$f":"IF(P822=\"PT\",M822,IF(P822=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S822=\"G\",N822,IF(S822=\"PT\",0,ERR))","v":19764.63450884719},{"$f":"IF(S822=\"PT\",N822,IF(S822=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y822)","v":0},null,813]
[null,null,"Total",null,{"$f":"+G823-Adjustments!H823","v":107225.98359034785},{"$f":"SUM(F821:F822)","v":679558.88},{"$f":"SUM(G821:G822)","v":107225.98359034785},{"$f":"SUM(H821:H822)","v":0},{"$f":"SUM(I821:I822)","v":786784.86359034781},null,null,null,{"$f":"SUM(M821:M822)","v":767020.22908150067},{"$f":"SUM(N821:N822)","v":19764.63450884719},null,null,{"$f":"SUM(Q821:Q822)","v":767020.22908150067},{"$f":"SUM(R821:R822)","v":0},null,{"$f":"SUM(T821:T822)","v":19764.63450884719},{"$f":"SUM(U821:U822)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y823)","v":767020.22908150067},null,814]
[null,null,null,null,{"$f":"+G824-Adjustments!H824","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815]
[910,"Misc Customer Service & Info Expense",null,null,{"$f":"+G825-Adjustments!H825","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,816]
[null,null,"Utah",null,{"$f":"+G826-Adjustments!H826","v":0},{"$f":"EXPENSES!G318","v":0},{"$f":"+Adjustments!AW825","v":0},null,{"$f":"SUM($F$826:$H$826)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L826,$L$2:$N$7,2,FALSE)*I826","v":0},{"$f":"VLOOKUP($L826,$L$2:$N$7,3,FALSE)*I826","v":0},null,"G",{"$f":"IF(P826=\"G\",M826,IF(P826=\"PT\",0,ERR))","v":0},{"$f":"IF(P826=\"PT\",M826,IF(P826=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S826=\"G\",N826,IF(S826=\"PT\",0,ERR))","v":0},{"$f":"IF(S826=\"PT\",N826,IF(S826=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y826)","v":0},null,817]
[null,null,"Wyoming",null,{"$f":"+G827-Adjustments!H827","v":0},{"$f":"EXPENSES!G319","v":0},{"$f":"+Adjustments!AW826","v":0},null,{"$f":"SUM($F$827:$H$827)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L827,$L$2:$N$7,2,FALSE)*I827","v":0},{"$f":"VLOOKUP($L827,$L$2:$N$7,3,FALSE)*I827","v":0},null,"G",{"$f":"IF(P827=\"G\",M827,IF(P827=\"PT\",0,ERR))","v":0},{"$f":"IF(P827=\"PT\",M827,IF(P827=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S827=\"G\",N827,IF(S827=\"PT\",0,ERR))","v":0},{"$f":"IF(S827=\"PT\",N827,IF(S827=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y827)","v":0},null,818]
[null,null,"Total",null,{"$f":"+G828-Adjustments!H828","v":0},{"$f":"SUM(F826:F827)","v":0},{"$f":"SUM(G826:G827)","v":0},{"$f":"SUM(H826:H827)","v":0},{"$f":"SUM(I826:I827)","v":0},null,null,null,{"$f":"SUM(M826:M827)","v":0},{"$f":"SUM(N826:N827)","v":0},null,null,{"$f":"SUM(Q826:Q827)","v":0},{"$f":"SUM(R826:R827)","v":0},null,{"$f":"SUM(T826:T827)","v":0},{"$f":"SUM(U826:U827)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y828)","v":0},null,819]
[null,null,null,null,{"$f":"+G829-Adjustments!H829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820]
["System Total Cust Service & Info Exp",null,null,null,{"$f":"+G830-Adjustments!H830","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"+G831-Adjustments!H831","v":-23088756.425922945},{"$f":"F811+F816+F821+F826","v":28367276.489999998},{"$f":"G811+G816+G821+G826","v":-23088756.425922945},{"$f":"H811+H816+H821+H826","v":0},5278520.0640770551,null,null,null,{"$f":"M811+M816+M821+M826","v":5278520.0640770551},{"$f":"N811+N816+N821+N826","v":0},null,null,{"$f":"Q811+Q816+Q821+Q826","v":5278520.0640770551},{"$f":"R811+R816+R821+R826","v":0},null,{"$f":"T811+T816+T821+T826","v":0},{"$f":"U811+U816+U821+U826","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y831)","v":5278520.0640770551},null,822]
[null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"+G832-Adjustments!H832","v":-114601.96476897279},{"$f":"F812+F817+F822+F827","v":274653.71999999997},-114601.96476897279,0,160051.75523102717,null,null,null,{"$f":"M812+M817+M822+M827","v":0},{"$f":"N812+N817+N822+N827","v":160051.75523102717},null,null,{"$f":"Q812+Q817+Q822+Q827","v":0},{"$f":"R812+R817+R822+R827","v":0},null,{"$f":"T812+T817+T822+T827","v":160051.75523102717},{"$f":"U812+U817+U822+U827","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y832)","v":0},null,823]
[null,null,null,null,{"$f":"+G833-Adjustments!H833","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"+G834-Adjustments!H834","v":-23203358.390691914},{"$f":"F813+F818+F823+F828","v":28641930.210000001},{"$f":"G813+G818+G823+G828","v":-23203358.390691914},{"$f":"H813+H818+H823+H828","v":0},{"$f":"I813+I818+I823+I828","v":5438571.8193080826},null,null,null,{"$f":"M813+M818+M823+M828","v":5278520.0640770551},{"$f":"N813+N818+N823+N828","v":160051.75523102717},null,null,{"$f":"Q813+Q818+Q823+Q828","v":5278520.0640770551},{"$f":"R813+R818+R823+R828","v":0},null,{"$f":"T813+T818+T823+T828","v":160051.75523102717},{"$f":"U813+U818+U823+U828","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y834)","v":5278520.0640770551},null,825]
[null,null,null,null,{"$f":"+G835-Adjustments!H835","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,826]
["Administrative & General Expense",null,null,null,{"$f":"+G836-Adjustments!H836","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827]
[null,null,null,null,{"$f":"+G837-Adjustments!H837","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828]
[920,"Administrative & General Salaries",null,null,{"$f":"+G838-Adjustments!H838","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829]
[null,null,"Utah",null,{"$f":"+G839-Adjustments!H839","v":-2431541.8310664333},{"$f":"EXPENSES!G331","v":5822805.0699999994},{"$f":"Adjustments!AW838","v":-2431541.8310664333},null,{"$f":"SUM(F839:H839)","v":3391263.238933566},null,null,"Utah",{"$f":"VLOOKUP($L839,$L$2:$N$7,2,FALSE)*I839","v":3391263.238933566},{"$f":"VLOOKUP($L839,$L$2:$N$7,3,FALSE)*I839","v":0},null,"G",{"$f":"IF(P839=\"G\",M839,IF(P839=\"PT\",0,ERR))","v":3391263.238933566},{"$f":"IF(P839=\"PT\",M839,IF(P839=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S839=\"G\",N839,IF(S839=\"PT\",0,ERR))","v":0},{"$f":"IF(S839=\"PT\",N839,IF(S839=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y839)","v":3391263.238933566},null,830]
[null,null,"Wyoming",null,{"$f":"+G840-Adjustments!H840","v":-69873.750520023503},{"$f":"EXPENSES!G332","v":430886.24},{"$f":"Adjustments!AW839","v":-69873.750520023503},null,{"$f":"SUM(F840:H840)","v":361012.48947997647},null,null,"Wyoming",{"$f":"VLOOKUP($L840,$L$2:$N$7,2,FALSE)*I840","v":0},{"$f":"VLOOKUP($L840,$L$2:$N$7,3,FALSE)*I840","v":361012.48947997647},null,"G",{"$f":"IF(P840=\"G\",M840,IF(P840=\"PT\",0,ERR))","v":0},{"$f":"IF(P840=\"PT\",M840,IF(P840=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S840=\"G\",N840,IF(S840=\"PT\",0,ERR))","v":361012.48947997647},{"$f":"IF(S840=\"PT\",N840,IF(S840=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y840)","v":0},null,831]
[null,null,"Total",null,{"$f":"+G841-Adjustments!H841","v":-2501415.5815864569},{"$f":"SUM(F839:F840)","v":6253691.3099999996},{"$f":"Adjustments!AW840","v":-2501415.5815864569},null,{"$f":"SUM(I839:I840)","v":3752275.7284135427},null,null,null,{"$f":"SUM(M839:M840)","v":3391263.238933566},{"$f":"SUM(N839:N840)","v":361012.48947997647},null,null,{"$f":"SUM(Q839:Q840)","v":3391263.238933566},{"$f":"SUM(R839:R840)","v":0},null,{"$f":"SUM(T839:T840)","v":361012.48947997647},{"$f":"SUM(U839:U840)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y841)","v":3391263.238933566},null,832]
[null,null,null,null,{"$f":"+G842-Adjustments!H842","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,833]
[921,"Office Supplies & Expenses",null,null,{"$f":"+G843-Adjustments!H843","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,834]
[null,null,"Utah",null,{"$f":"+G844-Adjustments!H844","v":137585.0130349379},{"$f":"EXPENSES!G335","v":39122256.109999999},{"$f":"Adjustments!AW842","v":137585.0130349379},null,{"$f":"SUM(F844:H844)","v":39259841.123034939},null,null,"Utah",{"$f":"VLOOKUP($L844,$L$2:$N$7,2,FALSE)*I844","v":39259841.123034939},{"$f":"VLOOKUP($L844,$L$2:$N$7,3,FALSE)*I844","v":0},null,"G",{"$f":"IF(P844=\"G\",M844,IF(P844=\"PT\",0,ERR))","v":39259841.123034939},{"$f":"IF(P844=\"PT\",M844,IF(P844=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S844=\"G\",N844,IF(S844=\"PT\",0,ERR))","v":0},{"$f":"IF(S844=\"PT\",N844,IF(S844=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y844)","v":39259841.123034939},null,835]
[null,null,"Wyoming",null,{"$f":"+G845-Adjustments!H845","v":-18194.603472993313},{"$f":"EXPENSES!G336","v":1518305.2900000003},{"$f":"Adjustments!AW843","v":-18194.603472993313},null,{"$f":"SUM(F845:H845)","v":1500110.686527007},null,null,"Wyoming",{"$f":"VLOOKUP($L845,$L$2:$N$7,2,FALSE)*I845","v":0},{"$f":"VLOOKUP($L845,$L$2:$N$7,3,FALSE)*I845","v":1500110.686527007},null,"G",{"$f":"IF(P845=\"G\",M845,IF(P845=\"PT\",0,ERR))","v":0},{"$f":"IF(P845=\"PT\",M845,IF(P845=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S845=\"G\",N845,IF(S845=\"PT\",0,ERR))","v":1500110.686527007},{"$f":"IF(S845=\"PT\",N845,IF(S845=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y845)","v":0},null,836]
[null,null,"Total",null,{"$f":"+G846-Adjustments!H846","v":119390.4095619446},{"$f":"SUM(F844:F845)","v":40640561.399999999},{"$f":"Adjustments!AW844","v":119390.4095619446},null,{"$f":"SUM(I844:I845)","v":40759951.809561945},null,null,null,{"$f":"SUM(M844:M845)","v":39259841.123034939},{"$f":"SUM(N844:N845)","v":1500110.686527007},null,null,{"$f":"SUM(Q844:Q845)","v":39259841.123034939},{"$f":"SUM(R844:R845)","v":0},null,{"$f":"SUM(T844:T845)","v":1500110.686527007},{"$f":"SUM(U844:U845)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y846)","v":39259841.123034939},null,{"$f":"Y845+1","v":837}]
[null,null,null,null,{"$f":"+G847-Adjustments!H847","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,838]
[922,"Administrative Expenses Transferred",null,null,{"$f":"+G848-Adjustments!H848","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,839]
[null,null,"Utah",null,{"$f":"+G849-Adjustments!H849","v":-66432.480000000447},{"$f":"EXPENSES!G339","v":-3192922.1599999997},{"$f":"Adjustments!AW846","v":-66432.480000000447},null,{"$f":"SUM(F849:H849)","v":-3259354.64},null,null,"Utah",{"$f":"VLOOKUP($L849,$L$2:$N$7,2,FALSE)*I849","v":-3259354.64},{"$f":"VLOOKUP($L849,$L$2:$N$7,3,FALSE)*I849","v":0},null,"G",{"$f":"IF(P849=\"G\",M849,IF(P849=\"PT\",0,ERR))","v":-3259354.64},{"$f":"IF(P849=\"PT\",M849,IF(P849=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S849=\"G\",N849,IF(S849=\"PT\",0,ERR))","v":0},{"$f":"IF(S849=\"PT\",N849,IF(S849=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y849)","v":-3259354.64},null,840]
[null,null,"Wyoming",null,{"$f":"+G850-Adjustments!H850","v":-3030.859999999986},{"$f":"EXPENSES!G340","v":-111884.98000000001},{"$f":"Adjustments!AW847","v":-3030.859999999986},null,{"$f":"SUM(F850:H850)","v":-114915.84},null,null,"Wyoming",{"$f":"VLOOKUP($L850,$L$2:$N$7,2,FALSE)*I850","v":0},{"$f":"VLOOKUP($L850,$L$2:$N$7,3,FALSE)*I850","v":-114915.84},null,"G",{"$f":"IF(P850=\"G\",M850,IF(P850=\"PT\",0,ERR))","v":0},{"$f":"IF(P850=\"PT\",M850,IF(P850=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S850=\"G\",N850,IF(S850=\"PT\",0,ERR))","v":-114915.84},{"$f":"IF(S850=\"PT\",N850,IF(S850=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y850)","v":0},null,841]
[null,null,"Total",null,{"$f":"+G851-Adjustments!H851","v":-69463.340000000433},{"$f":"SUM(F849:F850)","v":-3304807.1399999997},{"$f":"Adjustments!AW848","v":-69463.340000000433},null,{"$f":"SUM(I849:I850)","v":-3374270.48},null,null,null,{"$f":"SUM(M849:M850)","v":-3259354.64},{"$f":"SUM(N849:N850)","v":-114915.84},null,null,{"$f":"SUM(Q849:Q850)","v":-3259354.64},{"$f":"SUM(R849:R850)","v":0},null,{"$f":"SUM(T849:T850)","v":-114915.84},{"$f":"SUM(U849:U850)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y851)","v":-3259354.64},null,842]
[null,null,null,null,{"$f":"+G852-Adjustments!H852","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,843]
[923,"Outside Services Employed",null,null,{"$f":"+G853-Adjustments!H853","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844]
[null,null,"Utah",null,{"$f":"+G854-Adjustments!H854","v":65463.471155319596},{"$f":"EXPENSES!G343","v":1939596.06},{"$f":"Adjustments!AW850","v":65463.471155319596},null,{"$f":"SUM(F854:H854)","v":2005059.5311553197},null,null,"Utah",{"$f":"VLOOKUP($L854,$L$2:$N$7,2,FALSE)*I854","v":2005059.5311553197},{"$f":"VLOOKUP($L854,$L$2:$N$7,3,FALSE)*I854","v":0},null,"G",{"$f":"IF(P854=\"G\",M854,IF(P854=\"PT\",0,ERR))","v":2005059.5311553197},{"$f":"IF(P854=\"PT\",M854,IF(P854=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S854=\"G\",N854,IF(S854=\"PT\",0,ERR))","v":0},{"$f":"IF(S854=\"PT\",N854,IF(S854=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y854)","v":2005059.5311553197},null,845]
[null,null,"Wyoming",null,{"$f":"+G855-Adjustments!H855","v":10499.304746879963},{"$f":"EXPENSES!G344","v":122940.42000000001},{"$f":"Adjustments!AW851","v":10499.304746879963},null,{"$f":"SUM(F855:H855)","v":133439.72474687998},null,null,"Wyoming",{"$f":"VLOOKUP($L855,$L$2:$N$7,2,FALSE)*I855","v":0},{"$f":"VLOOKUP($L855,$L$2:$N$7,3,FALSE)*I855","v":133439.72474687998},null,"G",{"$f":"IF(P855=\"G\",M855,IF(P855=\"PT\",0,ERR))","v":0},{"$f":"IF(P855=\"PT\",M855,IF(P855=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S855=\"G\",N855,IF(S855=\"PT\",0,ERR))","v":133439.72474687998},{"$f":"IF(S855=\"PT\",N855,IF(S855=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y855)","v":0},null,846]
[null,null,"Total",null,{"$f":"+G856-Adjustments!H856","v":75962.775902199559},{"$f":"SUM(F854:F855)","v":2062536.48},{"$f":"Adjustments!AW852","v":75962.775902199559},null,{"$f":"SUM(I854:I855)","v":2138499.2559021995},null,null,null,{"$f":"SUM(M854:M855)","v":2005059.5311553197},{"$f":"SUM(N854:N855)","v":133439.72474687998},null,null,{"$f":"SUM(Q854:Q855)","v":2005059.5311553197},{"$f":"SUM(R854:R855)","v":0},null,{"$f":"SUM(T854:T855)","v":133439.72474687998},{"$f":"SUM(U854:U855)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y856)","v":2005059.5311553197},null,847]
[null,null,null,null,{"$f":"+G857-Adjustments!H857","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,848]
[924,"Property Insurance",null,null,{"$f":"+G858-Adjustments!H858","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,849]
[null,null,"Utah",null,{"$f":"+G859-Adjustments!H859","v":276962.46258159995},{"$f":"EXPENSES!G347","v":396368.99},{"$f":"Adjustments!AW854","v":276962.46258159995},null,{"$f":"SUM(F859:H859)","v":673331.45258159994},null,null,"Utah",{"$f":"VLOOKUP($L859,$L$2:$N$7,2,FALSE)*I859","v":673331.45258159994},{"$f":"VLOOKUP($L859,$L$2:$N$7,3,FALSE)*I859","v":0},null,"G",{"$f":"IF(P859=\"G\",M859,IF(P859=\"PT\",0,ERR))","v":673331.45258159994},{"$f":"IF(P859=\"PT\",M859,IF(P859=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S859=\"G\",N859,IF(S859=\"PT\",0,ERR))","v":0},{"$f":"IF(S859=\"PT\",N859,IF(S859=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y859)","v":673331.45258159994},null,850]
[null,null,"Wyoming",null,{"$f":"+G860-Adjustments!H860","v":9997.2237456000039},{"$f":"EXPENSES!G348","v":13921.29},{"$f":"Adjustments!AW855","v":9997.2237456000039},null,{"$f":"SUM(F860:H860)","v":23918.513745600005},null,null,"Wyoming",{"$f":"VLOOKUP($L860,$L$2:$N$7,2,FALSE)*I860","v":0},{"$f":"VLOOKUP($L860,$L$2:$N$7,3,FALSE)*I860","v":23918.513745600005},null,"G",{"$f":"IF(P860=\"G\",M860,IF(P860=\"PT\",0,ERR))","v":0},{"$f":"IF(P860=\"PT\",M860,IF(P860=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S860=\"G\",N860,IF(S860=\"PT\",0,ERR))","v":23918.513745600005},{"$f":"IF(S860=\"PT\",N860,IF(S860=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y860)","v":0},null,851]
[null,null,"Total",null,{"$f":"+G861-Adjustments!H861","v":286959.68632719998},{"$f":"SUM(F859:F860)","v":410290.27999999997},{"$f":"Adjustments!AW856","v":286959.68632719998},null,{"$f":"SUM(I859:I860)","v":697249.96632719995},null,null,null,{"$f":"SUM(M859:M860)","v":673331.45258159994},{"$f":"SUM(N859:N860)","v":23918.513745600005},null,null,{"$f":"SUM(Q859:Q860)","v":673331.45258159994},{"$f":"SUM(R859:R860)","v":0},null,{"$f":"SUM(T859:T860)","v":23918.513745600005},{"$f":"SUM(U859:U860)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y861)","v":673331.45258159994},null,852]
[null,null,null,null,{"$f":"+G862-Adjustments!H862","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853]
[925,"Injuries & Damages",null,null,{"$f":"+G863-Adjustments!H863","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,854]
[null,null,"Utah",null,{"$f":"+G864-Adjustments!H864","v":14192.431216302546},{"$f":"EXPENSES!G351","v":63273.86},{"$f":"Adjustments!AW858","v":14192.431216302546},null,{"$f":"SUM(F864:H864)","v":77466.291216302547},null,null,"Utah",{"$f":"VLOOKUP($L864,$L$2:$N$7,2,FALSE)*I864","v":77466.291216302547},{"$f":"VLOOKUP($L864,$L$2:$N$7,3,FALSE)*I864","v":0},null,"G",{"$f":"IF(P864=\"G\",M864,IF(P864=\"PT\",0,ERR))","v":77466.291216302547},{"$f":"IF(P864=\"PT\",M864,IF(P864=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S864=\"G\",N864,IF(S864=\"PT\",0,ERR))","v":0},{"$f":"IF(S864=\"PT\",N864,IF(S864=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y864)","v":77466.291216302547},null,855]
[null,null,"Wyoming",null,{"$f":"+G865-Adjustments!H865","v":2396.2189401486721},{"$f":"EXPENSES!G352","v":10033.099999999999},{"$f":"Adjustments!AW859","v":2396.2189401486721},null,{"$f":"SUM(F865:H865)","v":12429.318940148671},null,null,"Wyoming",{"$f":"VLOOKUP($L865,$L$2:$N$7,2,FALSE)*I865","v":0},{"$f":"VLOOKUP($L865,$L$2:$N$7,3,FALSE)*I865","v":12429.318940148671},null,"G",{"$f":"IF(P865=\"G\",M865,IF(P865=\"PT\",0,ERR))","v":0},{"$f":"IF(P865=\"PT\",M865,IF(P865=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S865=\"G\",N865,IF(S865=\"PT\",0,ERR))","v":12429.318940148671},{"$f":"IF(S865=\"PT\",N865,IF(S865=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y865)","v":0},null,856]
[null,null,"Total",null,{"$f":"+G866-Adjustments!H866","v":16588.650156451218},{"$f":"SUM(F864:F865)","v":73306.959999999992},{"$f":"Adjustments!AW860","v":16588.650156451218},null,{"$f":"SUM(I864:I865)","v":89895.610156451221},null,null,null,{"$f":"SUM(M864:M865)","v":77466.291216302547},{"$f":"SUM(N864:N865)","v":12429.318940148671},null,null,{"$f":"SUM(Q864:Q865)","v":77466.291216302547},{"$f":"SUM(R864:R865)","v":0},null,{"$f":"SUM(T864:T865)","v":12429.318940148671},{"$f":"SUM(U864:U865)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y866)","v":77466.291216302547},null,857]
[null,null,null,null,{"$f":"+G867-Adjustments!H867","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,858]
[926,"Employee Pensions & Benefits",null,null,{"$f":"+G868-Adjustments!H868","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,859]
[null,null,"Utah",null,{"$f":"+G869-Adjustments!H869","v":100832.63153690705},{"$f":"EXPENSES!G355","v":1321930.6399999999},{"$f":"Adjustments!AW862","v":100832.63153690705},null,{"$f":"SUM(F869:H869)","v":1422763.2715369069},null,null,"Utah",{"$f":"VLOOKUP($L869,$L$2:$N$7,2,FALSE)*I869","v":1422763.2715369069},{"$f":"VLOOKUP($L869,$L$2:$N$7,3,FALSE)*I869","v":0},null,"G",{"$f":"IF(P869=\"G\",M869,IF(P869=\"PT\",0,ERR))","v":1422763.2715369069},{"$f":"IF(P869=\"PT\",M869,IF(P869=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S869=\"G\",N869,IF(S869=\"PT\",0,ERR))","v":0},{"$f":"IF(S869=\"PT\",N869,IF(S869=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y869)","v":1422763.2715369069},null,860]
[null,null,"Wyoming",null,{"$f":"+G870-Adjustments!H870","v":11298.21688887311},{"$f":"EXPENSES!G356","v":209569.38000000003},{"$f":"Adjustments!AW863","v":11298.21688887311},null,{"$f":"SUM(F870:H870)","v":220867.59688887314},null,null,"Wyoming",{"$f":"VLOOKUP($L870,$L$2:$N$7,2,FALSE)*I870","v":0},{"$f":"VLOOKUP($L870,$L$2:$N$7,3,FALSE)*I870","v":220867.59688887314},null,"G",{"$f":"IF(P870=\"G\",M870,IF(P870=\"PT\",0,ERR))","v":0},{"$f":"IF(P870=\"PT\",M870,IF(P870=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S870=\"G\",N870,IF(S870=\"PT\",0,ERR))","v":220867.59688887314},{"$f":"IF(S870=\"PT\",N870,IF(S870=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y870)","v":0},null,861]
[null,null,"Total",null,{"$f":"+G871-Adjustments!H871","v":112130.84842578016},{"$f":"SUM(F869:F870)","v":1531500.02},{"$f":"Adjustments!AW864","v":112130.84842578016},null,{"$f":"SUM(I869:I870)","v":1643630.86842578},null,null,null,{"$f":"SUM(M869:M870)","v":1422763.2715369069},{"$f":"SUM(N869:N870)","v":220867.59688887314},null,null,{"$f":"SUM(Q869:Q870)","v":1422763.2715369069},{"$f":"SUM(R869:R870)","v":0},null,{"$f":"SUM(T869:T870)","v":220867.59688887314},{"$f":"SUM(U869:U870)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y871)","v":1422763.2715369069},null,862]
[null,null,null,null,{"$f":"+G872-Adjustments!H872","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,863]
["928","Regulatory Expense",null,null,{"$f":"+G873-Adjustments!H873","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864]
[null,null,"Utah",null,{"$f":"+G874-Adjustments!H874","v":0},{"$f":"EXPENSES!G359","v":0},{"$f":"Adjustments!AW866","v":0},null,{"$f":"SUM(F874:H874)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L874,$L$2:$N$7,2,FALSE)*I874","v":0},{"$f":"VLOOKUP($L874,$L$2:$N$7,3,FALSE)*I874","v":0},null,"G",{"$f":"IF(P874=\"G\",M874,IF(P874=\"PT\",0,ERR))","v":0},{"$f":"IF(P874=\"PT\",M874,IF(P874=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S874=\"G\",N874,IF(S874=\"PT\",0,ERR))","v":0},{"$f":"IF(S874=\"PT\",N874,IF(S874=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y874)","v":0},null,865]
[null,null,"Wyoming",null,{"$f":"+G875-Adjustments!H875","v":0},{"$f":"EXPENSES!G360","v":0},{"$f":"Adjustments!AW867","v":0},null,{"$f":"SUM(F875:H875)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L875,$L$2:$N$7,2,FALSE)*I875","v":0},{"$f":"VLOOKUP($L875,$L$2:$N$7,3,FALSE)*I875","v":0},null,"G",{"$f":"IF(P875=\"G\",M875,IF(P875=\"PT\",0,ERR))","v":0},{"$f":"IF(P875=\"PT\",M875,IF(P875=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S875=\"G\",N875,IF(S875=\"PT\",0,ERR))","v":0},{"$f":"IF(S875=\"PT\",N875,IF(S875=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y875)","v":0},null,866]
[null,null,"Total",null,{"$f":"+G876-Adjustments!H876","v":0},{"$f":"SUM(F874:F875)","v":0},{"$f":"Adjustments!AW868","v":0},null,{"$f":"SUM(I874:I875)","v":0},null,null,null,{"$f":"SUM(M874:M875)","v":0},{"$f":"SUM(N874:N875)","v":0},null,null,{"$f":"SUM(Q874:Q875)","v":0},{"$f":"SUM(R874:R875)","v":0},null,{"$f":"SUM(T874:T875)","v":0},{"$f":"SUM(U874:U875)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y876)","v":0},null,867]
[null,null,null,null,{"$f":"+G877-Adjustments!H877","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,868]
[9301,"General Advertising Expenses",null,null,{"$f":"+G878-Adjustments!H878","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,869]
[null,null,"Utah",null,{"$f":"+G879-Adjustments!H879","v":0},{"$f":"EXPENSES!G363","v":0},{"$f":"Adjustments!AW870","v":0},null,{"$f":"SUM(F879:H879)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L879,$L$2:$N$7,2,FALSE)*I879","v":0},{"$f":"VLOOKUP($L879,$L$2:$N$7,3,FALSE)*I879","v":0},null,"G",{"$f":"IF(P879=\"G\",M879,IF(P879=\"PT\",0,ERR))","v":0},{"$f":"IF(P879=\"PT\",M879,IF(P879=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S879=\"G\",N879,IF(S879=\"PT\",0,ERR))","v":0},{"$f":"IF(S879=\"PT\",N879,IF(S879=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y879)","v":0},null,870]
[null,null,"Wyoming",null,{"$f":"+G880-Adjustments!H880","v":0},{"$f":"EXPENSES!G364","v":0},{"$f":"Adjustments!AW871","v":0},null,{"$f":"SUM(F880:H880)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L880,$L$2:$N$7,2,FALSE)*I880","v":0},{"$f":"VLOOKUP($L880,$L$2:$N$7,3,FALSE)*I880","v":0},null,"G",{"$f":"IF(P880=\"G\",M880,IF(P880=\"PT\",0,ERR))","v":0},{"$f":"IF(P880=\"PT\",M880,IF(P880=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S880=\"G\",N880,IF(S880=\"PT\",0,ERR))","v":0},{"$f":"IF(S880=\"PT\",N880,IF(S880=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y880)","v":0},null,871]
[null,null,"Total",null,{"$f":"+G881-Adjustments!H881","v":0},{"$f":"SUM(F879:F880)","v":0},{"$f":"Adjustments!AW872","v":0},null,{"$f":"SUM(I879:I880)","v":0},null,null,null,{"$f":"SUM(M879:M880)","v":0},{"$f":"SUM(N879:N880)","v":0},null,null,{"$f":"SUM(Q879:Q880)","v":0},{"$f":"SUM(R879:R880)","v":0},null,{"$f":"SUM(T879:T880)","v":0},{"$f":"SUM(U879:U880)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y881)","v":0},null,872]
[null,null,null,null,{"$f":"+G882-Adjustments!H882","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,873]
[9302,"Miscellaneous General Expenses",null,null,{"$f":"+G883-Adjustments!H883","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874]
[null,null,"Utah",null,{"$f":"+G884-Adjustments!H884","v":121053.15158903319},{"$f":"EXPENSES!G367","v":1819755.9000000004},{"$f":"Adjustments!AW874","v":121053.15158903319},null,{"$f":"SUM(F884:H884)","v":1940809.0515890336},null,null,"Utah",{"$f":"VLOOKUP($L884,$L$2:$N$7,2,FALSE)*I884","v":1940809.0515890336},{"$f":"VLOOKUP($L884,$L$2:$N$7,3,FALSE)*I884","v":0},null,"G",{"$f":"IF(P884=\"G\",M884,IF(P884=\"PT\",0,ERR))","v":1940809.0515890336},{"$f":"IF(P884=\"PT\",M884,IF(P884=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S884=\"G\",N884,IF(S884=\"PT\",0,ERR))","v":0},{"$f":"IF(S884=\"PT\",N884,IF(S884=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y884)","v":1940809.0515890336},null,875]
[null,null,"Wyoming",null,{"$f":"+G885-Adjustments!H885","v":3254.2365069999869},{"$f":"EXPENSES!G368","v":39920.820000000007},{"$f":"Adjustments!AW875","v":3254.2365069999869},null,{"$f":"SUM(F885:H885)","v":43175.056506999994},null,null,"Wyoming",{"$f":"VLOOKUP($L885,$L$2:$N$7,2,FALSE)*I885","v":0},{"$f":"VLOOKUP($L885,$L$2:$N$7,3,FALSE)*I885","v":43175.056506999994},null,"G",{"$f":"IF(P885=\"G\",M885,IF(P885=\"PT\",0,ERR))","v":0},{"$f":"IF(P885=\"PT\",M885,IF(P885=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S885=\"G\",N885,IF(S885=\"PT\",0,ERR))","v":43175.056506999994},{"$f":"IF(S885=\"PT\",N885,IF(S885=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y885)","v":0},null,876]
[null,null,"Total",null,{"$f":"+G886-Adjustments!H886","v":124307.38809603319},{"$f":"SUM(F884:F885)","v":1859676.7200000004},{"$f":"Adjustments!AW876","v":124307.38809603319},null,{"$f":"SUM(I884:I885)","v":1983984.1080960336},null,null,null,{"$f":"SUM(M884:M885)","v":1940809.0515890336},{"$f":"SUM(N884:N885)","v":43175.056506999994},null,null,{"$f":"SUM(Q884:Q885)","v":1940809.0515890336},{"$f":"SUM(R884:R885)","v":0},null,{"$f":"SUM(T884:T885)","v":43175.056506999994},{"$f":"SUM(U884:U885)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y886)","v":1940809.0515890336},null,877]
[null,null,null,null,{"$f":"+G887-Adjustments!H887","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878]
[931,"Rents",null,null,{"$f":"+G888-Adjustments!H888","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879]
[null,null,"Utah",null,{"$f":"+G889-Adjustments!H889","v":34745.125809599762},{"$f":"EXPENSES!G371","v":989498.81000000017},{"$f":"Adjustments!AW878","v":34745.125809599762},null,{"$f":"SUM(F889:H889)","v":1024243.9358095999},null,null,"Utah",{"$f":"VLOOKUP($L889,$L$2:$N$7,2,FALSE)*I889","v":1024243.9358095999},{"$f":"VLOOKUP($L889,$L$2:$N$7,3,FALSE)*I889","v":0},null,"G",{"$f":"IF(P889=\"G\",M889,IF(P889=\"PT\",0,ERR))","v":1024243.9358095999},{"$f":"IF(P889=\"PT\",M889,IF(P889=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S889=\"G\",N889,IF(S889=\"PT\",0,ERR))","v":0},{"$f":"IF(S889=\"PT\",N889,IF(S889=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y889)","v":1024243.9358095999},null,880]
[null,null,"Wyoming",null,{"$f":"+G890-Adjustments!H890","v":1427.4623868800045},{"$f":"EXPENSES!G372","v":34455.54},{"$f":"Adjustments!AW879","v":1427.4623868800045},null,{"$f":"SUM(F890:H890)","v":35883.002386880005},null,null,"Wyoming",{"$f":"VLOOKUP($L890,$L$2:$N$7,2,FALSE)*I890","v":0},{"$f":"VLOOKUP($L890,$L$2:$N$7,3,FALSE)*I890","v":35883.002386880005},null,"G",{"$f":"IF(P890=\"G\",M890,IF(P890=\"PT\",0,ERR))","v":0},{"$f":"IF(P890=\"PT\",M890,IF(P890=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S890=\"G\",N890,IF(S890=\"PT\",0,ERR))","v":35883.002386880005},{"$f":"IF(S890=\"PT\",N890,IF(S890=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y890)","v":0},null,881]
[null,null,"Total",null,{"$f":"+G891-Adjustments!H891","v":36172.588196479766},{"$f":"SUM(F889:F890)","v":1023954.3500000002},{"$f":"Adjustments!AW880","v":36172.588196479766},null,{"$f":"SUM(I889:I890)","v":1060126.93819648},null,null,null,{"$f":"SUM(M889:M890)","v":1024243.9358095999},{"$f":"SUM(N889:N890)","v":35883.002386880005},null,null,{"$f":"SUM(Q889:Q890)","v":1024243.9358095999},{"$f":"SUM(R889:R890)","v":0},null,{"$f":"SUM(T889:T890)","v":35883.002386880005},{"$f":"SUM(U889:U890)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y891)","v":1024243.9358095999},null,882]
[null,null,null,null,{"$f":"+G892-Adjustments!H892","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,883]
["935","Maintenance of General Plant",null,null,{"$f":"+G893-Adjustments!H893","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,884]
[null,null,"Utah",null,{"$f":"+G894-Adjustments!H894","v":0},{"$f":"EXPENSES!G375","v":0},{"$f":"Adjustments!AW882","v":0},null,{"$f":"SUM(F894:H894)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L894,$L$2:$N$7,2,FALSE)*I894","v":0},{"$f":"VLOOKUP($L894,$L$2:$N$7,3,FALSE)*I894","v":0},null,"G",{"$f":"IF(P894=\"G\",M894,IF(P894=\"PT\",0,ERR))","v":0},{"$f":"IF(P894=\"PT\",M894,IF(P894=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S894=\"G\",N894,IF(S894=\"PT\",0,ERR))","v":0},{"$f":"IF(S894=\"PT\",N894,IF(S894=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y894)","v":0},null,885]
[null,null,"Wyoming",null,{"$f":"+G895-Adjustments!H895","v":0},{"$f":"EXPENSES!G376","v":0},{"$f":"Adjustments!AW883","v":0},null,{"$f":"SUM(F895:H895)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L895,$L$2:$N$7,2,FALSE)*I895","v":0},{"$f":"VLOOKUP($L895,$L$2:$N$7,3,FALSE)*I895","v":0},null,"G",{"$f":"IF(P895=\"G\",M895,IF(P895=\"PT\",0,ERR))","v":0},{"$f":"IF(P895=\"PT\",M895,IF(P895=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S895=\"G\",N895,IF(S895=\"PT\",0,ERR))","v":0},{"$f":"IF(S895=\"PT\",N895,IF(S895=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y895)","v":0},null,886]
[null,null,"Total",null,{"$f":"+G896-Adjustments!H896","v":0},{"$f":"SUM(F894:F895)","v":0},{"$f":"Adjustments!AW884","v":0},null,{"$f":"SUM(I894:I895)","v":0},null,null,null,{"$f":"SUM(M894:M895)","v":0},{"$f":"SUM(N894:N895)","v":0},null,null,{"$f":"SUM(Q894:Q895)","v":0},{"$f":"SUM(R894:R895)","v":0},null,{"$f":"SUM(T894:T895)","v":0},{"$f":"SUM(U894:U895)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y896)","v":0},null,887]
[null,null,null,null,{"$f":"+G897-Adjustments!H897","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,888]
["Total Administrative & General Expense",null,null,null,{"$f":"+G898-Adjustments!H898","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,889]
[null,"Utah Administrative & General Expense",null,null,{"$f":"+G899-Adjustments!H899","v":-1747140.0241427338},{"$f":"F894+F889+F884+F879+F874+F869+F864+F859+F854+F849+F844+F839","v":48282563.280000001},{"$f":"G894+G889+G884+G879+G874+G869+G864+G859+G854+G849+G844+G839","v":-1747140.0241427338},{"$f":"H894+H889+H884+H879+H874+H869+H864+H859+H854+H849+H844+H839","v":0},46535423.255857266,null,null,null,{"$f":"M894+M889+M884+M879+M874+M869+M864+M859+M854+M849+M844+M839","v":46535423.255857266},{"$f":"N894+N889+N884+N879+N874+N869+N864+N859+N854+N849+N844+N839","v":0},null,null,{"$f":"Q894+Q889+Q884+Q879+Q874+Q869+Q864+Q859+Q854+Q849+Q844+Q839","v":46535423.255857266},{"$f":"R894+R889+R884+R879+R874+R869+R864+R859+R854+R849+R844+R839","v":0},null,{"$f":"T894+T889+T884+T879+T874+T869+T864+T859+T854+T849+T844+T839","v":0},{"$f":"U894+U889+U884+U879+U874+U869+U864+U859+U854+U849+U844+U839","v":0},null,{"$f":"W894+W889+W884+W879+W874+W869+W864+W859+W854+W849+W844+W839","v":46535423.255857266},null,890]
[null,"WyomingAdministrative & General Expense",null,null,{"$f":"+G900-Adjustments!H900","v":-52226.550777635057},{"$f":"F895+F890+F885+F880+F875+F870+F865+F860+F855+F850+F845+F840","v":2268147.1000000006},-52226.550777635057,0,2215920.549222365,null,null,null,{"$f":"M895+M890+M885+M880+M875+M870+M865+M860+M855+M850+M845+M840","v":0},{"$f":"N895+N890+N885+N880+N875+N870+N865+N860+N855+N850+N845+N840","v":2215920.549222365},null,null,{"$f":"Q895+Q890+Q885+Q880+Q875+Q870+Q865+Q860+Q855+Q850+Q845+Q840","v":0},{"$f":"R895+R890+R885+R880+R875+R870+R865+R860+R855+R850+R845+R840","v":0},null,{"$f":"T895+T890+T885+T880+T875+T870+T865+T860+T855+T850+T845+T840","v":2215920.549222365},{"$f":"U895+U890+U885+U880+U875+U870+U865+U860+U855+U850+U845+U840","v":0},null,{"$f":"W895+W890+W885+W880+W875+W870+W865+W860+W855+W850+W845+W840","v":0},null,891]
[null,null,null,null,{"$f":"+G901-Adjustments!H901","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892]
[null,"Total Administrative & General Expense",null,null,{"$f":"+G902-Adjustments!H902","v":-1799366.5749203688},{"$f":"IF(F896+F891+F886+F881+F876+F871+F866+F861+F856+F851+F846+F841=F899+F900,F899+F900,\"ERROR\")","v":50550710.380000003},{"$f":"G896+G891+G886+G881+G876+G871+G866+G861+G856+G851+G846+G841","v":-1799366.5749203688},{"$f":"H896+H891+H886+H881+H876+H871+H866+H861+H856+H851+H846+H841","v":0},{"$f":"I896+I891+I886+I881+I876+I871+I866+I861+I856+I851+I846+I841","v":48751343.805079632},null,null,{"$f":"L896+L891+L886+L881+L876+L871+L866+L861+L856+L851+L846+L841","v":0},{"$f":"M896+M891+M886+M881+M876+M871+M866+M861+M856+M851+M846+M841","v":46535423.255857266},{"$f":"N896+N891+N886+N881+N876+N871+N866+N861+N856+N851+N846+N841","v":2215920.549222365},null,null,{"$f":"Q896+Q891+Q886+Q881+Q876+Q871+Q866+Q861+Q856+Q851+Q846+Q841","v":46535423.255857266},{"$f":"R896+R891+R886+R881+R876+R871+R866+R861+R856+R851+R846+R841","v":0},null,{"$f":"T896+T891+T886+T881+T876+T871+T866+T861+T856+T851+T846+T841","v":2215920.549222365},{"$f":"U896+U891+U886+U881+U876+U871+U866+U861+U856+U851+U846+U841","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y902)","v":46535423.255857266},null,893]
[null,null,null,null,{"$f":"+G903-Adjustments!H903","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,894]
[null,null,null,null,{"$f":"+G904-Adjustments!H904","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,895]
[null,"Total Utility O&M Expenses",null,null,{"$f":"+G905-Adjustments!H905","v":-22996181.998804502},{"$f":"F650+F753+F806+F834+F902","v":162486453},{"$f":"G650+G753+G806+G834+G902","v":-22996181.998804502},{"$f":"H650+H753+H806+H834+H902","v":0},{"$f":"I650+I753+I806+I834+I902","v":139490271.00119549},null,null,null,{"$f":"M650+M753+M806+M834+M902","v":132939310.87308142},{"$f":"N650+N753+N806+N834+N902","v":6550960.128114094},null,null,{"$f":"Q650+Q753+Q806+Q834+Q902","v":132939310.87308142},{"$f":"R650+R753+R806+R834+R902","v":0},null,{"$f":"T650+T753+T806+T834+T902","v":6550960.128114094},{"$f":"U650+U753+U806+U834+U902","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y905)","v":132939310.87308142},null,896]
[null,null,null,null,{"$f":"+G906-Adjustments!H906","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,897]
[null,null,null,null,{"$f":"+G907-Adjustments!H907","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,898]
["OTHER UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G908-Adjustments!H908","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899]
[null,null,null,null,{"$f":"+G909-Adjustments!H909","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900]
["Depreciation, Amortization, & Other Taxes",null,null,null,{"$f":"+G910-Adjustments!H910","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y909+1","v":901}]
[null,null,null,null,{"$f":"+G911-Adjustments!H911","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,902]
[403,"Depreciation Expense",null,null,{"$f":"+G912-Adjustments!H912","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,903]
[null,null,"Production",null,{"$f":"+G913-Adjustments!H913","v":16733.380000000005},{"$f":"EXPENSES!G388","v":600259.56999999995},{"$f":"+Adjustments!AW900","v":16733.380000000005},null,{"$f":"SUM($F$913:$H$913)","v":616992.94999999995},null,null,"Sales",{"$f":"VLOOKUP($L913,$L$2:$N$7,2,FALSE)*I913","v":594613.88716443488},{"$f":"VLOOKUP($L913,$L$2:$N$7,3,FALSE)*I913","v":22379.062835565008},null,"G",{"$f":"IF(P913=\"G\",M913,IF(P913=\"PT\",0,ERR))","v":594613.88716443488},{"$f":"IF(P913=\"PT\",M913,IF(P913=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S913=\"G\",N913,IF(S913=\"PT\",0,ERR))","v":0},{"$f":"IF(S913=\"PT\",N913,IF(S913=\"G\",0,ERR))","v":22379.062835565008},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y913)","v":594613.88716443488},null,904]
[null,null,"Distribution - Wyoming",null,{"$f":"+G914-Adjustments!H914","v":446121.5799740674},{"$f":"EXPENSES!G389","v":1644444.67},{"$f":"+Adjustments!AW901","v":446121.5799740674},null,{"$f":"SUM($F$914:$H$914)","v":2090566.2499740673},null,null,"Wyoming",{"$f":"VLOOKUP($L914,$L$2:$N$7,2,FALSE)*I914","v":0},{"$f":"VLOOKUP($L914,$L$2:$N$7,3,FALSE)*I914","v":2090566.2499740673},null,"G",{"$f":"IF(P914=\"G\",M914,IF(P914=\"PT\",0,ERR))","v":0},{"$f":"IF(P914=\"PT\",M914,IF(P914=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S914=\"G\",N914,IF(S914=\"PT\",0,ERR))","v":2090566.2499740673},{"$f":"IF(S914=\"PT\",N914,IF(S914=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y914)","v":0},null,905]
[null,null,"Distribution - Utah",null,{"$f":"+G915-Adjustments!H915","v":9681724.2786428779},{"$f":"EXPENSES!G390","v":47088494.43},{"$f":"+Adjustments!AW902","v":9681724.2786428779},null,{"$f":"SUM($F$915:$H$915)","v":56770218.708642878},null,null,"Utah",{"$f":"VLOOKUP($L915,$L$2:$N$7,2,FALSE)*I915","v":56770218.708642878},{"$f":"VLOOKUP($L915,$L$2:$N$7,3,FALSE)*I915","v":0},null,"G",{"$f":"IF(P915=\"G\",M915,IF(P915=\"PT\",0,ERR))","v":56770218.708642878},{"$f":"IF(P915=\"PT\",M915,IF(P915=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S915=\"G\",N915,IF(S915=\"PT\",0,ERR))","v":0},{"$f":"IF(S915=\"PT\",N915,IF(S915=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y915)","v":56770218.708642878},null,906]
[null,null,"General",null,{"$f":"+G916-Adjustments!H916","v":4816808.9714688966},{"$f":"EXPENSES!G391","v":5757970.2399999974},{"$f":"+Adjustments!AW903","v":4816808.9714688966},null,{"$f":"SUM($F$916:$H$916)","v":10574779.211468894},null,null,"Gross Plant",{"$f":"VLOOKUP($L916,$L$2:$N$7,2,FALSE)*I916","v":10219603.089934554},{"$f":"VLOOKUP($L916,$L$2:$N$7,3,FALSE)*I916","v":355176.12153434003},null,"G",{"$f":"IF(P916=\"G\",M916,IF(P916=\"PT\",0,ERR))","v":10219603.089934554},{"$f":"IF(P916=\"PT\",M916,IF(P916=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S916=\"G\",N916,IF(S916=\"PT\",0,ERR))","v":355176.12153434003},{"$f":"IF(S916=\"PT\",N916,IF(S916=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y916)","v":10219603.089934554},null,907]
[null,null,"Total Depreciation Expense",null,{"$f":"+G917-Adjustments!H917","v":14961388.210085843},{"$f":"SUM(F913:F916)","v":55091168.909999996},{"$f":"SUM(G913:G916)","v":14961388.210085843},{"$f":"SUM(H913:H916)","v":0},{"$f":"SUM(I913:I916)","v":70052557.120085835},null,null,null,{"$f":"SUM(M913:M916)","v":67584435.685741872},{"$f":"SUM(N913:N916)","v":2468121.4343439722},null,null,{"$f":"SUM(Q913:Q916)","v":67584435.685741872},{"$f":"SUM(R913:R916)","v":0},null,{"$f":"SUM(T913:T916)","v":2445742.3715084074},{"$f":"SUM(U913:U916)","v":22379.062835565008},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y917)","v":67584435.685741872},null,908]
[null,null,null,null,{"$f":"+G918-Adjustments!H918","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909]
[404,"Amortization and Depletion",null,null,{"$f":"+G919-Adjustments!H919","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910]
[null,null,"Production",null,{"$f":"+G920-Adjustments!H920","v":-16733.38},{"$f":"EXPENSES!G395","v":16733.38},{"$f":"+Adjustments!AW907","v":-16733.38},null,{"$f":"SUM($F$920:$H$920)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L920,$L$2:$N$7,2,FALSE)*I920","v":0},{"$f":"VLOOKUP($L920,$L$2:$N$7,3,FALSE)*I920","v":0},null,"G",{"$f":"IF(P920=\"G\",M920,IF(P920=\"PT\",0,ERR))","v":0},{"$f":"IF(P920=\"PT\",M920,IF(P920=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S920=\"G\",N920,IF(S920=\"PT\",0,ERR))","v":0},{"$f":"IF(S920=\"PT\",N920,IF(S920=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y920)","v":0},null,911]
[null,null,"Distribution - Wyoming",null,{"$f":"+G921-Adjustments!H921","v":0},{"$f":"EXPENSES!G396","v":0},{"$f":"+Adjustments!AW908","v":0},null,{"$f":"SUM($F$921:$H$921)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L921,$L$2:$N$7,2,FALSE)*I921","v":0},{"$f":"VLOOKUP($L921,$L$2:$N$7,3,FALSE)*I921","v":0},null,"G",{"$f":"IF(P921=\"G\",M921,IF(P921=\"PT\",0,ERR))","v":0},{"$f":"IF(P921=\"PT\",M921,IF(P921=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S921=\"G\",N921,IF(S921=\"PT\",0,ERR))","v":0},{"$f":"IF(S921=\"PT\",N921,IF(S921=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y921)","v":0},null,912]
[null,null,"Distribution - Utah",null,{"$f":"+G922-Adjustments!H922","v":0},{"$f":"EXPENSES!G397","v":0},{"$f":"+Adjustments!AW909","v":0},null,{"$f":"SUM($F$922:$H$922)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L922,$L$2:$N$7,2,FALSE)*I922","v":0},{"$f":"VLOOKUP($L922,$L$2:$N$7,3,FALSE)*I922","v":0},null,"G",{"$f":"IF(P922=\"G\",M922,IF(P922=\"PT\",0,ERR))","v":0},{"$f":"IF(P922=\"PT\",M922,IF(P922=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S922=\"G\",N922,IF(S922=\"PT\",0,ERR))","v":0},{"$f":"IF(S922=\"PT\",N922,IF(S922=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y922)","v":0},null,913]
[null,null,"General",null,{"$f":"+G923-Adjustments!H923","v":5707833.1584143154},{"$f":"EXPENSES!G398","v":0},{"$f":"+Adjustments!AW910","v":0},null,{"$f":"SUM($F$923:$H$923)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L923,$L$2:$N$7,2,FALSE)*I923","v":0},{"$f":"VLOOKUP($L923,$L$2:$N$7,3,FALSE)*I923","v":0},null,"G",{"$f":"IF(P923=\"G\",M923,IF(P923=\"PT\",0,ERR))","v":0},{"$f":"IF(P923=\"PT\",M923,IF(P923=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S923=\"G\",N923,IF(S923=\"PT\",0,ERR))","v":0},{"$f":"IF(S923=\"PT\",N923,IF(S923=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y923)","v":0},null,914]
[null,null,"Total Amortization Expense",null,{"$f":"+G924-Adjustments!H924","v":-16733.38},{"$f":"SUM(F920:F923)","v":16733.38},{"$f":"SUM(G920:G923)","v":-16733.38},{"$f":"SUM(H920:H923)","v":0},{"$f":"SUM(I920:I923)","v":0},null,null,null,{"$f":"SUM(M920:M923)","v":0},{"$f":"SUM(N920:N923)","v":0},null,null,{"$f":"SUM(Q920:Q923)","v":0},{"$f":"SUM(R920:R923)","v":0},null,{"$f":"SUM(T920:T923)","v":0},{"$f":"SUM(U920:U923)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y924)","v":0},null,915]
[null,null,null,null,{"$f":"+G925-Adjustments!H925","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"+G926-Adjustments!H926","v":14944654.830085842},{"$f":"F917+F924","v":55107902.289999999},{"$f":"G917+G924","v":14944654.830085842},0,70052557.120085835,null,null,null,{"$f":"M917+M924","v":67584435.685741872},{"$f":"N917+N924","v":2468121.4343439722},null,null,{"$f":"Q917+Q924","v":67584435.685741872},{"$f":"R917+R924","v":0},null,{"$f":"T917+T924","v":2445742.3715084074},{"$f":"U917+U924","v":22379.062835565008},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y926)","v":67584435.685741872},null,917]
[null,null,null,null,{"$f":"+G927-Adjustments!H927","v":0},{"$f":"F918+F925","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918]
["Tax Expenses",null,null,null,{"$f":"+G928-Adjustments!H928","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,919]
[408,"Taxes Other Than Income Taxes",null,null,{"$f":"+G929-Adjustments!H929","v":0},null,null,null,null,null,null,null,null,null,null,"G",{"$f":"IF(P929=\"G\",M929,IF(P929=\"PT\",0,ERR))","v":0},{"$f":"IF(P929=\"PT\",M929,IF(P929=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S929=\"G\",N929,IF(S929=\"PT\",0,ERR))","v":0},{"$f":"IF(S929=\"PT\",N929,IF(S929=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y929)","v":0},null,920]
[null,null,"Production",null,{"$f":"+G930-Adjustments!H930","v":0},{"$f":"EXPENSES!G405","v":0},{"$f":"+Adjustments!AW917","v":0},null,{"$f":"SUM($F$930:$H$930)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L930,$L$2:$N$7,2,FALSE)*I930","v":0},{"$f":"VLOOKUP($L930,$L$2:$N$7,3,FALSE)*I930","v":0},null,"G",{"$f":"IF(P930=\"G\",M930,IF(P930=\"PT\",0,ERR))","v":0},{"$f":"IF(P930=\"PT\",M930,IF(P930=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S930=\"G\",N930,IF(S930=\"PT\",0,ERR))","v":0},{"$f":"IF(S930=\"PT\",N930,IF(S930=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y930)","v":0},null,921]
[null,null,"Distribution - Wyoming",null,{"$f":"+G931-Adjustments!H931","v":152373.50875282823},{"$f":"EXPENSES!G406","v":797147.52},{"$f":"+Adjustments!AW918","v":152373.50875282823},null,{"$f":"SUM($F$931:$H$931)","v":949521.02875282825},null,null,"Wyoming",{"$f":"VLOOKUP($L931,$L$2:$N$7,2,FALSE)*I931","v":0},{"$f":"VLOOKUP($L931,$L$2:$N$7,3,FALSE)*I931","v":949521.02875282825},null,"G",{"$f":"IF(P931=\"G\",M931,IF(P931=\"PT\",0,ERR))","v":0},{"$f":"IF(P931=\"PT\",M931,IF(P931=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S931=\"G\",N931,IF(S931=\"PT\",0,ERR))","v":949521.02875282825},{"$f":"IF(S931=\"PT\",N931,IF(S931=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y931)","v":0},null,922]
[null,null,"Distribution - Utah",null,{"$f":"+G932-Adjustments!H932","v":3228923.2496410422},{"$f":"EXPENSES!G407","v":16892228.719999999},{"$f":"+Adjustments!AW919","v":3228923.2496410422},null,{"$f":"SUM($F$932:$H$932)","v":20121151.969641041},null,null,"Utah",{"$f":"VLOOKUP($L932,$L$2:$N$7,2,FALSE)*I932","v":20121151.969641041},{"$f":"VLOOKUP($L932,$L$2:$N$7,3,FALSE)*I932","v":0},null,"G",{"$f":"IF(P932=\"G\",M932,IF(P932=\"PT\",0,ERR))","v":20121151.969641041},{"$f":"IF(P932=\"PT\",M932,IF(P932=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S932=\"G\",N932,IF(S932=\"PT\",0,ERR))","v":0},{"$f":"IF(S932=\"PT\",N932,IF(S932=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y932)","v":20121151.969641041},null,923]
[null,null,"General",null,{"$f":"+G933-Adjustments!H933","v":6017931.8602387197},{"$f":"EXPENSES!G408","v":1622292.5699999998},{"$f":"+Adjustments!AW920","v":310098.7018244043},null,{"$f":"SUM($F$933:$H$933)","v":1932391.2718244041},null,null,"Gross Plant",{"$f":"VLOOKUP($L933,$L$2:$N$7,2,FALSE)*I933","v":1867487.861219951},{"$f":"VLOOKUP($L933,$L$2:$N$7,3,FALSE)*I933","v":64903.410604453289},null,"G",{"$f":"IF(P933=\"G\",M933,IF(P933=\"PT\",0,ERR))","v":1867487.861219951},{"$f":"IF(P933=\"PT\",M933,IF(P933=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S933=\"G\",N933,IF(S933=\"PT\",0,ERR))","v":64903.410604453289},{"$f":"IF(S933=\"PT\",N933,IF(S933=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y933)","v":1867487.861219951},null,924]
[null,null,"Total Other Taxes",null,{"$f":"+G934-Adjustments!H934","v":3691395.460218275},{"$f":"SUM(F930:F933)","v":19311668.809999999},{"$f":"SUM(G930:G933)","v":3691395.460218275},{"$f":"SUM(H930:H933)","v":0},{"$f":"SUM(I930:I933)","v":23003064.270218275},null,null,null,{"$f":"SUM(M930:M933)","v":21988639.830860991},{"$f":"SUM(N930:N933)","v":1014424.4393572815},null,null,{"$f":"SUM(Q930:Q933)","v":21988639.830860991},{"$f":"SUM(R930:R933)","v":0},null,{"$f":"SUM(T930:T933)","v":1014424.4393572815},{"$f":"SUM(U930:U933)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y934)","v":21988639.830860991},null,925]
[null,null,null,null,{"$f":"+G935-Adjustments!H935","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926]
[4090,"Income Taxes - Federal",null,null,{"$f":"+G936-Adjustments!H936","v":1660135.47387448},{"$f":"EXPENSES!G411","v":33462251.09999999},{"$f":"+Adjustments!AW923","v":-4047697.6845398354},{"$f":"Taxes!C39","v":-1130993.0742799342},{"$f":"SUM($F$936:$H$936)","v":28283560.34118022},null,null,null,{"$f":"Taxes!D35","v":34344274.545558386},{"$f":"Taxes!E35","v":-48261466.350150473},null,"G",{"$f":"IF(P936=\"G\",M936,IF(P936=\"PT\",0,ERR))","v":34344274.545558386},{"$f":"((R512)-(R640+R905+R926+R934-R938))*Taxes!$L$23","v":0},"G",{"$f":"IF(S936=\"G\",N936,IF(N936=\"PT\",0,ERR))","v":-48261466.350150473},{"$f":"((U512)-(U640+U905+U926+U934-U938))*Taxes!$L$23","v":-8520.906837047045},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y936)","v":34344274.545558386},null,927]
[null,null,null,null,{"$f":"+G937-Adjustments!H937","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928]
[4091,"Income Taxes - State",null,null,{"$f":"+G938-Adjustments!H938","v":0},{"$f":"EXPENSES!G413","v":-2272888},{"$f":"+Adjustments!AW925","v":0},null,{"$f":"SUM($F$938:$H$938)","v":-2272888},null,null,null,null,null,null,"G",{"$f":"IF(P938=\"G\",M938,IF(P938=\"PT\",0,ERR))","v":0},{"$f":"IF(P938=\"PT\",M938,IF(P938=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S938=\"G\",N938,IF(S938=\"PT\",0,ERR))","v":0},{"$f":"IF(S938=\"PT\",N938,IF(S938=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y938)","v":0},null,929]
[null,null,null,null,{"$f":"+G939-Adjustments!H939","v":-12722350.160776965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930]
[4101,"Deferred Income Taxes",null,null,{"$f":"+G940-Adjustments!H940","v":0},{"$f":"EXPENSES!G415","v":4179071.78},{"$f":"+Adjustments!AW927","v":0},null,{"$f":"SUM($F$940:$H$940)","v":4179071.78},null,null,null,null,null,null,"G",{"$f":"IF(P940=\"G\",M940,IF(P940=\"PT\",0,ERR))","v":0},{"$f":"IF(P940=\"PT\",M940,IF(P940=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S940=\"G\",N940,IF(S940=\"PT\",0,ERR))","v":0},{"$f":"IF(S940=\"PT\",N940,IF(S940=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y940)","v":0},null,931]
[null,null,null,null,{"$f":"+G941-Adjustments!H941","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,932]
[4111,"Deferred Income Tax Credit",null,null,{"$f":"+G942-Adjustments!H942","v":0},{"$f":"EXPENSES!G417","v":0},{"$f":"+Adjustments!AW929","v":0},null,{"$f":"SUM($F$942:$H$942)","v":0},null,null,null,null,null,null,"G",{"$f":"IF(P942=\"G\",M942,IF(P942=\"PT\",0,ERR))","v":0},{"$f":"IF(P942=\"PT\",M942,IF(P942=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S942=\"G\",N942,IF(S942=\"PT\",0,ERR))","v":0},{"$f":"IF(S942=\"PT\",N942,IF(S942=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y942)","v":0},null,933]
[null,null,null,null,{"$f":"+G943-Adjustments!H943","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,934]
[4114,"Investment Tax Credit Adjustment",null,null,{"$f":"+G944-Adjustments!H944","v":0},{"$f":"EXPENSES!G419","v":0},{"$f":"+Adjustments!AW931","v":0},null,{"$f":"SUM($F$944:$H$944)","v":0},null,null,null,null,null,null,"G",{"$f":"IF(P944=\"G\",M944,IF(P944=\"PT\",0,ERR))","v":0},{"$f":"IF(P944=\"PT\",M944,IF(P944=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S944=\"G\",N944,IF(S944=\"PT\",0,ERR))","v":0},{"$f":"IF(S944=\"PT\",N944,IF(S944=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y944)","v":0},null,935]
[null,null,null,null,{"$f":"+G945-Adjustments!H945","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936]
[null,null,null,null,{"$f":"+G946-Adjustments!H946","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,937]
[null,null,null,null,{"$f":"+G947-Adjustments!H947","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,938]
[null,null,null,null,{"$f":"+G948-Adjustments!H948","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939]
[null,null,null,null,{"$f":"+G949-Adjustments!H949","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,940]
[null,"Total Tax Expenses",null,null,{"$f":"+G950-Adjustments!H950","v":-356302.22432156047},{"$f":"F934+F936+F938+F940+F942+F944+F946+F948","v":54680103.68999999},{"$f":"G934+G936+G938+G940+G942+G944+G946+G948","v":-356302.22432156047},{"$f":"H934+H936+H938+H940+H942+H944+H946+H948","v":-1130993.0742799342},{"$f":"I934+I936+I938+I940+I942+I944+I946+I948","v":53192808.391398497},null,null,null,{"$f":"M934+M936+M938+M940+M942+M944+M946+M948","v":56332914.37641938},{"$f":"N934+N936+N938+N940+N942+N944+N946+N948","v":-47247041.910793193},null,null,{"$f":"Q934+Q936+Q938+Q940+Q942+Q944+Q946+Q948","v":56332914.37641938},{"$f":"R934+R936+R938+R940+R942+R944+R946+R948","v":0},null,{"$f":"T934+T936+T938+T940+T942+T944+T946+T948","v":-47247041.910793193},{"$f":"U934+U936+U938+U940+U942+U944+U946+U948","v":-8520.906837047045},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y950)","v":56332914.37641938},null,941]
[null,null,null,null,{"$f":"+G951-Adjustments!H951","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,942]
[null,null,null,null,{"$f":"+G952-Adjustments!H952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"+G953-Adjustments!H953","v":14588352.605764281},{"$f":"F926+F950","v":109788005.97999999},{"$f":"G926+G950","v":14588352.605764281},{"$f":"H926+H950","v":-1130993.0742799342},{"$f":"I926+I950","v":123245365.51148432},null,null,null,{"$f":"M926+M950","v":123917350.06216125},{"$f":"N926+N950","v":-44778920.476449221},null,null,{"$f":"Q926+Q950","v":123917350.06216125},{"$f":"R926+R950","v":0},null,{"$f":"T926+T950","v":-44801299.539284788},{"$f":"U926+U950","v":13858.155998517963},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y953)","v":123917350.06216125},null,944]
[null,null,null,null,{"$f":"+G954-Adjustments!H954","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,945]
[null,null,null,null,{"$f":"+G955-Adjustments!H955","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,946]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G956-Adjustments!H956","v":10022353.92615106},{"$f":"F640+F905+F953","v":831281287.87061799},{"$f":"G640+G905+G953","v":10022353.92615106},{"$f":"H640+H905+H953","v":-1130993.0742799342},{"$f":"I640+I905+I953","v":840172648.72248912},null,null,null,{"$f":"M640+M905+M953","v":833545705.94168091},{"$f":"N640+N905+N953","v":-37479993.144964129},null,null,{"$f":"Q640+Q905+Q953","v":256856660.93524265},{"$f":"R640+R905+R953","v":576689045.00643826},null,{"$f":"T640+T905+T953","v":-38250339.411170691},{"$f":"U640+U905+U953","v":761825.35936951754},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y956)","v":256856660.93524265},null,947]
[null,null,null,null,{"$f":"+G957-Adjustments!H957","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,948]
[null,null,null,null,{"$f":"+G958-Adjustments!H958","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949]
["UTILITY RATE BASE",null,null,null,{"$f":"+G959-Adjustments!H959","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,950]
[null,null,null,null,{"$f":"+G960-Adjustments!H960","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,951]
["NET UTILITY PLANT",null,null,null,{"$f":"+G961-Adjustments!H961","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,952]
[null,null,null,null,{"$f":"+G962-Adjustments!H962","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,953]
["101  Gas Plant In Service",null,null,null,{"$f":"+G963-Adjustments!H963","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,954]
["Intangible Plant",null,null,null,{"$f":"+G964-Adjustments!H964","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955]
[null,"302","Franchises & Consents",null,{"$f":"+G965-Adjustments!H965","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,956]
[null,null,"Distribution - Wyoming",null,{"$f":"+G966-Adjustments!H966","v":0},{"$f":"'Rate Base'!$AE$15","v":10883.08},{"$f":"+Adjustments!AW950","v":0},null,{"$f":"SUM(F966:H966)","v":10883.08},null,null,"Wyoming",{"$f":"VLOOKUP($L966,$L$2:$N$7,2,FALSE)*I966","v":0},{"$f":"VLOOKUP($L966,$L$2:$N$7,3,FALSE)*I966","v":10883.08},null,"G",{"$f":"IF(P966=\"G\",M966,IF(P966=\"PT\",0,ERR))","v":0},{"$f":"IF(P966=\"PT\",M966,IF(P966=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S966=\"G\",N966,IF(S966=\"PT\",0,ERR))","v":10883.08},{"$f":"IF(S966=\"PT\",N966,IF(S966=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y966)","v":0},null,957]
[null,null,"Distribution - Utah",null,{"$f":"+G967-Adjustments!H967","v":0},{"$f":"'Rate Base'!$AE$16","v":58742.880000000005},{"$f":"+Adjustments!AW951","v":0},null,{"$f":"SUM(F967:H967)","v":58742.880000000005},null,null,"Utah",{"$f":"VLOOKUP($L967,$L$2:$N$7,2,FALSE)*I967","v":58742.880000000005},{"$f":"VLOOKUP($L967,$L$2:$N$7,3,FALSE)*I967","v":0},null,"G",{"$f":"IF(P967=\"G\",M967,IF(P967=\"PT\",0,ERR))","v":58742.880000000005},{"$f":"IF(P967=\"PT\",M967,IF(P967=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S967=\"G\",N967,IF(S967=\"PT\",0,ERR))","v":0},{"$f":"IF(S967=\"PT\",N967,IF(S967=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y967)","v":58742.880000000005},null,958]
[null,null,null,null,{"$f":"+G968-Adjustments!H968","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,959]
[null,null,"Total Intangible Plant",null,{"$f":"+G969-Adjustments!H969","v":0},{"$f":"SUM(F966:F967)","v":69625.960000000006},{"$f":"SUM(G966:G967)","v":0},null,{"$f":"SUM(I966:I967)","v":69625.960000000006},null,null,null,{"$f":"SUM(M966:M967)","v":58742.880000000005},{"$f":"SUM(N966:N967)","v":10883.08},null,null,{"$f":"SUM(Q966:Q967)","v":58742.880000000005},{"$f":"SUM(R966:R967)","v":0},null,{"$f":"SUM(T966:T967)","v":10883.08},{"$f":"SUM(U966:U967)","v":0},null,{"$f":"SUM(W966:W967)","v":58742.880000000005},null,960]
[null,null,null,null,{"$f":"+G970-Adjustments!H970","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,961]
["Production & Gathering Plant",null,null,null,{"$f":"+G971-Adjustments!H971","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,962]
[null,"325","Land & Land Rights",null,{"$f":"+G972-Adjustments!H972","v":-394814.74346999993},{"$f":"'Rate Base'!$AE$21","v":6266900.6900000004},{"$f":"+Adjustments!AW956","v":-394814.74346999993},null,{"$f":"SUM(F972:H972)","v":5872085.9465300003},null,null,"Sales",{"$f":"VLOOKUP($L972,$L$2:$N$7,2,FALSE)*I972","v":5659098.455549377},{"$f":"VLOOKUP($L972,$L$2:$N$7,3,FALSE)*I972","v":212987.4909806232},null,"G",{"$f":"IF(P972=\"G\",M972,IF(P972=\"PT\",0,ERR))","v":5659098.455549377},{"$f":"IF(P972=\"PT\",M972,IF(P972=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S972=\"G\",N972,IF(S972=\"PT\",0,ERR))","v":0},{"$f":"IF(S972=\"PT\",N972,IF(S972=\"G\",0,ERR))","v":212987.4909806232},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y972)","v":5659098.455549377},null,963]
[null,"326...9","Structures",null,{"$f":"+G973-Adjustments!H973","v":-90566.783370000005},{"$f":"'Rate Base'!$AE$22","v":1437567.99},{"$f":"+Adjustments!AW957","v":-90566.783370000005},null,1347001.2066299999,null,null,"Sales",1298143.8823400633,48857.324289936623,null,"G",1298143.8823400633,0,"PT",0,48857.324289936623,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y973)","v":1298143.8823400633},null,964]
[null,"330","Gas Wells - Construction",null,{"$f":"+G974-Adjustments!H974","v":-3287043.51003},{"$f":"'Rate Base'!$AE$23","v":52175293.810000002},{"$f":"+Adjustments!AW958","v":-3287043.51003},null,48888250.299970001,null,null,"Sales",47115015.734836221,1773234.5651337807,null,"G",47115015.734836221,0,"PT",0,1773234.5651337807,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y974)","v":47115015.734836221},null,{"$f":"Y973+1","v":965}]
[null,"331","Gas Wells - Equipment",null,{"$f":"+G975-Adjustments!H975","v":-1084630.4311500003},{"$f":"'Rate Base'!$AE$24","v":17216356.050000001},{"$f":"+Adjustments!AW959","v":-1084630.4311500003},null,16131725.61885,null,null,"Sales",15546608.882475074,585116.73637492617,null,"G",15546608.882475074,0,"PT",0,585116.73637492617,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y975)","v":15546608.882475074},null,966]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"+G976-Adjustments!H976","v":-169710.41556000002},{"$f":"'Rate Base'!$AE$25","v":2693816.12},{"$f":"+Adjustments!AW960","v":-169710.41556000002},null,2524105.70444,null,null,"Sales",2432553.4101013518,91552.294338648178,null,"G",2432553.4101013518,0,"PT",0,91552.294338648178,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y976)","v":2432553.4101013518},null,967]
[null,"336","Purification Equipment",null,{"$f":"+G977-Adjustments!H977","v":-3591.9267300000001},{"$f":"'Rate Base'!$AE$26","v":57014.71},{"$f":"+Adjustments!AW961","v":-3591.9267300000001},null,53422.78327,null,null,"Sales",51485.075839712343,1937.7074302876574,null,"G",51485.075839712343,0,"PT",0,1937.7074302876574,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y977)","v":51485.075839712343},null,968]
[null,"337","Other Equipment",null,{"$f":"+G978-Adjustments!H978","v":-7634.7576899999976},{"$f":"'Rate Base'!$AE$27","v":121186.63},{"$f":"+Adjustments!AW962","v":-7634.7576899999976},null,113551.87231000001,null,null,"Sales",109433.21182040844,4118.6604895915661,null,"G",109433.21182040844,0,"PT",0,4118.6604895915661,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y978)","v":109433.21182040844},null,969]
[null,null,null,null,{"$f":"+G979-Adjustments!H979","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,970]
[null,"Total Production & Gathering Plant",null,null,{"$f":"+G980-Adjustments!H980","v":-5037992.5680000009},{"$f":"SUM(F972:F978)","v":79968136},{"$f":"SUM(G972:G978)","v":-5037992.5680000009},null,{"$f":"SUM(I972:I978)","v":74930143.431999996},null,null,null,{"$f":"SUM(M972:M978)","v":72212338.652962208},{"$f":"SUM(N972:N978)","v":2717804.7790377946},null,null,{"$f":"SUM(Q972:Q978)","v":72212338.652962208},{"$f":"SUM(R972:R978)","v":0},null,{"$f":"SUM(T972:T978)","v":0},{"$f":"SUM(U972:U978)","v":2717804.7790377946},null,{"$f":"SUM(W972:W978)","v":72212338.652962208},null,971]
[null,null,null,null,{"$f":"+G981-Adjustments!H981","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,972]
["Distribution Plant",null,null,null,{"$f":"+G982-Adjustments!H982","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,973]
[null,"374","Land & Land Rights",null,{"$f":"+G983-Adjustments!H983","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,974]
[null,null,null,"Wyoming",{"$f":"+G984-Adjustments!H984","v":383.33466864400543},{"$f":"'Rate Base'!$AE$33","v":400188.28},{"$f":"+Adjustments!AW968","v":383.33466864400543},null,{"$f":"SUM(F984:H984)","v":400571.61466864403},null,null,"Wyoming",{"$f":"VLOOKUP($L984,$L$2:$N$7,2,FALSE)*I984","v":0},{"$f":"VLOOKUP($L984,$L$2:$N$7,3,FALSE)*I984","v":400571.61466864403},null,"G",{"$f":"IF(P984=\"G\",M984,IF(P984=\"PT\",0,ERR))","v":0},{"$f":"IF(P984=\"PT\",M984,IF(P984=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S984=\"G\",N984,IF(S984=\"PT\",0,ERR))","v":400571.61466864403},{"$f":"IF(S984=\"PT\",N984,IF(S984=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y984)","v":0},null,975]
[null,null,null,"Utah",{"$f":"+G985-Adjustments!H985","v":-383.33466865122318},{"$f":"'Rate Base'!$AE$34","v":17574435.459999997},{"$f":"+Adjustments!AW969","v":-383.33466865122318},null,{"$f":"SUM(F985:H985)","v":17574052.125331346},null,null,"Utah",{"$f":"VLOOKUP($L985,$L$2:$N$7,2,FALSE)*I985","v":17574052.125331346},{"$f":"VLOOKUP($L985,$L$2:$N$7,3,FALSE)*I985","v":0},null,"G",{"$f":"IF(P985=\"G\",M985,IF(P985=\"PT\",0,ERR))","v":17574052.125331346},{"$f":"IF(P985=\"PT\",M985,IF(P985=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S985=\"G\",N985,IF(S985=\"PT\",0,ERR))","v":0},{"$f":"IF(S985=\"PT\",N985,IF(S985=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y985)","v":17574052.125331346},null,976]
[null,null,null,"Total",{"$f":"+G986-Adjustments!H986","v":-7.2177499532699585E-9},{"$f":"SUM(F984:F985)","v":17974623.739999998},{"$f":"SUM(G984:G985)","v":-7.2177499532699585E-9},null,{"$f":"SUM(I984:I985)","v":17974623.739999991},null,null,null,{"$f":"SUM(M984:M985)","v":17574052.125331346},{"$f":"SUM(N984:N985)","v":400571.61466864403},null,null,{"$f":"SUM(Q984:Q985)","v":17574052.125331346},{"$f":"SUM(R984:R985)","v":0},null,{"$f":"SUM(T984:T985)","v":400571.61466864403},{"$f":"SUM(U984:U985)","v":0},null,{"$f":"SUM(W984:W985)","v":17574052.125331346},null,977]
[null,null,null,null,{"$f":"+G987-Adjustments!H987","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,978]
[null,"375","Structures & Improvements",null,{"$f":"+G988-Adjustments!H988","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,979]
[null,null,null,"Wyoming",{"$f":"+G989-Adjustments!H989","v":-1140.1242667544866},{"$f":"'Rate Base'!$AE$38","v":982959.23},{"$f":"+Adjustments!AW973","v":-1140.1242667544866},null,{"$f":"SUM(F989:H989)","v":981819.10573324549},null,null,"Wyoming",{"$f":"VLOOKUP($L989,$L$2:$N$7,2,FALSE)*I989","v":0},{"$f":"VLOOKUP($L989,$L$2:$N$7,3,FALSE)*I989","v":981819.10573324549},null,"G",{"$f":"IF(P989=\"G\",M989,IF(P989=\"PT\",0,ERR))","v":0},{"$f":"IF(P989=\"PT\",M989,IF(P989=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S989=\"G\",N989,IF(S989=\"PT\",0,ERR))","v":981819.10573324549},{"$f":"IF(S989=\"PT\",N989,IF(S989=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y989)","v":0},null,980]
[null,null,null,"Utah",{"$f":"+G990-Adjustments!H990","v":1140.1242667529732},{"$f":"'Rate Base'!$AE$39","v":15164181},{"$f":"+Adjustments!AW974","v":1140.1242667529732},null,{"$f":"SUM(F990:H990)","v":15165321.124266753},null,null,"Utah",{"$f":"VLOOKUP($L990,$L$2:$N$7,2,FALSE)*I990","v":15165321.124266753},{"$f":"VLOOKUP($L990,$L$2:$N$7,3,FALSE)*I990","v":0},null,"G",{"$f":"IF(P990=\"G\",M990,IF(P990=\"PT\",0,ERR))","v":15165321.124266753},{"$f":"IF(P990=\"PT\",M990,IF(P990=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S990=\"G\",N990,IF(S990=\"PT\",0,ERR))","v":0},{"$f":"IF(S990=\"PT\",N990,IF(S990=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y990)","v":15165321.124266753},null,981]
[null,null,null,"Total",{"$f":"+G991-Adjustments!H991","v":-1.5133991837501526E-9},{"$f":"SUM(F989:F990)","v":16147140.23},{"$f":"SUM(G989:G990)","v":-1.5133991837501526E-9},null,{"$f":"SUM(I989:I990)","v":16147140.229999999},null,null,null,{"$f":"SUM(M989:M990)","v":15165321.124266753},{"$f":"SUM(N989:N990)","v":981819.10573324549},null,null,{"$f":"SUM(Q989:Q990)","v":15165321.124266753},{"$f":"SUM(R989:R990)","v":0},null,{"$f":"SUM(T989:T990)","v":981819.10573324549},{"$f":"SUM(U989:U990)","v":0},null,{"$f":"SUM(W989:W990)","v":15165321.124266753},null,982]
[null,null,null,null,{"$f":"+G992-Adjustments!H992","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,983]
[null,"376","Mains",null,{"$f":"+G993-Adjustments!H993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,984]
[null,null,null,"Dist - Wy - Mains - SD",{"$f":"+G994-Adjustments!H994","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,985]
[null,null,null,"Dist - Wy - Mains - LD",{"$f":"+G995-Adjustments!H995","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,986]
[null,null,null,"Dist - Wy - Mains - Feeders",{"$f":"+G996-Adjustments!H996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,987]
[null,null,null,"Total Wyoming",{"$f":"+G997-Adjustments!H997","v":5396114.6985725909},{"$f":"'Rate Base'!$AE$46","v":37088094.039999999},{"$f":"+Adjustments!AW981","v":5396114.6985725909},null,{"$f":"SUM(F997:H997)","v":42484208.73857259},null,null,"Wyoming",{"$f":"VLOOKUP($L997,$L$2:$N$7,2,FALSE)*I997","v":0},{"$f":"VLOOKUP($L997,$L$2:$N$7,3,FALSE)*I997","v":42484208.73857259},null,"G",{"$f":"IF(P997=\"G\",M997,IF(P997=\"PT\",0,ERR))","v":0},{"$f":"IF(P997=\"PT\",M997,IF(P997=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S997=\"G\",N997,IF(S997=\"PT\",0,ERR))","v":42484208.73857259},{"$f":"IF(S997=\"PT\",N997,IF(S997=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y997)","v":0},null,988]
[null,null,null,"Dist - Ut - Mains - SD",{"$f":"+G998-Adjustments!H998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,989]
[null,null,null,"Dist - Ut - Mains - LD",{"$f":"+G999-Adjustments!H999","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990]
[null,null,null,"Dist - Ut - Mains - Feeders",{"$f":"+G1000-Adjustments!H1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,991]
[null,null,null,"Total Utah",{"$f":"+G1001-Adjustments!H1001","v":187508789.51697683},{"$f":"'Rate Base'!$AE$50","v":1319689572.8099999},{"$f":"+Adjustments!AW985","v":187508789.51697683},null,{"$f":"SUM(F1001:H1001)","v":1507198362.3269768},null,null,"Utah",{"$f":"VLOOKUP($L1001,$L$2:$N$7,2,FALSE)*I1001","v":1507198362.3269768},{"$f":"VLOOKUP($L1001,$L$2:$N$7,3,FALSE)*I1001","v":0},null,"G",{"$f":"IF(P1001=\"G\",M1001,IF(P1001=\"PT\",0,ERR))","v":1507198362.3269768},{"$f":"IF(P1001=\"PT\",M1001,IF(P1001=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1001=\"G\",N1001,IF(S1001=\"PT\",0,ERR))","v":0},{"$f":"IF(S1001=\"PT\",N1001,IF(S1001=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1001)","v":1507198362.3269768},null,992]
[null,null,null,"Total Mains",{"$f":"+G1002-Adjustments!H1002","v":192904904.21554941},{"$f":"F1001+F997","v":1356777666.8499999},{"$f":"G1001+G997","v":192904904.21554941},{"$f":"H1001+H997","v":0},{"$f":"I1001+I997","v":1549682571.0655494},null,null,null,{"$f":"M1001+M997","v":1507198362.3269768},{"$f":"N1001+N997","v":42484208.73857259},null,"G",{"$f":"Q1001+Q997","v":1507198362.3269768},{"$f":"R1001+R997","v":0},"G",{"$f":"T1001+T997","v":42484208.73857259},{"$f":"U1001+U997","v":0},null,{"$f":"W1001+W997","v":1507198362.3269768},null,993]
[null,null,null,null,{"$f":"+G1003-Adjustments!H1003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,994]
[null,"377","Compressor Station Equipment",null,{"$f":"+G1004-Adjustments!H1004","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995]
[null,null,null,"Wyoming",{"$f":"+G1005-Adjustments!H1005","v":0},{"$f":"'Rate Base'!$AE$54","v":0},{"$f":"+Adjustments!AW989","v":0},null,{"$f":"SUM(F1005:H1005)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1005,$L$2:$N$7,2,FALSE)*I1005","v":0},{"$f":"VLOOKUP($L1005,$L$2:$N$7,3,FALSE)*I1005","v":0},null,"G",{"$f":"IF(P1005=\"G\",M1005,IF(P1005=\"PT\",0,ERR))","v":0},{"$f":"IF(P1005=\"PT\",M1005,IF(P1005=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1005=\"G\",N1005,IF(S1005=\"PT\",0,ERR))","v":0},{"$f":"IF(S1005=\"PT\",N1005,IF(S1005=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1005)","v":0},null,996]
[null,null,null,"Utah",{"$f":"+G1006-Adjustments!H1006","v":289614.68796616793},{"$f":"'Rate Base'!$AE$55","v":18242697.75},{"$f":"+Adjustments!AW990","v":289614.68796616793},null,{"$f":"SUM(F1006:H1006)","v":18532312.437966168},null,null,"Utah",{"$f":"VLOOKUP($L1006,$L$2:$N$7,2,FALSE)*I1006","v":18532312.437966168},{"$f":"VLOOKUP($L1006,$L$2:$N$7,3,FALSE)*I1006","v":0},null,"G",{"$f":"IF(P1006=\"G\",M1006,IF(P1006=\"PT\",0,ERR))","v":18532312.437966168},{"$f":"IF(P1006=\"PT\",M1006,IF(P1006=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1006=\"G\",N1006,IF(S1006=\"PT\",0,ERR))","v":0},{"$f":"IF(S1006=\"PT\",N1006,IF(S1006=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1006)","v":18532312.437966168},null,997]
[null,null,null,"Total",{"$f":"+G1007-Adjustments!H1007","v":289614.68796616793},{"$f":"SUM(F1005:F1006)","v":18242697.75},{"$f":"SUM(G1005:G1006)","v":289614.68796616793},null,{"$f":"SUM(I1005:I1006)","v":18532312.437966168},null,null,null,{"$f":"SUM(M1005:M1006)","v":18532312.437966168},{"$f":"SUM(N1005:N1006)","v":0},null,null,{"$f":"SUM(Q1005:Q1006)","v":18532312.437966168},{"$f":"SUM(R1005:R1006)","v":0},null,{"$f":"SUM(T1005:T1006)","v":0},{"$f":"SUM(U1005:U1006)","v":0},null,{"$f":"SUM(W1005:W1006)","v":18532312.437966168},null,998]
[null,null,null,null,{"$f":"+G1008-Adjustments!H1008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,999]
[null,"378","Measuring & Regulation Station Equip",null,{"$f":"+G1009-Adjustments!H1009","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,null,"Wyoming",{"$f":"+G1010-Adjustments!H1010","v":1267310.5461508371},{"$f":"'Rate Base'!$AE$59","v":6862112.5300000003},{"$f":"+Adjustments!AW994","v":1267310.5461508371},null,{"$f":"SUM(F1010:H1010)","v":8129423.0761508374},null,null,"Wyoming",{"$f":"VLOOKUP($L1010,$L$2:$N$7,2,FALSE)*I1010","v":0},{"$f":"VLOOKUP($L1010,$L$2:$N$7,3,FALSE)*I1010","v":8129423.0761508374},null,"G",{"$f":"IF(P1010=\"G\",M1010,IF(P1010=\"PT\",0,ERR))","v":0},{"$f":"IF(P1010=\"PT\",M1010,IF(P1010=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1010=\"G\",N1010,IF(S1010=\"PT\",0,ERR))","v":8129423.0761508374},{"$f":"IF(S1010=\"PT\",N1010,IF(S1010=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1010)","v":0},null,1001]
[null,null,null,"Utah",{"$f":"+G1011-Adjustments!H1011","v":16994968.006583691},{"$f":"'Rate Base'!$AE$60","v":82997758.230000004},{"$f":"+Adjustments!AW995","v":16994968.006583691},null,{"$f":"SUM(F1011:H1011)","v":99992726.236583695},null,null,"Utah",{"$f":"VLOOKUP($L1011,$L$2:$N$7,2,FALSE)*I1011","v":99992726.236583695},{"$f":"VLOOKUP($L1011,$L$2:$N$7,3,FALSE)*I1011","v":0},null,"G",{"$f":"IF(P1011=\"G\",M1011,IF(P1011=\"PT\",0,ERR))","v":99992726.236583695},{"$f":"IF(P1011=\"PT\",M1011,IF(P1011=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1011=\"G\",N1011,IF(S1011=\"PT\",0,ERR))","v":0},{"$f":"IF(S1011=\"PT\",N1011,IF(S1011=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1011)","v":99992726.236583695},null,1002]
[null,null,null,"Total",{"$f":"+G1012-Adjustments!H1012","v":18262278.552734528},{"$f":"SUM(F1010:F1011)","v":89859870.760000005},{"$f":"SUM(G1010:G1011)","v":18262278.552734528},null,{"$f":"SUM(I1010:I1011)","v":108122149.31273453},null,null,null,{"$f":"SUM(M1010:M1011)","v":99992726.236583695},{"$f":"SUM(N1010:N1011)","v":8129423.0761508374},null,null,{"$f":"SUM(Q1010:Q1011)","v":99992726.236583695},{"$f":"SUM(R1010:R1011)","v":0},null,{"$f":"SUM(T1010:T1011)","v":8129423.0761508374},{"$f":"SUM(U1010:U1011)","v":0},null,{"$f":"SUM(W1010:W1011)","v":99992726.236583695},null,1003]
[null,null,null,null,{"$f":"+G1013-Adjustments!H1013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1004]
[null,"380","Services",null,{"$f":"+G1014-Adjustments!H1014","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1005]
[null,null,null,"Wyoming",{"$f":"+G1015-Adjustments!H1015","v":1495065.6405559368},{"$f":"'Rate Base'!$AE$64","v":18000938.789999999},{"$f":"+Adjustments!AW999","v":1495065.6405559368},null,{"$f":"SUM(F1015:H1015)","v":19496004.430555936},null,null,"Wyoming",{"$f":"VLOOKUP($L1015,$L$2:$N$7,2,FALSE)*I1015","v":0},{"$f":"VLOOKUP($L1015,$L$2:$N$7,3,FALSE)*I1015","v":19496004.430555936},null,"G",{"$f":"IF(P1015=\"G\",M1015,IF(P1015=\"PT\",0,ERR))","v":0},{"$f":"IF(P1015=\"PT\",M1015,IF(P1015=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1015=\"G\",N1015,IF(S1015=\"PT\",0,ERR))","v":19496004.430555936},{"$f":"IF(S1015=\"PT\",N1015,IF(S1015=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1015)","v":0},null,1006]
[null,null,null,"Utah",{"$f":"+G1016-Adjustments!H1016","v":29585563.455949008},{"$f":"'Rate Base'!$AE$65","v":356543938.62},{"$f":"+Adjustments!AW1000","v":29585563.455949008},null,{"$f":"SUM(F1016:H1016)","v":386129502.07594901},null,null,"Utah",{"$f":"VLOOKUP($L1016,$L$2:$N$7,2,FALSE)*I1016","v":386129502.07594901},{"$f":"VLOOKUP($L1016,$L$2:$N$7,3,FALSE)*I1016","v":0},null,"G",{"$f":"IF(P1016=\"G\",M1016,IF(P1016=\"PT\",0,ERR))","v":386129502.07594901},{"$f":"IF(P1016=\"PT\",M1016,IF(P1016=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1016=\"G\",N1016,IF(S1016=\"PT\",0,ERR))","v":0},{"$f":"IF(S1016=\"PT\",N1016,IF(S1016=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1016)","v":386129502.07594901},null,1007]
[null,null,null,"Total",{"$f":"+G1017-Adjustments!H1017","v":31080629.096504945},{"$f":"SUM(F1015:F1016)","v":374544877.41000003},{"$f":"SUM(G1015:G1016)","v":31080629.096504945},null,{"$f":"SUM(I1015:I1016)","v":405625506.50650495},null,null,null,{"$f":"SUM(M1015:M1016)","v":386129502.07594901},{"$f":"SUM(N1015:N1016)","v":19496004.430555936},null,null,{"$f":"SUM(Q1015:Q1016)","v":386129502.07594901},{"$f":"SUM(R1015:R1016)","v":0},null,{"$f":"SUM(T1015:T1016)","v":19496004.430555936},{"$f":"SUM(U1015:U1016)","v":0},null,{"$f":"SUM(W1015:W1016)","v":386129502.07594901},null,1008]
[null,null,null,null,{"$f":"+G1018-Adjustments!H1018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1009]
[null,"381...2","Meters & Meter Installation",null,{"$f":"+G1019-Adjustments!H1019","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1010]
[null,null,null,"Wyoming",{"$f":"+G1020-Adjustments!H1020","v":832199.90915747918},{"$f":"'Rate Base'!$AE$69","v":9055333.2039999999},{"$f":"+Adjustments!AW1004","v":832199.90915747918},null,{"$f":"SUM(F1020:H1020)","v":9887533.1131574791},null,null,"Wyoming",{"$f":"VLOOKUP($L1020,$L$2:$N$7,2,FALSE)*I1020","v":0},{"$f":"VLOOKUP($L1020,$L$2:$N$7,3,FALSE)*I1020","v":9887533.1131574791},null,"G",{"$f":"IF(P1020=\"G\",M1020,IF(P1020=\"PT\",0,ERR))","v":0},{"$f":"IF(P1020=\"PT\",M1020,IF(P1020=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1020=\"G\",N1020,IF(S1020=\"PT\",0,ERR))","v":9887533.1131574791},{"$f":"IF(S1020=\"PT\",N1020,IF(S1020=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1020)","v":0},null,1011]
[null,null,null,"Utah",{"$f":"+G1021-Adjustments!H1021","v":24329056.820991516},{"$f":"'Rate Base'!$AE$70","v":287541434.20599997},{"$f":"+Adjustments!AW1005","v":24329056.820991516},null,{"$f":"SUM(F1021:H1021)","v":311870491.02699149},null,null,"Utah",{"$f":"VLOOKUP($L1021,$L$2:$N$7,2,FALSE)*I1021","v":311870491.02699149},{"$f":"VLOOKUP($L1021,$L$2:$N$7,3,FALSE)*I1021","v":0},null,"G",{"$f":"IF(P1021=\"G\",M1021,IF(P1021=\"PT\",0,ERR))","v":311870491.02699149},{"$f":"IF(P1021=\"PT\",M1021,IF(P1021=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1021=\"G\",N1021,IF(S1021=\"PT\",0,ERR))","v":0},{"$f":"IF(S1021=\"PT\",N1021,IF(S1021=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1021)","v":311870491.02699149},null,1012]
[null,null,null,"Total",{"$f":"+G1022-Adjustments!H1022","v":25161256.730148993},{"$f":"SUM(F1020:F1021)","v":296596767.40999997},{"$f":"SUM(G1020:G1021)","v":25161256.730148993},null,{"$f":"SUM(I1020:I1021)","v":321758024.14014894},null,null,null,{"$f":"SUM(M1020:M1021)","v":311870491.02699149},{"$f":"SUM(N1020:N1021)","v":9887533.1131574791},null,null,{"$f":"SUM(Q1020:Q1021)","v":311870491.02699149},{"$f":"SUM(R1020:R1021)","v":0},null,{"$f":"SUM(T1020:T1021)","v":9887533.1131574791},{"$f":"SUM(U1020:U1021)","v":0},null,{"$f":"SUM(W1020:W1021)","v":311870491.02699149},null,1013]
[null,null,null,null,{"$f":"+G1023-Adjustments!H1023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1014]
[null,"383...4","House Regulators & Reg Installations",null,{"$f":"+G1024-Adjustments!H1024","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1015]
[null,null,null,"Wyoming",{"$f":"+G1025-Adjustments!H1025","v":-83011.567854189198},{"$f":"'Rate Base'!$AE$74","v":854214},{"$f":"+Adjustments!AW1009","v":-83011.567854189198},null,{"$f":"SUM(F1025:H1025)","v":771202.4321458108},null,null,"Wyoming",{"$f":"VLOOKUP($L1025,$L$2:$N$7,2,FALSE)*I1025","v":0},{"$f":"VLOOKUP($L1025,$L$2:$N$7,3,FALSE)*I1025","v":771202.4321458108},null,"G",{"$f":"IF(P1025=\"G\",M1025,IF(P1025=\"PT\",0,ERR))","v":0},{"$f":"IF(P1025=\"PT\",M1025,IF(P1025=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1025=\"G\",N1025,IF(S1025=\"PT\",0,ERR))","v":771202.4321458108},{"$f":"IF(S1025=\"PT\",N1025,IF(S1025=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1025)","v":0},null,1016]
[null,null,null,"Utah",{"$f":"+G1026-Adjustments!H1026","v":-443813.67424769513},{"$f":"'Rate Base'!$AE$75","v":13923487.560000001},{"$f":"+Adjustments!AW1010","v":-443813.67424769513},null,{"$f":"SUM(F1026:H1026)","v":13479673.885752305},null,null,"Utah",{"$f":"VLOOKUP($L1026,$L$2:$N$7,2,FALSE)*I1026","v":13479673.885752305},{"$f":"VLOOKUP($L1026,$L$2:$N$7,3,FALSE)*I1026","v":0},null,"G",{"$f":"IF(P1026=\"G\",M1026,IF(P1026=\"PT\",0,ERR))","v":13479673.885752305},{"$f":"IF(P1026=\"PT\",M1026,IF(P1026=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1026=\"G\",N1026,IF(S1026=\"PT\",0,ERR))","v":0},{"$f":"IF(S1026=\"PT\",N1026,IF(S1026=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1026)","v":13479673.885752305},null,1017]
[null,null,null,"Total",{"$f":"+G1027-Adjustments!H1027","v":-526825.24210188433},{"$f":"SUM(F1025:F1026)","v":14777701.560000001},{"$f":"SUM(G1025:G1026)","v":-526825.24210188433},null,{"$f":"SUM(I1025:I1026)","v":14250876.317898117},null,null,null,{"$f":"SUM(M1025:M1026)","v":13479673.885752305},{"$f":"SUM(N1025:N1026)","v":771202.4321458108},null,null,{"$f":"SUM(Q1025:Q1026)","v":13479673.885752305},{"$f":"SUM(R1025:R1026)","v":0},null,{"$f":"SUM(T1025:T1026)","v":771202.4321458108},{"$f":"SUM(U1025:U1026)","v":0},null,{"$f":"SUM(W1025:W1026)","v":13479673.885752305},null,1018]
[null,null,null,null,{"$f":"+G1028-Adjustments!H1028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1019]
[null,"387","Other Equipment",null,{"$f":"+G1029-Adjustments!H1029","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1020]
[null,null,null,"Wyoming",{"$f":"+G1030-Adjustments!H1030","v":-11715.011154950793},{"$f":"'Rate Base'!$AE$79","v":68977.440000000002},{"$f":"+Adjustments!AW1014","v":-11715.011154950793},null,{"$f":"SUM(F1030:H1030)","v":57262.428845049209},null,null,"Wyoming",{"$f":"VLOOKUP($L1030,$L$2:$N$7,2,FALSE)*I1030","v":0},{"$f":"VLOOKUP($L1030,$L$2:$N$7,3,FALSE)*I1030","v":57262.428845049209},null,"G",{"$f":"IF(P1030=\"G\",M1030,IF(P1030=\"PT\",0,ERR))","v":0},{"$f":"IF(P1030=\"PT\",M1030,IF(P1030=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1030=\"G\",N1030,IF(S1030=\"PT\",0,ERR))","v":57262.428845049209},{"$f":"IF(S1030=\"PT\",N1030,IF(S1030=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1030)","v":0},null,1021]
[null,null,null,"Utah",{"$f":"+G1031-Adjustments!H1031","v":986.48789845709689},{"$f":"'Rate Base'!$AE$80","v":1617141.37},{"$f":"+Adjustments!AW1015","v":986.48789845709689},null,{"$f":"SUM(F1031:H1031)","v":1618127.8578984572},null,null,"Utah",{"$f":"VLOOKUP($L1031,$L$2:$N$7,2,FALSE)*I1031","v":1618127.8578984572},{"$f":"VLOOKUP($L1031,$L$2:$N$7,3,FALSE)*I1031","v":0},null,"G",{"$f":"IF(P1031=\"G\",M1031,IF(P1031=\"PT\",0,ERR))","v":1618127.8578984572},{"$f":"IF(P1031=\"PT\",M1031,IF(P1031=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1031=\"G\",N1031,IF(S1031=\"PT\",0,ERR))","v":0},{"$f":"IF(S1031=\"PT\",N1031,IF(S1031=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1031)","v":1618127.8578984572},null,1022]
[null,null,null,"Total",{"$f":"+G1032-Adjustments!H1032","v":-10728.523256493696},{"$f":"SUM(F1030:F1031)","v":1686118.81},{"$f":"SUM(G1030:G1031)","v":-10728.523256493696},null,{"$f":"SUM(I1030:I1031)","v":1675390.2867435063},null,null,null,{"$f":"SUM(M1030:M1031)","v":1618127.8578984572},{"$f":"SUM(N1030:N1031)","v":57262.428845049209},null,null,{"$f":"SUM(Q1030:Q1031)","v":1618127.8578984572},{"$f":"SUM(R1030:R1031)","v":0},null,{"$f":"SUM(T1030:T1031)","v":57262.428845049209},{"$f":"SUM(U1030:U1031)","v":0},null,{"$f":"SUM(W1030:W1031)","v":1618127.8578984572},null,1023]
[null,null,null,null,{"$f":"+G1033-Adjustments!H1033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1024]
[null,388,"Other Equipment",null,{"$f":"+G1034-Adjustments!H1034","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1025]
[null,null,null,"Wyoming",{"$f":"+G1035-Adjustments!H1035","v":-786.03880383573505},{"$f":"'Rate Base'!$AE$84","v":7220},{"$f":"+Adjustments!AW1019","v":-786.03880383573505},null,{"$f":"SUM(F1035:H1035)","v":6433.9611961642649},null,null,"Wyoming",{"$f":"VLOOKUP($L1035,$L$2:$N$7,2,FALSE)*I1035","v":0},{"$f":"VLOOKUP($L1035,$L$2:$N$7,3,FALSE)*I1035","v":6433.9611961642649},null,"G",{"$f":"IF(P1035=\"G\",M1035,IF(P1035=\"PT\",0,ERR))","v":0},{"$f":"IF(P1035=\"PT\",M1035,IF(P1035=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1035=\"G\",N1035,IF(S1035=\"PT\",0,ERR))","v":6433.9611961642649},{"$f":"IF(S1035=\"PT\",N1035,IF(S1035=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1035)","v":0},null,1026]
[null,null,null,"Utah",{"$f":"+G1036-Adjustments!H1036","v":-24348.877565333794},{"$f":"'Rate Base'!$AE$85","v":290689.26},{"$f":"+Adjustments!AW1020","v":-24348.877565333794},null,{"$f":"SUM(F1036:H1036)","v":266340.38243466621},null,null,"Utah",{"$f":"VLOOKUP($L1036,$L$2:$N$7,2,FALSE)*I1036","v":266340.38243466621},{"$f":"VLOOKUP($L1036,$L$2:$N$7,3,FALSE)*I1036","v":0},null,"G",{"$f":"IF(P1036=\"G\",M1036,IF(P1036=\"PT\",0,ERR))","v":266340.38243466621},{"$f":"IF(P1036=\"PT\",M1036,IF(P1036=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1036=\"G\",N1036,IF(S1036=\"PT\",0,ERR))","v":0},{"$f":"IF(S1036=\"PT\",N1036,IF(S1036=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1036)","v":266340.38243466621},null,1027]
[null,null,null,"Total",{"$f":"+G1037-Adjustments!H1037","v":-25134.916369169528},{"$f":"SUM(F1035:F1036)","v":297909.26},{"$f":"SUM(G1035:G1036)","v":-25134.916369169528},null,{"$f":"SUM(I1035:I1036)","v":272774.34363083047},null,null,null,{"$f":"SUM(M1035:M1036)","v":266340.38243466621},{"$f":"SUM(N1035:N1036)","v":6433.9611961642649},null,null,{"$f":"SUM(Q1035:Q1036)","v":266340.38243466621},{"$f":"SUM(R1035:R1036)","v":0},null,{"$f":"SUM(T1035:T1036)","v":6433.9611961642649},{"$f":"SUM(U1035:U1036)","v":0},null,{"$f":"SUM(W1035:W1036)","v":266340.38243466621},null,1028]
[null,null,null,null,{"$f":"+G1038-Adjustments!H1038","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1037+1","v":1029}]
[null,"Total Distribution Plant",null,null,{"$f":"+G1039-Adjustments!H1039","v":267135994.6011765},{"$f":"F1032+F1027+F1022+F1017+F1012+F1007+F1002+F991+F986+F1037","v":2186905373.7800002},{"$f":"G1032+G1027+G1022+G1017+G1012+G1007+G1002+G991+G986+G1037","v":267135994.6011765},{"$f":"H1032+H1027+H1022+H1017+H1012+H1007+H1002+H991+H986+H1037","v":0},{"$f":"I1032+I1027+I1022+I1017+I1012+I1007+I1002+I991+I986+I1037","v":2454041368.3811765},null,null,null,{"$f":"M1032+M1027+M1022+M1017+M1012+M1007+M1002+M991+M986+M1037","v":2371826909.4801507},{"$f":"N1032+N1027+N1022+N1017+N1012+N1007+N1002+N991+N986+N1037","v":82214458.901025757},null,null,{"$f":"Q1032+Q1027+Q1022+Q1017+Q1012+Q1007+Q1002+Q991+Q986+Q1037","v":2371826909.4801507},{"$f":"R1032+R1027+R1022+R1017+R1012+R1007+R1002+R991+R986+R1037","v":0},null,{"$f":"T1032+T1027+T1022+T1017+T1012+T1007+T1002+T991+T986+T1037","v":82214458.901025757},{"$f":"U1032+U1027+U1022+U1017+U1012+U1007+U1002+U991+U986+U1037","v":0},null,{"$f":"W1032+W1027+W1022+W1017+W1012+W1007+W1002+W991+W986+W1037","v":2371826909.4801507},null,1030]
[null,null,null,null,{"$f":"+G1040-Adjustments!H1040","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1031]
["General Plant",null,null,null,{"$f":"+G1041-Adjustments!H1041","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1032]
[null,"389","Land & Land Rights",null,{"$f":"+G1042-Adjustments!H1042","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1033]
[null,null,null,"Wyoming",{"$f":"+G1043-Adjustments!H1043","v":0},{"$f":"'Rate Base'!$AE$92","v":11584.02},{"$f":"+Adjustments!AW1027","v":0},null,{"$f":"SUM(F1043:H1043)","v":11584.02},null,null,"Wyoming",{"$f":"VLOOKUP($L1043,$L$2:$N$7,2,FALSE)*I1043","v":0},{"$f":"VLOOKUP($L1043,$L$2:$N$7,3,FALSE)*I1043","v":11584.02},null,"G",{"$f":"IF(P1043=\"G\",M1043,IF(P1043=\"PT\",0,ERR))","v":0},null,"G",{"$f":"IF(S1043=\"G\",N1043,IF(S1043=\"PT\",0,ERR))","v":11584.02},{"$f":"IF(S1043=\"PT\",N1043,IF(S1043=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1043)","v":0},null,1034]
[null,null,null,"Utah",{"$f":"+G1044-Adjustments!H1044","v":0},{"$f":"'Rate Base'!$AE$93","v":3775953.85},{"$f":"+Adjustments!AW1028","v":0},null,{"$f":"SUM(F1044:H1044)","v":3775953.85},null,null,"Utah",{"$f":"VLOOKUP($L1044,$L$2:$N$7,2,FALSE)*I1044","v":3775953.85},{"$f":"VLOOKUP($L1044,$L$2:$N$7,3,FALSE)*I1044","v":0},null,"G",{"$f":"IF(P1044=\"G\",M1044,IF(P1044=\"PT\",0,ERR))","v":3775953.85},null,"G",{"$f":"IF(S1044=\"G\",N1044,IF(S1044=\"PT\",0,ERR))","v":0},{"$f":"IF(S1044=\"PT\",N1044,IF(S1044=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1044)","v":3775953.85},null,1035]
[null,null,null,"Total",{"$f":"+G1045-Adjustments!H1045","v":0},{"$f":"'Rate Base'!$AE$94","v":3787537.87},{"$f":"+Adjustments!AW1029","v":0},null,{"$f":"SUM(F1045:H1045)","v":3787537.87},null,null,"Total",{"$f":"SUM(M1043:M1044)","v":3775953.85},{"$f":"SUM(N1043:N1044)","v":11584.02},null,"G",{"$f":"IF(P1045=\"G\",M1045,IF(P1045=\"PT\",0,ERR))","v":3775953.85},null,"G",{"$f":"IF(S1045=\"G\",N1045,IF(S1045=\"PT\",0,ERR))","v":11584.02},{"$f":"IF(S1045=\"PT\",N1045,IF(S1045=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1045)","v":3775953.85},null,1036]
[null,null,null,null,{"$f":"+G1046-Adjustments!H1046","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1037]
[null,"390","Structures & Improvements",null,{"$f":"+G1047-Adjustments!H1047","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1038]
[null,null,null,"Wyoming",{"$f":"+G1048-Adjustments!H1048","v":56741.02421915275},{"$f":"'Rate Base'!$AE$97","v":279456.36},{"$f":"+Adjustments!AW1032","v":56741.02421915275},null,{"$f":"SUM(F1048:H1048)","v":336197.38421915274},null,null,"Wyoming",{"$f":"VLOOKUP($L1048,$L$2:$N$7,2,FALSE)*I1048","v":0},{"$f":"VLOOKUP($L1048,$L$2:$N$7,3,FALSE)*I1048","v":336197.38421915274},null,"G",{"$f":"IF(P1048=\"G\",M1048,IF(P1048=\"PT\",0,ERR))","v":0},{"$f":"IF(P1048=\"PT\",M1048,IF(P1048=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1048=\"G\",N1048,IF(S1048=\"PT\",0,ERR))","v":336197.38421915274},{"$f":"IF(S1048=\"PT\",N1048,IF(S1048=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1048)","v":0},null,1039]
[null,null,null,"Utah",{"$f":"+G1049-Adjustments!H1049","v":5023766.1479023211},{"$f":"'Rate Base'!$AE$98","v":23748916.359999999},{"$f":"+Adjustments!AW1033","v":5023766.1479023211},null,28772682.50790232,null,null,"Utah",{"$f":"VLOOKUP($L1049,$L$2:$N$7,2,FALSE)*I1049","v":28772682.50790232},{"$f":"VLOOKUP($L1049,$L$2:$N$7,3,FALSE)*I1049","v":0},null,"G",{"$f":"IF(P1049=\"G\",M1049,IF(P1049=\"PT\",0,ERR))","v":28772682.50790232},{"$f":"IF(P1049=\"PT\",M1049,IF(P1049=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1049=\"G\",N1049,IF(S1049=\"PT\",0,ERR))","v":0},{"$f":"IF(S1049=\"PT\",N1049,IF(S1049=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1049)","v":28772682.50790232},null,1040]
[null,null,null,"General",{"$f":"+G1050-Adjustments!H1050","v":10261122.724908419},{"$f":"'Rate Base'!$AE$99","v":47859277.030000001},{"$f":"+Adjustments!AW1034","v":10261122.724908419},null,58120399.75490842,null,null,"Gross Plant",{"$f":"VLOOKUP($L1050,$L$2:$N$7,2,FALSE)*I1050","v":56168304.325380646},{"$f":"VLOOKUP($L1050,$L$2:$N$7,3,FALSE)*I1050","v":1952095.429527777},null,"G",{"$f":"IF(P1050=\"G\",M1050,IF(P1050=\"PT\",0,ERR))","v":56168304.325380646},{"$f":"IF(P1050=\"PT\",M1050,IF(P1050=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1050=\"G\",N1050,IF(S1050=\"PT\",0,ERR))","v":1952095.429527777},{"$f":"IF(S1050=\"PT\",N1050,IF(S1050=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1050)","v":56168304.325380646},null,1041]
[null,null,null,"Total",{"$f":"+G1051-Adjustments!H1051","v":15341629.897029892},{"$f":"'Rate Base'!$AE$100","v":71887649.75},{"$f":"+Adjustments!AW1035","v":15341629.897029892},null,87229279.647029892,null,null,"Total",{"$f":"SUM(M1048:M1050)","v":84940986.833282962},{"$f":"SUM(N1048:N1050)","v":2288292.8137469296},null,"G",{"$f":"IF(P1051=\"G\",M1051,IF(P1051=\"PT\",0,ERR))","v":84940986.833282962},{"$f":"IF(P1051=\"PT\",M1051,IF(P1051=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1051=\"G\",N1051,IF(S1051=\"PT\",0,ERR))","v":2288292.8137469296},{"$f":"IF(S1051=\"PT\",N1051,IF(S1051=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1051)","v":84940986.833282962},null,1042]
[null,null,null,null,{"$f":"+G1052-Adjustments!H1052","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1043]
[null,"391","Office Furniture & Equipment",null,{"$f":"+G1053-Adjustments!H1053","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1044]
[null,null,null,"Wyoming",{"$f":"+G1054-Adjustments!H1054","v":15223.738498894294},{"$f":"'Rate Base'!$AE$103","v":195516.49999999994},{"$f":"+Adjustments!AW1038","v":15223.738498894294},null,210740.23849889424,null,null,"Wyoming",{"$f":"VLOOKUP($L1054,$L$2:$N$7,2,FALSE)*I1054","v":0},{"$f":"VLOOKUP($L1054,$L$2:$N$7,3,FALSE)*I1054","v":210740.23849889424},null,"G",{"$f":"IF(P1054=\"G\",M1054,IF(P1054=\"PT\",0,ERR))","v":0},{"$f":"IF(P1054=\"PT\",M1054,IF(P1054=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1054=\"G\",N1054,IF(S1054=\"PT\",0,ERR))","v":210740.23849889424},{"$f":"IF(S1054=\"PT\",N1054,IF(S1054=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1054)","v":0},null,1045]
[null,null,null,"Utah",{"$f":"+G1055-Adjustments!H1055","v":1327732.8665202763},{"$f":"'Rate Base'!$AE$104","v":11836208.570000008},{"$f":"+Adjustments!AW1039","v":1327732.8665202763},null,13163941.436520284,null,null,"Utah",{"$f":"VLOOKUP($L1055,$L$2:$N$7,2,FALSE)*I1055","v":13163941.436520284},{"$f":"VLOOKUP($L1055,$L$2:$N$7,3,FALSE)*I1055","v":0},null,"G",{"$f":"IF(P1055=\"G\",M1055,IF(P1055=\"PT\",0,ERR))","v":13163941.436520284},{"$f":"IF(P1055=\"PT\",M1055,IF(P1055=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1055=\"G\",N1055,IF(S1055=\"PT\",0,ERR))","v":0},{"$f":"IF(S1055=\"PT\",N1055,IF(S1055=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1055)","v":13163941.436520284},null,1046]
[null,null,null,"General",{"$f":"+G1056-Adjustments!H1056","v":5836052.3455598056},{"$f":"'Rate Base'!$AE$105","v":55657003.129999995},{"$f":"+Adjustments!AW1040","v":5836052.3455598056},null,61493055.475559801,null,null,"Gross Plant",{"$f":"VLOOKUP($L1056,$L$2:$N$7,2,FALSE)*I1056","v":59427682.335530758},{"$f":"VLOOKUP($L1056,$L$2:$N$7,3,FALSE)*I1056","v":2065373.1400290413},null,"G",{"$f":"IF(P1056=\"G\",M1056,IF(P1056=\"PT\",0,ERR))","v":59427682.335530758},{"$f":"IF(P1056=\"PT\",M1056,IF(P1056=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1056=\"G\",N1056,IF(S1056=\"PT\",0,ERR))","v":2065373.1400290413},{"$f":"IF(S1056=\"PT\",N1056,IF(S1056=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1056)","v":59427682.335530758},null,1047]
[null,null,null,"Total",{"$f":"+G1057-Adjustments!H1057","v":7179008.9505789727},{"$f":"'Rate Base'!$AE$106","v":67688728.200000003},{"$f":"+Adjustments!AW1041","v":7179008.9505789727},null,74867737.150578976,null,null,"Total",{"$f":"SUM(M1054:M1056)","v":72591623.772051036},{"$f":"SUM(N1054:N1056)","v":2276113.3785279356},null,"G",{"$f":"IF(P1057=\"G\",M1057,IF(P1057=\"PT\",0,ERR))","v":72591623.772051036},{"$f":"IF(P1057=\"PT\",M1057,IF(P1057=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1057=\"G\",N1057,IF(S1057=\"PT\",0,ERR))","v":2276113.3785279356},{"$f":"IF(S1057=\"PT\",N1057,IF(S1057=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1057)","v":72591623.772051036},null,1048]
[null,null,null,null,{"$f":"+G1058-Adjustments!H1058","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1049]
[null,"392","Transportation Equipment",null,{"$f":"+G1059-Adjustments!H1059","v":0},{"$f":"'Rate Base'!$AE$112","v":48744568.57},{"$f":"+Adjustments!AW1043","v":0},null,48744568.57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1050]
[null,null,null,"Wyoming",{"$f":"+G1060-Adjustments!H1060","v":67690.712484363932},{"$f":"'Rate Base'!$AE$109","v":2377237.63},{"$f":"+Adjustments!AW1044","v":67690.712484363932},null,2444928.3424843638,null,null,"Wyoming",{"$f":"VLOOKUP($L1060,$L$2:$N$7,2,FALSE)*I1060","v":0},{"$f":"VLOOKUP($L1060,$L$2:$N$7,3,FALSE)*I1060","v":2444928.3424843638},null,"G",{"$f":"IF(P1060=\"G\",M1060,IF(P1060=\"PT\",0,ERR))","v":0},{"$f":"IF(P1060=\"PT\",M1060,IF(P1060=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1060=\"G\",N1060,IF(S1060=\"PT\",0,ERR))","v":2444928.3424843638},{"$f":"IF(S1060=\"PT\",N1060,IF(S1060=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1060)","v":0},null,1051]
[null,null,null,"Utah",{"$f":"+G1061-Adjustments!H1061","v":3321586.6999748647},{"$f":"'Rate Base'!$AE$110","v":46367330.939999998},{"$f":"+Adjustments!AW1045","v":3321586.6999748647},null,49688917.639974862,null,null,"Utah",{"$f":"VLOOKUP($L1061,$L$2:$N$7,2,FALSE)*I1061","v":49688917.639974862},{"$f":"VLOOKUP($L1061,$L$2:$N$7,3,FALSE)*I1061","v":0},null,"G",{"$f":"IF(P1061=\"G\",M1061,IF(P1061=\"PT\",0,ERR))","v":49688917.639974862},{"$f":"IF(P1061=\"PT\",M1061,IF(P1061=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1061=\"G\",N1061,IF(S1061=\"PT\",0,ERR))","v":0},{"$f":"IF(S1061=\"PT\",N1061,IF(S1061=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1061)","v":49688917.639974862},null,1052]
[null,null,null,"General",{"$f":"+G1062-Adjustments!H1062","v":0},{"$f":"'Rate Base'!$AE$111","v":0},{"$f":"+Adjustments!AW1046","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1062,$L$2:$N$7,2,FALSE)*I1062","v":0},{"$f":"VLOOKUP($L1062,$L$2:$N$7,3,FALSE)*I1062","v":0},null,"G",{"$f":"IF(P1062=\"G\",M1062,IF(P1062=\"PT\",0,ERR))","v":0},{"$f":"IF(P1062=\"PT\",M1062,IF(P1062=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1062=\"G\",N1062,IF(S1062=\"PT\",0,ERR))","v":0},{"$f":"IF(S1062=\"PT\",N1062,IF(S1062=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1062)","v":0},null,1053]
[null,null,null,"Total",{"$f":"+G1063-Adjustments!H1063","v":3389277.4124592245},{"$f":"'Rate Base'!$AE$112","v":48744568.57},{"$f":"+Adjustments!AW1047","v":3389277.4124592245},null,52133845.982459225,null,null,"Total",{"$f":"SUM(M1060:M1062)","v":49688917.639974862},{"$f":"SUM(N1060:N1062)","v":2444928.3424843638},null,"G",{"$f":"IF(P1063=\"G\",M1063,IF(P1063=\"PT\",0,ERR))","v":49688917.639974862},{"$f":"IF(P1063=\"PT\",M1063,IF(P1063=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1063=\"G\",N1063,IF(S1063=\"PT\",0,ERR))","v":2444928.3424843638},{"$f":"IF(S1063=\"PT\",N1063,IF(S1063=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1063)","v":49688917.639974862},null,1054]
[null,null,null,null,{"$f":"+G1064-Adjustments!H1064","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1055]
[null,"393","Stores Equipment",null,{"$f":"+G1065-Adjustments!H1065","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1056]
[null,null,null,"Wyoming",{"$f":"+G1066-Adjustments!H1066","v":0},{"$f":"'Rate Base'!$AE$115","v":12371.89},{"$f":"+Adjustments!AW1050","v":0},null,12371.89,null,null,"Wyoming",{"$f":"VLOOKUP($L1066,$L$2:$N$7,2,FALSE)*I1066","v":0},{"$f":"VLOOKUP($L1066,$L$2:$N$7,3,FALSE)*I1066","v":12371.89},null,"G",{"$f":"IF(P1066=\"G\",M1066,IF(P1066=\"PT\",0,ERR))","v":0},{"$f":"IF(P1066=\"PT\",M1066,IF(P1066=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1066=\"G\",N1066,IF(S1066=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1066=\"PT\",N1066,IF(S1066=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1066)","v":0},null,1057]
[null,null,null,"Utah",{"$f":"+G1067-Adjustments!H1067","v":0},{"$f":"'Rate Base'!$AE$116","v":45026.020000000004},{"$f":"+Adjustments!AW1051","v":0},null,45026.020000000004,null,null,"Utah",{"$f":"VLOOKUP($L1067,$L$2:$N$7,2,FALSE)*I1067","v":45026.020000000004},{"$f":"VLOOKUP($L1067,$L$2:$N$7,3,FALSE)*I1067","v":0},null,"G",{"$f":"IF(P1067=\"G\",M1067,IF(P1067=\"PT\",0,ERR))","v":45026.020000000004},{"$f":"IF(P1067=\"PT\",M1067,IF(P1067=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1067=\"G\",N1067,IF(S1067=\"PT\",0,ERR))","v":0},{"$f":"IF(S1067=\"PT\",N1067,IF(S1067=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1067)","v":45026.020000000004},null,1058]
[null,null,null,"Total",{"$f":"+G1068-Adjustments!H1068","v":0},{"$f":"'Rate Base'!$AE$117","v":57397.91},{"$f":"+Adjustments!AW1052","v":0},null,57397.91,null,null,"Total",{"$f":"SUM(M1066:M1067)","v":45026.020000000004},{"$f":"SUM(N1066:N1067)","v":12371.89},null,"G",{"$f":"IF(P1068=\"G\",M1068,IF(P1068=\"PT\",0,ERR))","v":45026.020000000004},{"$f":"IF(P1068=\"PT\",M1068,IF(P1068=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1068=\"G\",N1068,IF(S1068=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1068=\"PT\",N1068,IF(S1068=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1068)","v":45026.020000000004},null,1059]
[null,null,null,null,{"$f":"+G1069-Adjustments!H1069","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1060]
[null,"394","Tools, Shop & Garage Equipment",null,{"$f":"+G1070-Adjustments!H1070","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1061]
[null,null,null,"Wyoming",{"$f":"+G1071-Adjustments!H1071","v":366020.73462401051},{"$f":"'Rate Base'!$AE$120","v":2211929.2799999998},{"$f":"+Adjustments!AW1055","v":366020.73462401051},null,2577950.0146240103,null,null,"Wyoming",{"$f":"VLOOKUP($L1071,$L$2:$N$7,2,FALSE)*I1071","v":0},{"$f":"VLOOKUP($L1071,$L$2:$N$7,3,FALSE)*I1071","v":2577950.0146240103},null,"G",{"$f":"IF(P1071=\"G\",M1071,IF(P1071=\"PT\",0,ERR))","v":0},{"$f":"IF(P1071=\"PT\",M1071,IF(P1071=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1071=\"G\",N1071,IF(S1071=\"PT\",0,ERR))","v":2577950.0146240103},{"$f":"IF(S1071=\"PT\",N1071,IF(S1071=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1071)","v":0},null,1062]
[null,null,null,"Utah",{"$f":"+G1072-Adjustments!H1072","v":4867811.3633576967},{"$f":"'Rate Base'!$AE$121","v":27660066.09},{"$f":"+Adjustments!AW1056","v":4867811.3633576967},null,32527877.453357697,null,null,"Utah",{"$f":"VLOOKUP($L1072,$L$2:$N$7,2,FALSE)*I1072","v":32527877.453357697},{"$f":"VLOOKUP($L1072,$L$2:$N$7,3,FALSE)*I1072","v":0},null,"G",{"$f":"IF(P1072=\"G\",M1072,IF(P1072=\"PT\",0,ERR))","v":32527877.453357697},{"$f":"IF(P1072=\"PT\",M1072,IF(P1072=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1072=\"G\",N1072,IF(S1072=\"PT\",0,ERR))","v":0},{"$f":"IF(S1072=\"PT\",N1072,IF(S1072=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1072)","v":32527877.453357697},null,1063]
[null,null,null,"General",{"$f":"+G1073-Adjustments!H1073","v":0},{"$f":"'Rate Base'!$AE$122","v":0},{"$f":"+Adjustments!AW1057","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1073,$L$2:$N$7,2,FALSE)*I1073","v":0},{"$f":"VLOOKUP($L1073,$L$2:$N$7,3,FALSE)*I1073","v":0},null,"G",{"$f":"IF(P1073=\"G\",M1073,IF(P1073=\"PT\",0,ERR))","v":0},{"$f":"IF(P1073=\"PT\",M1073,IF(P1073=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1073=\"G\",N1073,IF(S1073=\"PT\",0,ERR))","v":0},{"$f":"IF(S1073=\"PT\",N1073,IF(S1073=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1073)","v":0},null,1064]
[null,null,null,"Total",{"$f":"+G1074-Adjustments!H1074","v":5233832.0979817025},{"$f":"'Rate Base'!$AE$123","v":29871995.370000001},{"$f":"+Adjustments!AW1058","v":5233832.0979817025},null,35105827.467981704,null,null,null,{"$f":"SUM(M1071:M1073)","v":32527877.453357697},{"$f":"SUM(N1071:N1073)","v":2577950.0146240103},null,"G",{"$f":"IF(P1074=\"G\",M1074,IF(P1074=\"PT\",0,ERR))","v":32527877.453357697},{"$f":"IF(P1074=\"PT\",M1074,IF(P1074=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1074=\"G\",N1074,IF(S1074=\"PT\",0,ERR))","v":2577950.0146240103},{"$f":"IF(S1074=\"PT\",N1074,IF(S1074=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1074)","v":32527877.453357697},null,1065]
[null,null,null,null,{"$f":"+G1075-Adjustments!H1075","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1066]
[null,"395","Laboratory Equipment",null,{"$f":"+G1076-Adjustments!H1076","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1067]
[null,null,null,"Wyoming",{"$f":"+G1077-Adjustments!H1077","v":0},{"$f":"'Rate Base'!$AE$126","v":0},{"$f":"+Adjustments!AW1061","v":0},null,0,null,null,"Wyoming",{"$f":"VLOOKUP($L1077,$L$2:$N$7,2,FALSE)*I1077","v":0},{"$f":"VLOOKUP($L1077,$L$2:$N$7,3,FALSE)*I1077","v":0},null,"G",{"$f":"IF(P1077=\"G\",M1077,IF(P1077=\"PT\",0,ERR))","v":0},{"$f":"IF(P1077=\"PT\",M1077,IF(P1077=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1077=\"G\",N1077,IF(S1077=\"PT\",0,ERR))","v":0},{"$f":"IF(S1077=\"PT\",N1077,IF(S1077=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1077)","v":0},null,1068]
[null,null,null,"Utah",{"$f":"+G1078-Adjustments!H1078","v":-15127.529999999992},{"$f":"'Rate Base'!$AE$127","v":76245.36},{"$f":"+Adjustments!AW1062","v":-15127.529999999992},null,61117.830000000009,null,null,"Utah",{"$f":"VLOOKUP($L1078,$L$2:$N$7,2,FALSE)*I1078","v":61117.830000000009},{"$f":"VLOOKUP($L1078,$L$2:$N$7,3,FALSE)*I1078","v":0},null,"G",{"$f":"IF(P1078=\"G\",M1078,IF(P1078=\"PT\",0,ERR))","v":61117.830000000009},{"$f":"IF(P1078=\"PT\",M1078,IF(P1078=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1078=\"G\",N1078,IF(S1078=\"PT\",0,ERR))","v":0},{"$f":"IF(S1078=\"PT\",N1078,IF(S1078=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1078)","v":61117.830000000009},null,1069]
[null,null,null,"General",{"$f":"+G1079-Adjustments!H1079","v":0},{"$f":"'Rate Base'!$AE$128","v":0},{"$f":"+Adjustments!AW1063","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1079,$L$2:$N$7,2,FALSE)*I1079","v":0},{"$f":"VLOOKUP($L1079,$L$2:$N$7,3,FALSE)*I1079","v":0},null,"G",{"$f":"IF(P1079=\"G\",M1079,IF(P1079=\"PT\",0,ERR))","v":0},{"$f":"IF(P1079=\"PT\",M1079,IF(P1079=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1079=\"G\",N1079,IF(S1079=\"PT\",0,ERR))","v":0},{"$f":"IF(S1079=\"PT\",N1079,IF(S1079=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1079)","v":0},null,1070]
[null,null,null,"Total",{"$f":"+G1080-Adjustments!H1080","v":-15127.529999999992},{"$f":"'Rate Base'!$AE$129","v":76245.36},{"$f":"+Adjustments!AW1064","v":-15127.529999999992},null,61117.830000000009,null,null,"Total",{"$f":"SUM(M1077:M1079)","v":61117.830000000009},{"$f":"SUM(N1077:N1079)","v":0},null,"G",{"$f":"IF(P1080=\"G\",M1080,IF(P1080=\"PT\",0,ERR))","v":61117.830000000009},{"$f":"IF(P1080=\"PT\",M1080,IF(P1080=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1080=\"G\",N1080,IF(S1080=\"PT\",0,ERR))","v":0},{"$f":"IF(S1080=\"PT\",N1080,IF(S1080=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1080)","v":61117.830000000009},null,1071]
[null,null,null,null,{"$f":"+G1081-Adjustments!H1081","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1072]
[null,"396","Power Operated Equipment",null,{"$f":"+G1082-Adjustments!H1082","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1073]
[null,null,null,"Wyoming",{"$f":"+G1083-Adjustments!H1083","v":203978.06878460967},{"$f":"'Rate Base'!$AE$132","v":695559.30999999994},{"$f":"+Adjustments!AW1067","v":203978.06878460967},null,899537.37878460961,null,null,"Wyoming",{"$f":"VLOOKUP($L1083,$L$2:$N$7,2,FALSE)*I1083","v":0},{"$f":"VLOOKUP($L1083,$L$2:$N$7,3,FALSE)*I1083","v":899537.37878460961},null,"G",{"$f":"IF(P1083=\"G\",M1083,IF(P1083=\"PT\",0,ERR))","v":0},{"$f":"IF(P1083=\"PT\",M1083,IF(P1083=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1083=\"G\",N1083,IF(S1083=\"PT\",0,ERR))","v":899537.37878460961},{"$f":"IF(S1083=\"PT\",N1083,IF(S1083=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1083)","v":0},null,1074]
[null,null,null,"Utah",{"$f":"+G1084-Adjustments!H1084","v":-203978.06878460571},{"$f":"'Rate Base'!$AE$133","v":11272604.789999999},{"$f":"+Adjustments!AW1068","v":-203978.06878460571},null,11068626.721215393,null,null,"Utah",{"$f":"VLOOKUP($L1084,$L$2:$N$7,2,FALSE)*I1084","v":11068626.721215393},{"$f":"VLOOKUP($L1084,$L$2:$N$7,3,FALSE)*I1084","v":0},null,"G",{"$f":"IF(P1084=\"G\",M1084,IF(P1084=\"PT\",0,ERR))","v":11068626.721215393},{"$f":"IF(P1084=\"PT\",M1084,IF(P1084=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1084=\"G\",N1084,IF(S1084=\"PT\",0,ERR))","v":0},{"$f":"IF(S1084=\"PT\",N1084,IF(S1084=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1084)","v":11068626.721215393},null,1075]
[null,null,null,"General",{"$f":"+G1085-Adjustments!H1085","v":0},{"$f":"'Rate Base'!$AE$134","v":0},{"$f":"+Adjustments!AW1069","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1085,$L$2:$N$7,2,FALSE)*I1085","v":0},{"$f":"VLOOKUP($L1085,$L$2:$N$7,3,FALSE)*I1085","v":0},null,"G",{"$f":"IF(P1085=\"G\",M1085,IF(P1085=\"PT\",0,ERR))","v":0},{"$f":"IF(P1085=\"PT\",M1085,IF(P1085=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1085=\"G\",N1085,IF(S1085=\"PT\",0,ERR))","v":0},{"$f":"IF(S1085=\"PT\",N1085,IF(S1085=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1085)","v":0},null,1076]
[null,null,null,"Total",{"$f":"+G1086-Adjustments!H1086","v":0},{"$f":"'Rate Base'!$AE$135","v":11968164.1},{"$f":"+Adjustments!AW1070","v":0},null,11968164.1,null,null,null,{"$f":"SUM(M1083:M1085)","v":11068626.721215393},{"$f":"SUM(N1083:N1085)","v":899537.37878460961},null,"G",{"$f":"IF(P1086=\"G\",M1086,IF(P1086=\"PT\",0,ERR))","v":11068626.721215393},{"$f":"IF(P1086=\"PT\",M1086,IF(P1086=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1086=\"G\",N1086,IF(S1086=\"PT\",0,ERR))","v":899537.37878460961},{"$f":"IF(S1086=\"PT\",N1086,IF(S1086=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1086)","v":11068626.721215393},null,1077]
[null,null,null,null,{"$f":"+G1087-Adjustments!H1087","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1078]
[null,"397","Communication Equipment",null,{"$f":"+G1088-Adjustments!H1088","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1079]
[null,null,null,"Wyoming",{"$f":"+G1089-Adjustments!H1089","v":35393.359939240414},{"$f":"'Rate Base'!$AE$138","v":49809.310000000056},{"$f":"+Adjustments!AW1073","v":35393.359939240414},null,85202.66993924047,null,null,"Wyoming",{"$f":"VLOOKUP($L1089,$L$2:$N$7,2,FALSE)*I1089","v":0},{"$f":"VLOOKUP($L1089,$L$2:$N$7,3,FALSE)*I1089","v":85202.66993924047},null,"G",{"$f":"IF(P1089=\"G\",M1089,IF(P1089=\"PT\",0,ERR))","v":0},{"$f":"IF(P1089=\"PT\",M1089,IF(P1089=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1089=\"G\",N1089,IF(S1089=\"PT\",0,ERR))","v":85202.66993924047},{"$f":"IF(S1089=\"PT\",N1089,IF(S1089=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1089)","v":0},null,1080]
[null,null,null,"Utah",{"$f":"+G1090-Adjustments!H1090","v":4003296.6515894812},{"$f":"'Rate Base'!$AE$139","v":5332958.5500000007},{"$f":"+Adjustments!AW1074","v":4003296.6515894812},null,9336255.2015894819,null,null,"Utah",{"$f":"VLOOKUP($L1090,$L$2:$N$7,2,FALSE)*I1090","v":9336255.2015894819},{"$f":"VLOOKUP($L1090,$L$2:$N$7,3,FALSE)*I1090","v":0},null,"G",{"$f":"IF(P1090=\"G\",M1090,IF(P1090=\"PT\",0,ERR))","v":9336255.2015894819},{"$f":"IF(P1090=\"PT\",M1090,IF(P1090=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1090=\"G\",N1090,IF(S1090=\"PT\",0,ERR))","v":0},{"$f":"IF(S1090=\"PT\",N1090,IF(S1090=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1090)","v":9336255.2015894819},null,1081]
[null,null,null,"Total",{"$f":"+G1091-Adjustments!H1091","v":4038690.0115287211},{"$f":"'Rate Base'!$AE$140","v":5382767.8600000013},{"$f":"+Adjustments!AW1075","v":4038690.0115287211},null,9421457.8715287223,null,null,"Total",{"$f":"SUM(M1089:M1090)","v":9336255.2015894819},{"$f":"SUM(N1089:N1090)","v":85202.66993924047},null,"G",{"$f":"IF(P1091=\"G\",M1091,IF(P1091=\"PT\",0,ERR))","v":9336255.2015894819},{"$f":"IF(P1091=\"PT\",M1091,IF(P1091=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1091=\"G\",N1091,IF(S1091=\"PT\",0,ERR))","v":85202.66993924047},{"$f":"IF(S1091=\"PT\",N1091,IF(S1091=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1091)","v":9336255.2015894819},null,1082]
[null,null,null,null,{"$f":"+G1092-Adjustments!H1092","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1083]
[null,"398","Miscellaneous Equipment",null,{"$f":"+G1093-Adjustments!H1093","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1084]
[null,null,null,"Wyoming",{"$f":"+G1094-Adjustments!H1094","v":-70.377676779386093},{"$f":"'Rate Base'!$AE$143","v":3863.92},{"$f":"+Adjustments!AW1078","v":-70.377676779386093},null,3793.542323220614,null,null,"Wyoming",{"$f":"VLOOKUP($L1094,$L$2:$N$7,2,FALSE)*I1094","v":0},{"$f":"VLOOKUP($L1094,$L$2:$N$7,3,FALSE)*I1094","v":3793.542323220614},null,"G",{"$f":"IF(P1094=\"G\",M1094,IF(P1094=\"PT\",0,ERR))","v":0},{"$f":"IF(P1094=\"PT\",M1094,IF(P1094=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1094=\"G\",N1094,IF(S1094=\"PT\",0,ERR))","v":3793.542323220614},{"$f":"IF(S1094=\"PT\",N1094,IF(S1094=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1094)","v":0},null,1085]
[null,null,null,"Utah",{"$f":"+G1095-Adjustments!H1095","v":-4874.4039898872725},{"$f":"'Rate Base'!$AE$144","v":267617.63},{"$f":"+Adjustments!AW1079","v":-4874.4039898872725},null,262743.22601011273,null,null,"Utah",{"$f":"VLOOKUP($L1095,$L$2:$N$7,2,FALSE)*I1095","v":262743.22601011273},{"$f":"VLOOKUP($L1095,$L$2:$N$7,3,FALSE)*I1095","v":0},null,"G",{"$f":"IF(P1095=\"G\",M1095,IF(P1095=\"PT\",0,ERR))","v":262743.22601011273},{"$f":"IF(P1095=\"PT\",M1095,IF(P1095=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1095=\"G\",N1095,IF(S1095=\"PT\",0,ERR))","v":0},{"$f":"IF(S1095=\"PT\",N1095,IF(S1095=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1095)","v":262743.22601011273},null,1086]
[null,null,null,"General",{"$f":"+G1096-Adjustments!H1096","v":0},{"$f":"'Rate Base'!$AE$145","v":0},{"$f":"+Adjustments!AW1080","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1096,$L$2:$N$7,2,FALSE)*I1096","v":0},{"$f":"VLOOKUP($L1096,$L$2:$N$7,3,FALSE)*I1096","v":0},null,"G",{"$f":"IF(P1096=\"G\",M1096,IF(P1096=\"PT\",0,ERR))","v":0},{"$f":"IF(P1096=\"PT\",M1096,IF(P1096=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1096=\"G\",N1096,IF(S1096=\"PT\",0,ERR))","v":0},{"$f":"IF(S1096=\"PT\",N1096,IF(S1096=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1096)","v":0},null,1087]
[null,null,null,"Total",{"$f":"+G1097-Adjustments!H1097","v":-4944.7816666666185},{"$f":"'Rate Base'!$AE$146","v":271481.55},{"$f":"+Adjustments!AW1081","v":-4944.7816666666185},null,266536.76833333337,null,null,"Total",{"$f":"SUM(M1094:M1096)","v":262743.22601011273},{"$f":"SUM(N1094:N1096)","v":3793.542323220614},null,"G",{"$f":"IF(P1097=\"G\",M1097,IF(P1097=\"PT\",0,ERR))","v":262743.22601011273},{"$f":"IF(P1097=\"PT\",M1097,IF(P1097=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1097=\"G\",N1097,IF(S1097=\"PT\",0,ERR))","v":3793.542323220614},{"$f":"IF(S1097=\"PT\",N1097,IF(S1097=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1097)","v":262743.22601011273},null,1088]
[null,null,null,null,{"$f":"+G1098-Adjustments!H1098","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1089]
[null,"399","Asset Retirement Costs ",null,{"$f":"+G1099-Adjustments!H1099","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1090]
[null,null,null,"Wyoming",{"$f":"+G1100-Adjustments!H1100","v":0},{"$f":"'Rate Base'!$AE$149","v":0},{"$f":"+Adjustments!AW1084","v":0},null,{"$f":"SUM(F1100:H1100)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1100,$L$2:$N$7,2,FALSE)*I1100","v":0},{"$f":"VLOOKUP($L1100,$L$2:$N$7,3,FALSE)*I1100","v":0},null,"G",{"$f":"IF(P1100=\"G\",M1100,IF(P1100=\"PT\",0,ERR))","v":0},{"$f":"IF(P1100=\"PT\",M1100,IF(P1100=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1100=\"G\",N1100,IF(S1100=\"PT\",0,ERR))","v":0},{"$f":"IF(S1100=\"PT\",N1100,IF(S1100=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1100)","v":0},null,1091]
[null,null,null,"Utah",{"$f":"+G1101-Adjustments!H1101","v":0},{"$f":"'Rate Base'!$AE$150","v":52300},{"$f":"+Adjustments!AW1085","v":0},null,{"$f":"SUM(F1101:H1101)","v":52300},null,null,"Utah",{"$f":"VLOOKUP($L1101,$L$2:$N$7,2,FALSE)*I1101","v":52300},{"$f":"VLOOKUP($L1101,$L$2:$N$7,3,FALSE)*I1101","v":0},null,"G",{"$f":"IF(P1101=\"G\",M1101,IF(P1101=\"PT\",0,ERR))","v":52300},{"$f":"IF(P1101=\"PT\",M1101,IF(P1101=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1101=\"G\",N1101,IF(S1101=\"PT\",0,ERR))","v":0},{"$f":"IF(S1101=\"PT\",N1101,IF(S1101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1101)","v":52300},null,1092]
[null,null,null,"Total",{"$f":"+G1102-Adjustments!H1102","v":0},{"$f":"'Rate Base'!$AE$150","v":52300},{"$f":"+Adjustments!AW1086","v":0},null,{"$f":"SUM(F1102:H1102)","v":52300},null,null,"Total",{"$f":"SUM(M1100:M1101)","v":52300},{"$f":"SUM(N1100:N1101)","v":0},null,"G",{"$f":"IF(P1102=\"G\",M1102,IF(P1102=\"PT\",0,ERR))","v":52300},{"$f":"IF(P1102=\"PT\",M1102,IF(P1102=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1102=\"G\",N1102,IF(S1102=\"PT\",0,ERR))","v":0},{"$f":"IF(S1102=\"PT\",N1102,IF(S1102=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1102)","v":52300},null,{"$f":"Y1101+1","v":1093}]
[null,null,null,null,{"$f":"+G1103-Adjustments!H1103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1094]
[null,null,null,null,{"$f":"+G1104-Adjustments!H1104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1095]
[null,"Total General Plant",null,null,{"$f":"+G1105-Adjustments!H1105","v":35162366.057911843},{"$f":"F1102+F1097+F1091+F1086+F1080+F1074+F1068+F1063+F1057+F1051+F1045","v":239788836.54000002},{"$f":"G1102+G1097+G1091+G1086+G1080+G1074+G1068+G1063+G1057+G1051+G1045","v":35162366.057911843},{"$f":"SUM(H1042:H1099)","v":0},{"$f":"I1102+I1097+I1091+I1086+I1080+I1074+I1068+I1063+I1057+I1051+I1045","v":274951202.59791183},null,null,null,{"$f":"M1102+M1097+M1091+M1086+M1080+M1074+M1068+M1063+M1057+M1051+M1045","v":264351428.54748157},{"$f":"N1102+N1097+N1091+N1086+N1080+N1074+N1068+N1063+N1057+N1051+N1045","v":10599774.050430309},null,null,{"$f":"Q1102+Q1097+Q1091+Q1086+Q1080+Q1074+Q1068+Q1063+Q1057+Q1051+Q1045","v":264351428.54748157},{"$f":"R1102+R1097+R1091+R1086+R1080+R1074+R1068+R1063+R1057+R1051+R1045","v":0},null,{"$f":"T1102+T1097+T1091+T1086+T1080+T1074+T1068+T1063+T1057+T1051+T1045","v":10599774.050430309},{"$f":"U1102+U1097+U1091+U1086+U1080+U1074+U1068+U1063+U1057+U1051+U1045","v":0},null,{"$f":"W1102+W1097+W1091+W1086+W1080+W1074+W1068+W1063+W1057+W1051+W1045","v":264351428.54748157},null,1096]
[null,null,null,null,{"$f":"+G1106-Adjustments!H1106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1097]
[null,null,null,null,{"$f":"+G1107-Adjustments!H1107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1098]
["101","Gas Plant in Service",null,null,{"$f":"+G1108-Adjustments!H1108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1099]
[null,null,"Production",null,{"$f":"+G1109-Adjustments!H1109","v":-5037992.5680000009},{"$f":"F980","v":79968136},{"$f":"G980","v":-5037992.5680000009},{"$f":"H980","v":0},{"$f":"I980","v":74930143.431999996},null,null,"Sales",{"$f":"M980","v":72212338.652962208},{"$f":"N980","v":2717804.7790377946},null,"G",{"$f":"Q980","v":72212338.652962208},{"$f":"R980","v":0},"PT",{"$f":"T980","v":0},{"$f":"U980","v":2717804.7790377946},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1109)","v":72212338.652962208},null,1100]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1110-Adjustments!H1110","v":8894421.3870257568},{"$f":"F1030+F1025+F1020+F1015+F1010+F1005+F997+F989+F984+F966+F1035","v":73330920.594000012},{"$f":"G1030+G1025+G1020+G1015+G1010+G1005+G997+G989+G984+G966+G1035","v":8894421.3870257568},{"$f":"H1030+H1025+H1020+H1015+H1010+H1005+H997+H989+H984+H966+H1035","v":0},{"$f":"I1030+I1025+I1020+I1015+I1010+I1005+I997+I989+I984+I966+I1035","v":82225341.981025755},null,null,"Wyoming",{"$f":"M1030+M1025+M1020+M1015+M1010+M1005+M997+M989+M984+M966+M1035","v":0},{"$f":"N1030+N1025+N1020+N1015+N1010+N1005+N997+N989+N984+N966+N1035","v":82225341.981025755},null,"G",{"$f":"Q1030+Q1025+Q1020+Q1015+Q1010+Q1005+Q997+Q989+Q984+Q966+Q1035","v":0},{"$f":"R1030+R1025+R1020+R1015+R1010+R1005+R997+R989+R984+R966+R1035","v":0},"G",{"$f":"T1030+T1025+T1020+T1015+T1010+T1005+T997+T989+T984+T966+T1035","v":82225341.981025755},{"$f":"U1030+U1025+U1020+U1015+U1010+U1005+U997+U989+U984+U966+U1035","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1110)","v":0},null,1101]
[null,null,"Distribution - Utah",null,{"$f":"+G1111-Adjustments!H1111","v":258241573.21415073},{"$f":"+F1031+F1026+F1021+F1016+F1011+F1006+F1001+F990+F985+F967+F1036","v":2113644079.1460001},{"$f":"+G1031+G1026+G1021+G1016+G1011+G1006+G1001+G990+G985+G967+G1036","v":258241573.21415073},{"$f":"+H1031+H1026+H1021+H1016+H1011+H1006+H1001+H990+H985+H967+H1036","v":0},{"$f":"+I1031+I1026+I1021+I1016+I1011+I1006+I1001+I990+I985+I967+I1036","v":2371885652.3601508},null,null,"Utah",{"$f":"+M1031+M1026+M1021+M1016+M1011+M1006+M1001+M990+M985+M967+M1036","v":2371885652.3601508},{"$f":"+N1031+N1026+N1021+N1016+N1011+N1006+N1001+N990+N985+N967+N1036","v":0},null,"G",{"$f":"+Q1031+Q1026+Q1021+Q1016+Q1011+Q1006+Q1001+Q990+Q985+Q967+Q1036","v":2371885652.3601508},{"$f":"+R1031+R1026+R1021+R1016+R1011+R1006+R1001+R990+R985+R967+R1036","v":0},"G",{"$f":"+T1031+T1026+T1021+T1016+T1011+T1006+T1001+T990+T985+T967+T1036","v":0},{"$f":"+U1031+U1026+U1021+U1016+U1011+U1006+U1001+U990+U985+U967+U1036","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1111)","v":2371885652.3601508},null,1102]
[null,null,"General",null,{"$f":"+G1112-Adjustments!H1112","v":35162366.057911843},{"$f":"F1105","v":239788836.54000002},{"$f":"G1105","v":35162366.057911843},{"$f":"H1105","v":0},{"$f":"I1105","v":274951202.59791183},null,null,"Gross Plant",{"$f":"M1105","v":264351428.54748157},{"$f":"N1105","v":10599774.050430309},null,"G",{"$f":"Q1105","v":264351428.54748157},{"$f":"R1105","v":0},"G",{"$f":"T1105","v":10599774.050430309},{"$f":"U1105","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1112)","v":264351428.54748157},null,1103]
[null,null,"Gas Plant in Service",null,{"$f":"+G1113-Adjustments!H1113","v":297260368.09108829},{"$f":"SUM(F1109:F1112)","v":2506731972.2800002},{"$f":"SUM(G1109:G1112)","v":297260368.09108829},{"$f":"SUM(H1109:H1112)","v":0},{"$f":"SUM(I1109:I1112)","v":2803992340.3710885},null,null,null,{"$f":"SUM(M1109:M1112)","v":2708449419.5605946},{"$f":"SUM(N1109:N1112)","v":95542920.810493857},null,null,{"$f":"SUM(Q1109:Q1112)","v":2708449419.5605946},{"$f":"SUM(R1109:R1112)","v":0},null,{"$f":"SUM(T1109:T1112)","v":92825116.031456068},{"$f":"SUM(U1109:U1112)","v":2717804.7790377946},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1113)","v":2708449419.5605946},null,1104]
[null,null,null,null,{"$f":"+G1114-Adjustments!H1114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1105]
[105,"Gas Plant Held For Future Use",null,null,{"$f":"+G1115-Adjustments!H1115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1106]
[null,null,"Distribution - Utah",null,{"$f":"+G1116-Adjustments!H1116","v":0},{"$f":"+'Rate Base'!$AE$163","v":5036.83},{"$f":"+Adjustments!AW1098","v":0},null,{"$f":"SUM($F$1116:$H$1116)","v":5036.83},null,null,"Utah",{"$f":"VLOOKUP($L1116,$L$2:$N$7,2,FALSE)*I1116","v":5036.83},{"$f":"VLOOKUP($L1116,$L$2:$N$7,3,FALSE)*I1116","v":0},null,"G",{"$f":"IF(P1116=\"G\",M1116,IF(P1116=\"PT\",0,ERR))","v":5036.83},{"$f":"IF(P1116=\"PT\",M1116,IF(P1116=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1116=\"G\",N1116,IF(S1116=\"PT\",0,ERR))","v":0},{"$f":"IF(S1116=\"PT\",N1116,IF(S1116=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1116)","v":5036.83},null,1107]
[null,null,"Total",null,{"$f":"+G1117-Adjustments!H1117","v":0},{"$f":"SUM(F1116)","v":5036.83},{"$f":"SUM(G1116)","v":0},{"$f":"SUM(H1116)","v":0},{"$f":"SUM(I1116)","v":5036.83},null,null,null,{"$f":"SUM(M1116)","v":5036.83},{"$f":"SUM(N1116)","v":0},null,null,{"$f":"SUM(Q1116)","v":5036.83},{"$f":"SUM(R1116)","v":0},null,{"$f":"SUM(T1116)","v":0},{"$f":"SUM(U1116)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1117)","v":5036.83},null,1108]
[null,null,null,null,{"$f":"+G1118-Adjustments!H1118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1109]
[106,"Complete Construction Not Yet Classified",null,null,{"$f":"+G1119-Adjustments!H1119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1110]
[null,null,"Production",null,{"$f":"+G1120-Adjustments!H1120","v":0},{"$f":"+'Rate Base'!$AE$167","v":0},{"$f":"+Adjustments!AW1102","v":0},null,{"$f":"SUM($F$1120:$H$1120)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1120,$L$2:$N$7,2,FALSE)*I1120","v":0},{"$f":"VLOOKUP($L1120,$L$2:$N$7,3,FALSE)*I1120","v":0},null,"G",{"$f":"IF(P1120=\"G\",M1120,IF(P1120=\"PT\",0,ERR))","v":0},{"$f":"IF(P1120=\"PT\",M1120,IF(P1120=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1120=\"G\",N1120,IF(S1120=\"PT\",0,ERR))","v":0},{"$f":"IF(S1120=\"PT\",N1120,IF(S1120=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1120)","v":0},null,1111]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1121-Adjustments!H1127","v":413881.06},{"$f":"+'Rate Base'!$AE$168","v":-413881.06},{"$f":"+Adjustments!AW1103","v":413881.06},null,{"$f":"SUM($F$1121:$H$1121)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1121,$L$2:$N$7,2,FALSE)*I1121","v":0},{"$f":"VLOOKUP($L1121,$L$2:$N$7,3,FALSE)*I1121","v":0},null,"G",{"$f":"IF(P1121=\"G\",M1121,IF(P1121=\"PT\",0,ERR))","v":0},{"$f":"IF(P1121=\"PT\",M1121,IF(P1121=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1121=\"G\",N1121,IF(S1121=\"PT\",0,ERR))","v":0},{"$f":"IF(S1121=\"PT\",N1121,IF(S1121=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1121)","v":0},null,1112]
[null,null,"Distribution - Utah",null,{"$f":"+G1122-Adjustments!H1128","v":-10306063.33},{"$f":"+'Rate Base'!$AE$169","v":10306063.33},{"$f":"+Adjustments!AW1104","v":-10306063.33},null,{"$f":"SUM($F$1122:$H$1122)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1122,$L$2:$N$7,2,FALSE)*I1122","v":0},{"$f":"VLOOKUP($L1122,$L$2:$N$7,3,FALSE)*I1122","v":0},null,"G",{"$f":"IF(P1122=\"G\",M1122,IF(P1122=\"PT\",0,ERR))","v":0},{"$f":"IF(P1122=\"PT\",M1122,IF(P1122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1122=\"G\",N1122,IF(S1122=\"PT\",0,ERR))","v":0},{"$f":"IF(S1122=\"PT\",N1122,IF(S1122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1122)","v":0},null,1113]
[null,null,"General",null,{"$f":"+G1123-Adjustments!H1130","v":-1623165.72},{"$f":"+'Rate Base'!$AE$170","v":1623165.72},{"$f":"+Adjustments!AW1105","v":-1623165.72},null,{"$f":"SUM($F$1123:$H$1123)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1123,$L$2:$N$7,2,FALSE)*I1123","v":0},{"$f":"VLOOKUP($L1123,$L$2:$N$7,3,FALSE)*I1123","v":0},null,"G",{"$f":"IF(P1123=\"G\",M1123,IF(P1123=\"PT\",0,ERR))","v":0},{"$f":"IF(P1123=\"PT\",M1123,IF(P1123=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1123=\"G\",N1123,IF(S1123=\"PT\",0,ERR))","v":0},{"$f":"IF(S1123=\"PT\",N1123,IF(S1123=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1123)","v":0},null,1114]
[null,null,"Total",null,{"$f":"+G1124-Adjustments!H1131","v":-11515347.99},{"$f":"SUM(F1120:F1123)","v":11515347.99},{"$f":"SUM(G1120:G1123)","v":-11515347.99},{"$f":"SUM(H1120:H1123)","v":0},{"$f":"SUM(I1120:I1123)","v":0},null,null,null,{"$f":"SUM(M1120:M1123)","v":0},{"$f":"SUM(N1120:N1123)","v":0},null,null,{"$f":"SUM(Q1120:Q1123)","v":0},{"$f":"SUM(R1120:R1123)","v":0},null,{"$f":"SUM(T1120:T1123)","v":0},{"$f":"SUM(U1120:U1123)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1124)","v":0},null,1115]
[null,null,null,null,{"$f":"+G1125-Adjustments!H1132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1116]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,{"$f":"+G1126-Adjustments!H1133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1117]
[null,null,"Production",null,{"$f":"+G1127-Adjustments!H1134","v":-405378.63127959706},{"$f":"+'Rate Base'!$AE$174","v":-68103276.200000003},{"$f":"+Adjustments!AW1109","v":-405378.63127959706},null,{"$f":"SUM($F$1127:$H$1127)","v":-68508654.831279606},null,null,"Sales",{"$f":"VLOOKUP($L1127,$L$2:$N$7,2,FALSE)*I1127","v":-66023765.02621904},{"$f":"VLOOKUP($L1127,$L$2:$N$7,3,FALSE)*I1127","v":-2484889.8050605613},null,"G",{"$f":"IF(P1127=\"G\",M1127,IF(P1127=\"PT\",0,ERR))","v":-66023765.02621904},{"$f":"IF(P1127=\"PT\",M1127,IF(P1127=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1127=\"G\",N1127,IF(S1127=\"PT\",0,ERR))","v":0},{"$f":"IF(S1127=\"PT\",N1127,IF(S1127=\"G\",0,ERR))","v":-2484889.8050605613},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1127)","v":-66023765.02621904},null,1118]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1128-Adjustments!H1135","v":-1780667.1910490356},{"$f":"+'Rate Base'!$AE$175","v":-26926379.859999999},{"$f":"+Adjustments!AW1110","v":-1780667.1910490356},null,{"$f":"SUM($F$1128:$H$1128)","v":-28707047.051049035},null,null,"Wyoming",{"$f":"VLOOKUP($L1128,$L$2:$N$7,2,FALSE)*I1128","v":0},{"$f":"VLOOKUP($L1128,$L$2:$N$7,3,FALSE)*I1128","v":-28707047.051049035},null,"G",{"$f":"IF(P1128=\"G\",M1128,IF(P1128=\"PT\",0,ERR))","v":0},{"$f":"IF(P1128=\"PT\",M1128,IF(P1128=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1128=\"G\",N1128,IF(S1128=\"PT\",0,ERR))","v":-28707047.051049035},{"$f":"IF(S1128=\"PT\",N1128,IF(S1128=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1128)","v":0},null,1119]
[null,null,"Distribution - Utah",null,{"$f":"+G1129-Adjustments!H1136","v":-47865404.728199601},{"$f":"+'Rate Base'!$AE$176","v":-577163302.67999995},{"$f":"+Adjustments!AW1111","v":-47865404.728199601},null,{"$f":"SUM($F$1129:$H$1129)","v":-625028707.40819955},null,null,"Utah",{"$f":"VLOOKUP($L1129,$L$2:$N$7,2,FALSE)*I1129","v":-625028707.40819955},{"$f":"VLOOKUP($L1129,$L$2:$N$7,3,FALSE)*I1129","v":0},null,"G",{"$f":"IF(P1129=\"G\",M1129,IF(P1129=\"PT\",0,ERR))","v":-625028707.40819955},{"$f":"IF(P1129=\"PT\",M1129,IF(P1129=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1129=\"G\",N1129,IF(S1129=\"PT\",0,ERR))","v":0},{"$f":"IF(S1129=\"PT\",N1129,IF(S1129=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1129)","v":-625028707.40819955},null,1120]
[null,null,"General",null,{"$f":"+G1130-Adjustments!H1137","v":-10443891.314640969},{"$f":"+'Rate Base'!$AE$177","v":-132818969.75},{"$f":"+Adjustments!AW1112","v":-10443891.314640969},null,{"$f":"SUM($F$1130:$H$1130)","v":-143262861.06464097},null,null,"Gross Plant",{"$f":"VLOOKUP($L1130,$L$2:$N$7,2,FALSE)*I1130","v":-138451077.63774291},{"$f":"VLOOKUP($L1130,$L$2:$N$7,3,FALSE)*I1130","v":-4811783.4268980622},null,"G",{"$f":"IF(P1130=\"G\",M1130,IF(P1130=\"PT\",0,ERR))","v":-138451077.63774291},{"$f":"IF(P1130=\"PT\",M1130,IF(P1130=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1130=\"G\",N1130,IF(S1130=\"PT\",0,ERR))","v":-4811783.4268980622},{"$f":"IF(S1130=\"PT\",N1130,IF(S1130=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1130)","v":-138451077.63774291},null,1121]
[null,null,"Total",null,{"$f":"+G1131-Adjustments!H1138","v":-60495341.865169205},{"$f":"SUM(F1127:F1130)","v":-805011928.49000001},{"$f":"SUM(G1127:G1130)","v":-60495341.865169205},{"$f":"SUM(H1127:H1130)","v":0},{"$f":"SUM(I1127:I1130)","v":-865507270.35516918},null,null,null,{"$f":"SUM(M1127:M1130)","v":-829503550.07216144},{"$f":"SUM(N1127:N1130)","v":-36003720.283007659},null,null,{"$f":"SUM(Q1127:Q1130)","v":-829503550.07216144},{"$f":"SUM(R1127:R1130)","v":0},null,{"$f":"SUM(T1127:T1130)","v":-33518830.477947097},{"$f":"SUM(U1127:U1130)","v":-2484889.8050605613},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1131)","v":-829503550.07216144},null,1122]
[null,null,null,null,{"$f":"+G1132-Adjustments!H1139","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q1131/I1131","v":0.95840159694067817},null,null,null,null,null,null,null,1123]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,{"$f":"+G1133-Adjustments!H1140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1124]
[null,null,"Production",null,{"$f":"+G1134-Adjustments!H1141","v":384976.39319497079},{"$f":"+'Rate Base'!$AE$181","v":-6111692.4100000001},{"$f":"+Adjustments!AW1116","v":384976.39319497079},null,{"$f":"SUM($F$1134:$H$1134)","v":-5726716.0168050295},null,null,"Sales",{"$f":"VLOOKUP($L1134,$L$2:$N$7,2,FALSE)*I1134","v":-5519001.2648268808},{"$f":"VLOOKUP($L1134,$L$2:$N$7,3,FALSE)*I1134","v":-207714.75197814874},null,"G",{"$f":"IF(P1134=\"G\",M1134,IF(P1134=\"PT\",0,ERR))","v":-5519001.2648268808},{"$f":"IF(P1134=\"PT\",M1134,IF(P1134=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1134=\"G\",N1134,IF(S1134=\"PT\",0,ERR))","v":0},{"$f":"IF(S1134=\"PT\",N1134,IF(S1134=\"G\",0,ERR))","v":-207714.75197814874},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1134)","v":-5519001.2648268808},null,1125]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1135-Adjustments!H1142","v":10.045613969199621},{"$f":"+'Rate Base'!$AE$182","v":-10883.08},{"$f":"+Adjustments!AW1117","v":10.045613969199621},null,{"$f":"SUM($F$1135:$H$1135)","v":-10873.0343860308},null,null,"Wyoming",{"$f":"VLOOKUP($L1135,$L$2:$N$7,2,FALSE)*I1135","v":0},{"$f":"VLOOKUP($L1135,$L$2:$N$7,3,FALSE)*I1135","v":-10873.0343860308},null,"G",{"$f":"IF(P1135=\"G\",M1135,IF(P1135=\"PT\",0,ERR))","v":0},{"$f":"IF(P1135=\"PT\",M1135,IF(P1135=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1135=\"G\",N1135,IF(S1135=\"PT\",0,ERR))","v":-10873.0343860308},{"$f":"IF(S1135=\"PT\",N1135,IF(S1135=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1135)","v":0},null,1126]
[null,null,"Distribution - Utah",null,{"$f":"+G1136-Adjustments!H1143","v":54.232545080922137},{"$f":"+'Rate Base'!$AE$183","v":-58742.89},{"$f":"+Adjustments!AW1118","v":54.232545080922137},null,{"$f":"SUM($F$1136:$H$1136)","v":-58688.657454919077},null,null,"Utah",{"$f":"VLOOKUP($L1136,$L$2:$N$7,2,FALSE)*I1136","v":-58688.657454919077},{"$f":"VLOOKUP($L1136,$L$2:$N$7,3,FALSE)*I1136","v":0},null,"G",{"$f":"IF(P1136=\"G\",M1136,IF(P1136=\"PT\",0,ERR))","v":-58688.657454919077},{"$f":"IF(P1136=\"PT\",M1136,IF(P1136=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1136=\"G\",N1136,IF(S1136=\"PT\",0,ERR))","v":0},{"$f":"IF(S1136=\"PT\",N1136,IF(S1136=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1136)","v":-58688.657454919077},null,1127]
[null,null,"General",null,{"$f":"+G1137-Adjustments!H1144","v":0},{"$f":"+'Rate Base'!$AE$184","v":0},{"$f":"+Adjustments!AW1119","v":0},null,{"$f":"SUM($F$1137:$H$1137)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1137,$L$2:$N$7,2,FALSE)*I1137","v":0},{"$f":"VLOOKUP($L1137,$L$2:$N$7,3,FALSE)*I1137","v":0},null,"G",{"$f":"IF(P1137=\"G\",M1137,IF(P1137=\"PT\",0,ERR))","v":0},{"$f":"IF(P1137=\"PT\",M1137,IF(P1137=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1137=\"G\",N1137,IF(S1137=\"PT\",0,ERR))","v":0},{"$f":"IF(S1137=\"PT\",N1137,IF(S1137=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1137)","v":0},null,1128]
[null,null,"Total",null,{"$f":"+G1138-Adjustments!H1145","v":385040.67135402095},{"$f":"SUM(F1134:F1137)","v":-6181318.3799999999},{"$f":"SUM(G1134:G1137)","v":385040.67135402095},{"$f":"SUM(H1134:H1137)","v":0},{"$f":"SUM(I1134:I1137)","v":-5796277.7086459789},null,null,null,{"$f":"SUM(M1134:M1137)","v":-5577689.9222817998},{"$f":"SUM(N1134:N1137)","v":-218587.78636417954},null,null,{"$f":"SUM(Q1134:Q1137)","v":-5577689.9222817998},{"$f":"SUM(R1134:R1137)","v":0},null,{"$f":"SUM(T1134:T1137)","v":-10873.0343860308},{"$f":"SUM(U1134:U1137)","v":-207714.75197814874},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1138)","v":-5577689.9222817998},null,1129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1130]
["254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1131]
[null,null,"Production",null,null,{"$f":"+'Rate Base'!$AE$188","v":0},{"$f":"+Adjustments!AW1123","v":0},null,{"$f":"SUM($F$1141:$H$1141)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1141,$L$2:$N$7,2,FALSE)*I1141","v":0},{"$f":"VLOOKUP($L1141,$L$2:$N$7,3,FALSE)*I1141","v":0},null,"G",{"$f":"IF(P1141=\"G\",M1141,IF(P1141=\"PT\",0,ERR))","v":0},{"$f":"IF(P1141=\"PT\",M1141,IF(P1141=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1141=\"G\",N1141,IF(S1141=\"PT\",0,ERR))","v":0},{"$f":"IF(S1141=\"PT\",N1141,IF(S1141=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1141)","v":0},null,1132]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!$AE$189","v":-2184704.2999999998},{"$f":"+Adjustments!AW1124","v":-345645.8159020599},null,{"$f":"SUM($F$1142:$H$1142)","v":-2530350.1159020597},null,null,"Wyoming",{"$f":"VLOOKUP($L1142,$L$2:$N$7,2,FALSE)*I1142","v":0},{"$f":"VLOOKUP($L1142,$L$2:$N$7,3,FALSE)*I1142","v":-2530350.1159020597},null,"G",{"$f":"IF(P1142=\"G\",M1142,IF(P1142=\"PT\",0,ERR))","v":0},{"$f":"IF(P1142=\"PT\",M1142,IF(P1142=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1142=\"G\",N1142,IF(S1142=\"PT\",0,ERR))","v":-2530350.1159020597},{"$f":"IF(S1142=\"PT\",N1142,IF(S1142=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1142)","v":0},null,1133]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!$AE$190","v":-66995292.700000003},{"$f":"+Adjustments!AW1125","v":-10346519.782706529},null,{"$f":"SUM($F$1143:$H$1143)","v":-77341812.482706532},null,null,"Utah",{"$f":"VLOOKUP($L1143,$L$2:$N$7,2,FALSE)*I1143","v":-77341812.482706532},{"$f":"VLOOKUP($L1143,$L$2:$N$7,3,FALSE)*I1143","v":0},null,"G",{"$f":"IF(P1143=\"G\",M1143,IF(P1143=\"PT\",0,ERR))","v":-77341812.482706532},{"$f":"IF(P1143=\"PT\",M1143,IF(P1143=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1143=\"G\",N1143,IF(S1143=\"PT\",0,ERR))","v":0},{"$f":"IF(S1143=\"PT\",N1143,IF(S1143=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1143)","v":-77341812.482706532},null,1134]
[null,null,"General",null,null,{"$f":"+'Rate Base'!$AE$191","v":0},{"$f":"+Adjustments!AW1126","v":0},null,{"$f":"SUM($F$1144:$H$1144)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1144,$L$2:$N$7,2,FALSE)*I1144","v":0},{"$f":"VLOOKUP($L1144,$L$2:$N$7,3,FALSE)*I1144","v":0},null,"G",{"$f":"IF(P1144=\"G\",M1144,IF(P1144=\"PT\",0,ERR))","v":0},{"$f":"IF(P1144=\"PT\",M1144,IF(P1144=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1144=\"G\",N1144,IF(S1144=\"PT\",0,ERR))","v":0},{"$f":"IF(S1144=\"PT\",N1144,IF(S1144=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1144)","v":0},null,1135]
[null,null,"Total",null,null,{"$f":"SUM(F1141:F1144)","v":-69179997},{"$f":"SUM(G1141:G1144)","v":-10692165.598608589},{"$f":"SUM(H1141:H1144)","v":0},{"$f":"SUM(I1141:I1144)","v":-79872162.598608598},null,null,null,{"$f":"SUM(M1141:M1144)","v":-77341812.482706532},{"$f":"SUM(N1141:N1144)","v":-2530350.1159020597},null,null,{"$f":"SUM(Q1141:Q1144)","v":-77341812.482706532},{"$f":"SUM(R1141:R1144)","v":0},null,{"$f":"SUM(T1141:T1144)","v":-2530350.1159020597},{"$f":"SUM(U1141:U1144)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1145)","v":-77341812.482706532},null,1136]
[null,null,null,null,{"$f":"+G1146-Adjustments!H1146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1137]
[null,null,null,null,{"$f":"+G1147-Adjustments!H1147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1138]
["Net Utility Plant",null,null,null,{"$f":"+G1148-Adjustments!H1148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1139]
[null,"Production",null,null,{"$f":"+G1149-Adjustments!H1149","v":-5058394.8060846273},{"$f":"F1109+F1120+F1127+F1134+F1141","v":5753167.3899999969},{"$f":"G1109+G1120+G1127+G1134+G1141","v":-5058394.8060846273},{"$f":"H1109+H1120+H1127+H1134+H1141","v":0},694772.5839153612,null,null,null,{"$f":"M1109+M1120+M1127+M1134+M1141","v":669572.36191628687},{"$f":"N1109+N1120+N1127+N1134+N1141","v":25200.221999084548},null,null,{"$f":"Q1109+Q1120+Q1127+Q1134+Q1141","v":669572.36191628687},{"$f":"R1109+R1120+R1127+R1134","v":0},null,{"$f":"T1109+T1120+T1127+T1134+T1141","v":0},{"$f":"U1109+U1120+U1127+U1134+U1141","v":25200.221999084548},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1149)","v":669572.36191628687},null,1140]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1150-Adjustments!H1150","v":7181999.4856886305},{"$f":"F1110+F1121+F1128+F1135+F1142","v":43795072.294000015},{"$f":"G1110+G1121+G1128+G1135+G1142","v":7181999.4856886305},{"$f":"H1110+H1121+H1128+H1135+H1142","v":0},50977071.779688627,null,null,null,{"$f":"M1110+M1121+M1128+M1135+M1142","v":0},{"$f":"N1110+N1121+N1128+N1135+N1142","v":50977071.779688627},null,null,{"$f":"Q1110+Q1121+Q1128+Q1135+Q1142","v":0},{"$f":"R1110+R1121+R1128+R1135","v":0},null,{"$f":"T1110+T1121+T1128+T1135+T1142","v":50977071.779688627},{"$f":"U1110+U1121+U1128+U1135+U1142","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1150)","v":0},null,1141]
[null,"Distribution - Utah",null,null,{"$f":"+G1151-Adjustments!H1151","v":189723639.60578966},{"$f":"F1111+F1116+F1122+F1129+F1136+F1143","v":1479737841.0359998},{"$f":"G1111+G1116+G1122+G1129+G1136+G1143","v":189723639.60578966},{"$f":"H1111+H1116+H1122+H1129+H1136+H1143","v":0},1669461480.6417897,null,null,null,{"$f":"M1111+M1116+M1122+M1129+M1136+M1143","v":1669461480.6417897},{"$f":"N1111+N1116+N1122+N1129+N1136+N1143","v":0},null,null,{"$f":"Q1111+Q1116+Q1122+Q1129+Q1136+Q1143","v":1669461480.6417897},{"$f":"R1111+R1116+R1122+R1129+R1136","v":0},null,{"$f":"T1111+T1116+T1122+T1129+T1136+T1143","v":0},{"$f":"U1111+U1116+U1122+U1129+U1136+U1143","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1151)","v":1669461480.6417897},null,1142]
[null,"General",null,null,{"$f":"+G1152-Adjustments!H1152","v":23095309.023270875},{"$f":"F1112+F1123+F1130+F1137+F1144","v":108593032.51000002},{"$f":"G1112+G1123+G1130+G1137+G1144","v":23095309.023270875},{"$f":"H1112+H1123+H1130+H1137+H1144","v":0},131688341.53327087,null,null,null,{"$f":"M1112+M1123+M1130+M1137+M1144","v":125900350.90973866},{"$f":"N1112+N1123+N1130+N1137+N1144","v":5787990.6235322468},null,null,{"$f":"Q1112+Q1123+Q1130+Q1137+Q1144","v":125900350.90973866},{"$f":"R1112+R1123+R1130+R1137","v":0},null,{"$f":"T1112+T1123+T1130+T1137+T1144","v":5787990.6235322468},{"$f":"U1112+U1123+U1130+U1137+U1144","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1152)","v":125900350.90973866},null,1143]
[null,null,null,null,{"$f":"+G1153-Adjustments!H1153","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1144]
[null,null,null,null,{"$f":"+G1154-Adjustments!H1154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1145]
[null,"Net Utility Plant",null,null,{"$f":"+G1155-Adjustments!H1155","v":214942553.30866453},{"$f":"F1113+F1117+F1124+F1131+F1138+F1145","v":1637879113.2299998},{"$f":"G1113+G1117+G1124+G1131+G1138+G1145","v":214942553.30866453},{"$f":"H1113+H1117+H1124+H1131+H1138+H1145","v":0},{"$f":"I1113+I1117+I1124+I1131+I1138+I1145","v":1852821666.5386646},null,null,null,{"$f":"M1113+M1117+M1124+M1131+M1138+M1145","v":1796031403.9134448},{"$f":"N1113+N1117+N1124+N1131+N1138+N1145","v":56790262.625219956},null,null,{"$f":"Q1113+Q1117+Q1124+Q1131+Q1138+Q1145","v":1796031403.9134448},{"$f":"R1113+R1117+R1124+R1131+R1138","v":0},null,{"$f":"T1113+T1117+T1124+T1131+T1138+T1145","v":56765062.403220877},{"$f":"U1113+U1117+U1124+U1131+U1138+U1145","v":25200.221999084548},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1155)","v":1796031403.9134448},null,1146]
[null,null,null,null,{"$f":"+G1156-Adjustments!H1156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1147]
[null,null,null,null,{"$f":"+G1157-Adjustments!H1157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1148]
["OTHER RATE BASE ACCOUNTS",null,null,null,{"$f":"+G1158-Adjustments!H1158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1149]
[null,null,null,null,{"$f":"+G1159-Adjustments!H1159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1150]
[154,"Plant Materials & Operating Supplies",null,null,{"$f":"+G1160-Adjustments!H1160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1151]
[null,null,"Wyoming",null,{"$f":"+G1161-Adjustments!H1161","v":78406.309551760321},{"$f":"+'Rate Base'!$AE$208","v":573201.21513887274},{"$f":"+Adjustments!AW1143","v":78406.309551760321},null,{"$f":"SUM($F$1161:$H$1161)","v":651607.52469063306},null,null,"Wyoming",{"$f":"VLOOKUP($L1161,$L$2:$N$7,2,FALSE)*I1161","v":0},{"$f":"VLOOKUP($L1161,$L$2:$N$7,3,FALSE)*I1161","v":651607.52469063306},null,"G",{"$f":"IF(P1161=\"G\",M1161,IF(P1161=\"PT\",0,ERR))","v":0},{"$f":"IF(P1161=\"PT\",M1161,IF(P1161=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1161=\"G\",N1161,IF(S1161=\"PT\",0,ERR))","v":651607.52469063306},{"$f":"IF(S1161=\"PT\",N1161,IF(S1161=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1161)","v":0},null,1152]
[null,null,"Utah",null,{"$f":"+G1162-Adjustments!H1162","v":2256011.3554482441},{"$f":"+'Rate Base'!$AE$209","v":16492913.104861127},{"$f":"+Adjustments!AW1144","v":2256011.3554482441},null,{"$f":"SUM($F$1162:$H$1162)","v":18748924.460309371},null,null,"Utah",{"$f":"VLOOKUP($L1162,$L$2:$N$7,2,FALSE)*I1162","v":18748924.460309371},{"$f":"VLOOKUP($L1162,$L$2:$N$7,3,FALSE)*I1162","v":0},null,"G",{"$f":"IF(P1162=\"G\",M1162,IF(P1162=\"PT\",0,ERR))","v":18748924.460309371},{"$f":"IF(P1162=\"PT\",M1162,IF(P1162=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1162=\"G\",N1162,IF(S1162=\"PT\",0,ERR))","v":0},{"$f":"IF(S1162=\"PT\",N1162,IF(S1162=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1162)","v":18748924.460309371},null,1153]
[null,null,"Total",null,{"$f":"+G1163-Adjustments!H1163","v":2334417.6650000047},{"$f":"SUM(F1161:F1162)","v":17066114.32},{"$f":"SUM(G1161:G1162)","v":2334417.6650000047},{"$f":"SUM(H1161:H1162)","v":0},{"$f":"SUM(I1161:I1162)","v":19400531.985000003},null,null,null,{"$f":"SUM(M1161:M1162)","v":18748924.460309371},{"$f":"SUM(N1161:N1162)","v":651607.52469063306},null,null,{"$f":"SUM(Q1161:Q1162)","v":18748924.460309371},{"$f":"SUM(R1161:R1162)","v":0},null,{"$f":"SUM(T1161:T1162)","v":651607.52469063306},{"$f":"SUM(U1161:U1162)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1163)","v":18748924.460309371},null,1154]
[null,null,null,null,{"$f":"+G1164-Adjustments!H1164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1155]
[1641,"Gas Stored Underground",null,null,{"$f":"+G1165-Adjustments!H1165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1156]
[null,null,"Production",null,{"$f":"+G1166-Adjustments!H1166","v":-43864860.969999999},{"$f":"+'Rate Base'!$AE$213","v":43864860.969999999},{"$f":"-F1166","v":-43864860.969999999},null,{"$f":"SUM($F$1166:$H$1166)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1166,$L$2:$N$7,2,FALSE)*I1166","v":0},{"$f":"VLOOKUP($L1166,$L$2:$N$7,3,FALSE)*I1166","v":0},null,"G",{"$f":"IF(P1166=\"G\",M1166,IF(P1166=\"PT\",0,ERR))","v":0},{"$f":"IF(P1166=\"PT\",M1166,IF(P1166=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1166=\"G\",N1166,IF(S1166=\"PT\",0,ERR))","v":0},{"$f":"IF(S1166=\"PT\",N1166,IF(S1166=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1166)","v":0},null,1157]
[null,null,"Total",null,{"$f":"+G1167-Adjustments!H1167","v":-43864860.969999999},{"$f":"SUM(F1166)","v":43864860.969999999},{"$f":"SUM(G1166)","v":-43864860.969999999},{"$f":"SUM(H1166)","v":0},{"$f":"SUM(I1166)","v":0},null,null,null,{"$f":"SUM(M1166)","v":0},{"$f":"SUM(N1166)","v":0},null,null,{"$f":"SUM(Q1166)","v":0},{"$f":"SUM(R1166)","v":0},null,{"$f":"SUM(T1166)","v":0},{"$f":"SUM(U1166)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1167)","v":0},null,1158]
[null,null,null,null,{"$f":"+G1168-Adjustments!H1168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1159]
[165,"Prepayments",null,null,{"$f":"+G1169-Adjustments!H1169","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1160]
[null,null,"General",null,{"$f":"+G1170-Adjustments!H1170","v":-719205.20583333308},{"$f":"+'Rate Base'!$AE$217","v":3888116.7},{"$f":"+Adjustments!AW1152","v":-719205.20583333308},null,{"$f":"SUM($F$1170:$H$1170)","v":3168911.4941666671},null,null,"Gross Plant",{"$f":"VLOOKUP($L1170,$L$2:$N$7,2,FALSE)*I1170","v":3062476.9605016029},{"$f":"VLOOKUP($L1170,$L$2:$N$7,3,FALSE)*I1170","v":106434.53366506421},null,"G",{"$f":"IF(P1170=\"G\",M1170,IF(P1170=\"PT\",0,ERR))","v":3062476.9605016029},{"$f":"IF(P1170=\"PT\",M1170,IF(P1170=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1170=\"G\",N1170,IF(S1170=\"PT\",0,ERR))","v":106434.53366506421},{"$f":"IF(S1170=\"PT\",N1170,IF(S1170=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1170)","v":3062476.9605016029},null,1161]
[null,null,"Total",null,{"$f":"+G1171-Adjustments!H1171","v":-719205.20583333308},{"$f":"SUM(F1170)","v":3888116.7},{"$f":"SUM(G1170)","v":-719205.20583333308},{"$f":"SUM(H1170)","v":0},{"$f":"SUM(I1170)","v":3168911.4941666671},null,null,null,{"$f":"SUM(M1170)","v":3062476.9605016029},{"$f":"SUM(N1170)","v":106434.53366506421},null,null,{"$f":"SUM(Q1170)","v":3062476.9605016029},{"$f":"SUM(R1170)","v":0},null,{"$f":"SUM(T1170)","v":106434.53366506421},{"$f":"SUM(U1170)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1171)","v":3062476.9605016029},null,1162]
[null,null,null,null,{"$f":"+G1172-Adjustments!H1172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1163]
["190008","Accum Deferred Income Tax Federal",null,null,{"$f":"+G1173-Adjustments!H1173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1172+1","v":1164}]
[null,null,"Production",null,{"$f":"+G1174-Adjustments!H1174","v":0},{"$f":"+'Rate Base'!$AE$221","v":0},{"$f":"+Adjustments!AW1156","v":0},null,{"$f":"SUM($F$1174:$H$1174)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1174,$L$2:$N$7,2,FALSE)*I1174","v":0},{"$f":"VLOOKUP($L1174,$L$2:$N$7,3,FALSE)*I1174","v":0},null,"G",{"$f":"IF(P1174=\"G\",M1174,IF(P1174=\"PT\",0,ERR))","v":0},{"$f":"IF(P1174=\"PT\",M1174,IF(P1174=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1174=\"G\",N1174,IF(S1174=\"PT\",0,ERR))","v":0},{"$f":"IF(S1174=\"PT\",N1174,IF(S1174=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1174)","v":0},null,1165]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1175-Adjustments!H1175","v":0},{"$f":"+'Rate Base'!$AE$222","v":0},{"$f":"+Adjustments!AW1157","v":0},null,{"$f":"SUM($F$1175:$H$1175)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1175,$L$2:$N$7,2,FALSE)*I1175","v":0},{"$f":"VLOOKUP($L1175,$L$2:$N$7,3,FALSE)*I1175","v":0},null,"G",{"$f":"IF(P1175=\"G\",M1175,IF(P1175=\"PT\",0,ERR))","v":0},{"$f":"IF(P1175=\"PT\",M1175,IF(P1175=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1175=\"G\",N1175,IF(S1175=\"PT\",0,ERR))","v":0},{"$f":"IF(S1175=\"PT\",N1175,IF(S1175=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1175)","v":0},null,1166]
[null,null,"Distribution - Utah",null,{"$f":"+G1176-Adjustments!H1176","v":0},{"$f":"+'Rate Base'!$AE$223","v":0},{"$f":"+Adjustments!AW1158","v":0},null,{"$f":"SUM($F$1176:$H$1176)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1176,$L$2:$N$7,2,FALSE)*I1176","v":0},{"$f":"VLOOKUP($L1176,$L$2:$N$7,3,FALSE)*I1176","v":0},null,"G",{"$f":"IF(P1176=\"G\",M1176,IF(P1176=\"PT\",0,ERR))","v":0},{"$f":"IF(P1176=\"PT\",M1176,IF(P1176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1176=\"G\",N1176,IF(S1176=\"PT\",0,ERR))","v":0},{"$f":"IF(S1176=\"PT\",N1176,IF(S1176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1176)","v":0},null,1167]
[null,null,"General",null,{"$f":"+G1177-Adjustments!H1177","v":0},{"$f":"+'Rate Base'!$AE$224","v":0},{"$f":"+Adjustments!AW1159","v":0},null,{"$f":"SUM($F$1177:$H$1177)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1177,$L$2:$N$7,2,FALSE)*I1177","v":0},{"$f":"VLOOKUP($L1177,$L$2:$N$7,3,FALSE)*I1177","v":0},null,"G",{"$f":"IF(P1177=\"G\",M1177,IF(P1177=\"PT\",0,ERR))","v":0},{"$f":"IF(P1177=\"PT\",M1177,IF(P1177=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1177=\"G\",N1177,IF(S1177=\"PT\",0,ERR))","v":0},{"$f":"IF(S1177=\"PT\",N1177,IF(S1177=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1177)","v":0},null,1168]
[null,null,"Total",null,{"$f":"+G1178-Adjustments!H1178","v":0},{"$f":"SUM(F1174:F1177)","v":0},{"$f":"SUM(G1174:G1177)","v":0},{"$f":"SUM(H1174:H1177)","v":0},{"$f":"SUM(I1174:I1177)","v":0},null,null,null,{"$f":"SUM(M1174:M1177)","v":0},{"$f":"SUM(N1174:N1177)","v":0},null,null,{"$f":"SUM(Q1174:Q1177)","v":0},{"$f":"SUM(R1174:R1177)","v":0},null,{"$f":"SUM(T1174:T1177)","v":0},{"$f":"SUM(U1174:U1177)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1178)","v":0},null,1169]
[null,null,null,null,{"$f":"+G1179-Adjustments!H1179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1170]
["190009","Accum Deferred Income Tax State",null,null,{"$f":"+G1180-Adjustments!H1180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1171]
[null,null,"Production",null,{"$f":"+G1181-Adjustments!H1181","v":0},{"$f":"+'Rate Base'!$AE$228","v":0},{"$f":"+Adjustments!AW1163","v":0},null,{"$f":"SUM($F$1181:$H$1181)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1181,$L$2:$N$7,2,FALSE)*I1181","v":0},{"$f":"VLOOKUP($L1181,$L$2:$N$7,3,FALSE)*I1181","v":0},null,"G",{"$f":"IF(P1181=\"G\",M1181,IF(P1181=\"PT\",0,ERR))","v":0},{"$f":"IF(P1181=\"PT\",M1181,IF(P1181=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1181=\"G\",N1181,IF(S1181=\"PT\",0,ERR))","v":0},{"$f":"IF(S1181=\"PT\",N1181,IF(S1181=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1181)","v":0},null,1172]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1182-Adjustments!H1182","v":0},{"$f":"+'Rate Base'!$AE$229","v":0},{"$f":"+Adjustments!AW1164","v":0},null,{"$f":"SUM($F$1182:$H$1182)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1182,$L$2:$N$7,2,FALSE)*I1182","v":0},{"$f":"VLOOKUP($L1182,$L$2:$N$7,3,FALSE)*I1182","v":0},null,"G",{"$f":"IF(P1182=\"G\",M1182,IF(P1182=\"PT\",0,ERR))","v":0},{"$f":"IF(P1182=\"PT\",M1182,IF(P1182=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1182=\"G\",N1182,IF(S1182=\"PT\",0,ERR))","v":0},{"$f":"IF(S1182=\"PT\",N1182,IF(S1182=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1182)","v":0},null,1173]
[null,null,"Distribution - Utah",null,{"$f":"+G1183-Adjustments!H1183","v":0},{"$f":"+'Rate Base'!$AE$230","v":0},{"$f":"+Adjustments!AW1165","v":0},null,{"$f":"SUM($F$1183:$H$1183)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1183,$L$2:$N$7,2,FALSE)*I1183","v":0},{"$f":"VLOOKUP($L1183,$L$2:$N$7,3,FALSE)*I1183","v":0},null,"G",{"$f":"IF(P1183=\"G\",M1183,IF(P1183=\"PT\",0,ERR))","v":0},{"$f":"IF(P1183=\"PT\",M1183,IF(P1183=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1183=\"G\",N1183,IF(S1183=\"PT\",0,ERR))","v":0},{"$f":"IF(S1183=\"PT\",N1183,IF(S1183=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1183)","v":0},null,1174]
[null,null,"General",null,{"$f":"+G1184-Adjustments!H1184","v":0},{"$f":"+'Rate Base'!$AE$231","v":0},{"$f":"+Adjustments!AW1166","v":0},null,{"$f":"SUM($F$1184:$H$1184)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1184,$L$2:$N$7,2,FALSE)*I1184","v":0},{"$f":"VLOOKUP($L1184,$L$2:$N$7,3,FALSE)*I1184","v":0},null,"G",{"$f":"IF(P1184=\"G\",M1184,IF(P1184=\"PT\",0,ERR))","v":0},{"$f":"IF(P1184=\"PT\",M1184,IF(P1184=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1184=\"G\",N1184,IF(S1184=\"PT\",0,ERR))","v":0},{"$f":"IF(S1184=\"PT\",N1184,IF(S1184=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1184)","v":0},null,1175]
[null,null,"Total",null,{"$f":"+G1185-Adjustments!H1185","v":0},{"$f":"SUM(F1181:F1184)","v":0},{"$f":"SUM(G1181:G1184)","v":0},{"$f":"SUM(H1181:H1184)","v":0},{"$f":"SUM(I1181:I1184)","v":0},null,null,null,{"$f":"SUM(M1181:M1184)","v":0},{"$f":"SUM(N1181:N1184)","v":0},null,null,{"$f":"SUM(Q1181:Q1184)","v":0},{"$f":"SUM(R1181:R1184)","v":0},null,{"$f":"SUM(T1181:T1184)","v":0},{"$f":"SUM(U1181:U1184)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1185)","v":0},null,1176]
[null,null,null,null,{"$f":"+G1186-Adjustments!H1186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1177]
[2351,"Customer Deposits",null,null,{"$f":"+G1187-Adjustments!H1187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1178]
[null,null,"Wyoming",null,{"$f":"+G1188-Adjustments!H1188","v":8856.5216666666965},{"$f":"+'Rate Base'!$AE$235","v":-239266.64},{"$f":"+Adjustments!AW1170","v":8856.5216666666965},null,{"$f":"SUM($F$1188:$H$1188)","v":-230410.11833333332},null,null,"Wyoming",{"$f":"VLOOKUP($L1188,$L$2:$N$7,2,FALSE)*I1188","v":0},{"$f":"VLOOKUP($L1188,$L$2:$N$7,3,FALSE)*I1188","v":-230410.11833333332},null,"G",{"$f":"IF(P1188=\"G\",M1188,IF(P1188=\"PT\",0,ERR))","v":0},{"$f":"IF(P1188=\"PT\",M1188,IF(P1188=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1188=\"G\",N1188,IF(S1188=\"PT\",0,ERR))","v":-230410.11833333332},{"$f":"IF(S1188=\"PT\",N1188,IF(S1188=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1188)","v":0},null,1179]
[null,null,"Utah",null,{"$f":"+G1189-Adjustments!H1189","v":211282.80833333451},{"$f":"+'Rate Base'!$AE$236","v":-6186272.9700000007},{"$f":"+Adjustments!AW1171","v":211282.80833333451},null,{"$f":"SUM($F$1189:$H$1189)","v":-5974990.1616666662},null,null,"Utah",{"$f":"VLOOKUP($L1189,$L$2:$N$7,2,FALSE)*I1189","v":-5974990.1616666662},{"$f":"VLOOKUP($L1189,$L$2:$N$7,3,FALSE)*I1189","v":0},null,"G",{"$f":"IF(P1189=\"G\",M1189,IF(P1189=\"PT\",0,ERR))","v":-5974990.1616666662},{"$f":"IF(P1189=\"PT\",M1189,IF(P1189=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1189=\"G\",N1189,IF(S1189=\"PT\",0,ERR))","v":0},{"$f":"IF(S1189=\"PT\",N1189,IF(S1189=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1189)","v":-5974990.1616666662},null,1180]
[null,null,"Total",null,{"$f":"+G1190-Adjustments!H1190","v":220139.33000000121},{"$f":"SUM(F1188:F1189)","v":-6425539.6100000003},{"$f":"SUM(G1188:G1189)","v":220139.33000000121},{"$f":"SUM(H1188:H1189)","v":0},{"$f":"SUM(I1188:I1189)","v":-6205400.2799999993},null,null,null,{"$f":"SUM(M1188:M1189)","v":-5974990.1616666662},{"$f":"SUM(N1188:N1189)","v":-230410.11833333332},null,null,{"$f":"SUM(Q1188:Q1189)","v":-5974990.1616666662},{"$f":"SUM(R1188:R1189)","v":0},null,{"$f":"SUM(T1188:T1189)","v":-230410.11833333332},{"$f":"SUM(U1188:U1189)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1190)","v":-5974990.1616666662},null,1181]
[null,null,null,null,{"$f":"+G1191-Adjustments!H1191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1182]
[252,"Misc Customer Credits",null,null,{"$f":"+G1192-Adjustments!H1192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1183]
[null,null,"Wyoming",null,{"$f":"+G1193-Adjustments!H1193","v":228152.94402370736},{"$f":"+'Rate Base'!AE240","v":-646556.32999999996},{"$f":"+Adjustments!AW1175","v":228152.94402370736},null,{"$f":"SUM($F$1193:$H$1193)","v":-418403.3859762926},null,null,"Wyoming",{"$f":"VLOOKUP($L1193,$L$2:$N$7,2,FALSE)*I1193","v":0},{"$f":"VLOOKUP($L1193,$L$2:$N$7,3,FALSE)*I1193","v":-418403.3859762926},null,"G",{"$f":"IF(P1193=\"G\",M1193,IF(P1193=\"PT\",0,ERR))","v":0},{"$f":"IF(P1193=\"PT\",M1193,IF(P1193=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1193=\"G\",N1193,IF(S1193=\"PT\",0,ERR))","v":-418403.3859762926},{"$f":"IF(S1193=\"PT\",N1193,IF(S1193=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1193)","v":0},null,1184]
[null,null,"Utah",null,{"$f":"+G1194-Adjustments!H1194","v":8623593.3025686909},{"$f":"+'Rate Base'!AE241","v":-23880667.470000003},{"$f":"+Adjustments!AW1176","v":8623593.3025686909},null,{"$f":"SUM($F$1194:$H$1194)","v":-15257074.167431312},null,null,"Utah",{"$f":"VLOOKUP($L1194,$L$2:$N$7,2,FALSE)*I1194","v":-15257074.167431312},{"$f":"VLOOKUP($L1194,$L$2:$N$7,3,FALSE)*I1194","v":0},null,"G",{"$f":"IF(P1194=\"G\",M1194,IF(P1194=\"PT\",0,ERR))","v":-15257074.167431312},{"$f":"IF(P1194=\"PT\",M1194,IF(P1194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1194=\"G\",N1194,IF(S1194=\"PT\",0,ERR))","v":0},{"$f":"IF(S1194=\"PT\",N1194,IF(S1194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1194)","v":-15257074.167431312},null,1185]
[null,null,"Total",null,{"$f":"+G1195-Adjustments!H1195","v":8851746.2465923987},{"$f":"SUM(F1193:F1194)","v":-24527223.800000001},{"$f":"SUM(G1193:G1194)","v":8851746.2465923987},{"$f":"SUM(H1193:H1194)","v":0},{"$f":"SUM(I1193:I1194)","v":-15675477.553407604},null,null,null,{"$f":"SUM(M1194)","v":-15257074.167431312},{"$f":"SUM(N1194)","v":0},null,null,{"$f":"SUM(Q1193:Q1194)","v":-15257074.167431312},{"$f":"SUM(R1193:R1194)","v":0},null,{"$f":"SUM(T1193:T1194)","v":-418403.3859762926},{"$f":"SUM(U1194)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1195)","v":-15257074.167431312},null,1186]
[null,null,null,null,{"$f":"+G1196-Adjustments!H1196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1187]
[2531,"Unclaimed Customer Deposits",null,null,{"$f":"+G1197-Adjustments!H1197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1188]
[null,null,"General",null,{"$f":"+G1198-Adjustments!H1198","v":-473.06083333334391},{"$f":"+'Rate Base'!$AE$246","v":-63695.87},{"$f":"+Adjustments!AW1180","v":-473.06083333334391},null,{"$f":"SUM($F$1198:$H$1198)","v":-64168.930833333347},null,null,"Gross Plant",{"$f":"VLOOKUP($L1198,$L$2:$N$7,2,FALSE)*I1198","v":-62013.682811542938},{"$f":"VLOOKUP($L1198,$L$2:$N$7,3,FALSE)*I1198","v":-2155.2480217904076},null,"G",{"$f":"IF(P1198=\"G\",M1198,IF(P1198=\"PT\",0,ERR))","v":-62013.682811542938},{"$f":"IF(P1198=\"PT\",M1198,IF(P1198=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1198=\"G\",N1198,IF(S1198=\"PT\",0,ERR))","v":-2155.2480217904076},{"$f":"IF(S1198=\"PT\",N1198,IF(S1198=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1198)","v":-62013.682811542938},null,1189]
[null,null,"Total",null,{"$f":"+G1199-Adjustments!H1199","v":-473.06083333334391},{"$f":"SUM(F1198)","v":-63695.87},{"$f":"SUM(G1198)","v":-473.06083333334391},{"$f":"SUM(H1198)","v":0},{"$f":"SUM(I1198)","v":-64168.930833333347},null,null,null,{"$f":"SUM(M1198)","v":-62013.682811542938},{"$f":"SUM(N1198)","v":-2155.2480217904076},null,null,{"$f":"SUM(Q1197:Q1198)","v":-62013.682811542938},{"$f":"SUM(R1197:R1198)","v":0},null,{"$f":"SUM(T1197:T1198)","v":-2155.2480217904076},{"$f":"SUM(U1198)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1199)","v":-62013.682811542938},null,1190]
[null,null,null,null,{"$f":"+G1200-Adjustments!H1200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1191]
[255,"Deferred Investment Tax Credits",null,null,{"$f":"+G1201-Adjustments!H1201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1192]
[null,null,"Production",null,{"$f":"+G1202-Adjustments!H1202","v":1013.1595060392149},{"$f":"+'Rate Base'!$AE$249","v":-1506.8700000000001},{"$f":"+Adjustments!AW1184","v":1013.1595060392149},null,{"$f":"SUM($F$1202:$H$1202)","v":-493.71049396078524},null,null,"Sales",{"$f":"VLOOKUP($L1202,$L$2:$N$7,2,FALSE)*I1202","v":-475.80303137644574},{"$f":"VLOOKUP($L1202,$L$2:$N$7,3,FALSE)*I1202","v":-17.907462584339498},null,"G",{"$f":"IF(P1202=\"G\",M1202,IF(P1202=\"PT\",0,ERR))","v":-475.80303137644574},{"$f":"IF(P1202=\"PT\",M1202,IF(P1202=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1202=\"G\",N1202,IF(S1202=\"PT\",0,ERR))","v":0},{"$f":"IF(S1202=\"PT\",N1202,IF(S1202=\"G\",0,ERR))","v":-17.907462584339498},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1202)","v":-475.80303137644574},null,1193]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1203-Adjustments!H1203","v":4947.2078367641388},{"$f":"+'Rate Base'!$AE$250","v":-7047.7448669999994},{"$f":"+Adjustments!AW1185","v":4947.2078367641388},null,{"$f":"SUM($F$1203:$H$1203)","v":-2100.5370302358606},null,null,"Wyoming",{"$f":"VLOOKUP($L1203,$L$2:$N$7,2,FALSE)*I1203","v":0},{"$f":"VLOOKUP($L1203,$L$2:$N$7,3,FALSE)*I1203","v":-2100.5370302358606},null,"G",{"$f":"IF(P1203=\"G\",M1203,IF(P1203=\"PT\",0,ERR))","v":0},{"$f":"IF(P1203=\"PT\",M1203,IF(P1203=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1203=\"G\",N1203,IF(S1203=\"PT\",0,ERR))","v":-2100.5370302358606},{"$f":"IF(S1203=\"PT\",N1203,IF(S1203=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1203)","v":0},null,1194]
[null,null,"Distribution - Utah",null,{"$f":"+G1204-Adjustments!H1204","v":142460.17573400456},{"$f":"+'Rate Base'!$AE$251","v":-204596.24513300002},{"$f":"+Adjustments!AW1186","v":142460.17573400456},null,{"$f":"SUM($F$1204:$H$1204)","v":-62136.06939899546},null,null,"Utah",{"$f":"VLOOKUP($L1204,$L$2:$N$7,2,FALSE)*I1204","v":-62136.06939899546},{"$f":"VLOOKUP($L1204,$L$2:$N$7,3,FALSE)*I1204","v":0},null,"G",{"$f":"IF(P1204=\"G\",M1204,IF(P1204=\"PT\",0,ERR))","v":-62136.06939899546},{"$f":"IF(P1204=\"PT\",M1204,IF(P1204=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1204=\"G\",N1204,IF(S1204=\"PT\",0,ERR))","v":0},{"$f":"IF(S1204=\"PT\",N1204,IF(S1204=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1204)","v":-62136.06939899546},null,1195]
[null,null,"General",null,{"$f":"+G1205-Adjustments!H1205","v":600.94580633786131},{"$f":"+'Rate Base'!$AE$252","v":-899.25},{"$f":"+Adjustments!AW1187","v":600.94580633786131},null,{"$f":"SUM($F$1205:$H$1205)","v":-298.30419366213869},null,null,"Gross Plant",{"$f":"VLOOKUP($L1205,$L$2:$N$7,2,FALSE)*I1205","v":-288.28502215759909},{"$f":"VLOOKUP($L1205,$L$2:$N$7,3,FALSE)*I1205","v":-10.019171504539617},null,"G",{"$f":"IF(P1205=\"G\",M1205,IF(P1205=\"PT\",0,ERR))","v":-288.28502215759909},{"$f":"IF(P1205=\"PT\",M1205,IF(P1205=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1205=\"G\",N1205,IF(S1205=\"PT\",0,ERR))","v":-10.019171504539617},{"$f":"IF(S1205=\"PT\",N1205,IF(S1205=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1205)","v":-288.28502215759909},null,1196]
[null,null,"Total",null,{"$f":"+G1206-Adjustments!H1206","v":149021.48888314579},{"$f":"SUM(F1202:F1205)","v":-214050.11000000002},{"$f":"SUM(G1202:G1205)","v":149021.48888314579},{"$f":"SUM(H1202:H1205)","v":0},{"$f":"SUM(I1202:I1205)","v":-65028.621116854243},null,null,null,{"$f":"SUM(M1202:M1205)","v":-62900.157452529507},{"$f":"SUM(N1202:N1205)","v":-2128.46366432474},null,null,{"$f":"SUM(Q1202:Q1205)","v":-62900.157452529507},{"$f":"SUM(R1202:R1205)","v":0},null,{"$f":"SUM(T1202:T1205)","v":-2110.5562017404004},{"$f":"SUM(U1202:U1205)","v":-17.907462584339498},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1206)","v":-62900.157452529507},null,1197]
[null,null,null,null,{"$f":"+G1207-Adjustments!H1207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1198]
[2820,"Accum Deferred Income Taxes - Federal",null,null,{"$f":"+G1208-Adjustments!H1208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1199]
[null,null,"Production",null,{"$f":"+G1209-Adjustments!H1209","v":134086.13327126438},{"$f":"+'Rate Base'!$AE$256","v":-1247543.3799999999},{"$f":"+Adjustments!AW1191","v":134086.13327126438},null,{"$f":"SUM($F$1209:$H$1209)","v":-1113457.2467287355},null,null,"Sales",{"$f":"VLOOKUP($L1209,$L$2:$N$7,2,FALSE)*I1209","v":-1073070.8376307748},{"$f":"VLOOKUP($L1209,$L$2:$N$7,3,FALSE)*I1209","v":-40386.409097960655},null,"G",{"$f":"IF(P1209=\"G\",M1209,IF(P1209=\"PT\",0,ERR))","v":-1073070.8376307748},{"$f":"IF(P1209=\"PT\",M1209,IF(P1209=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1209=\"G\",N1209,IF(S1209=\"PT\",0,ERR))","v":0},{"$f":"IF(S1209=\"PT\",N1209,IF(S1209=\"G\",0,ERR))","v":-40386.409097960655},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1209)","v":-1073070.8376307748},null,1200]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1210-Adjustments!H1210","v":-1161035.8852174692},{"$f":"+'Rate Base'!$AE$257","v":-12674816.449712997},{"$f":"+Adjustments!AW1192","v":-1161035.8852174692},null,{"$f":"SUM($F$1210:$H$1210)","v":-13835852.334930466},null,null,"Wyoming",{"$f":"VLOOKUP($L1210,$L$2:$N$7,2,FALSE)*I1210","v":0},{"$f":"VLOOKUP($L1210,$L$2:$N$7,3,FALSE)*I1210","v":-13835852.334930466},null,"G",{"$f":"IF(P1210=\"G\",M1210,IF(P1210=\"PT\",0,ERR))","v":0},{"$f":"IF(P1210=\"PT\",M1210,IF(P1210=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1210=\"G\",N1210,IF(S1210=\"PT\",0,ERR))","v":-13835852.334930466},{"$f":"IF(S1210=\"PT\",N1210,IF(S1210=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1210)","v":0},null,1201]
[null,null,"Distribution - Utah",null,{"$f":"+G1211-Adjustments!H1211","v":-41328595.808467269},{"$f":"+'Rate Base'!$AE$258","v":-367950302.16028696},{"$f":"+Adjustments!AW1193","v":-41328595.808467269},null,{"$f":"SUM($F$1211:$H$1211)","v":-409278897.96875423},null,null,"Utah",{"$f":"VLOOKUP($L1211,$L$2:$N$7,2,FALSE)*I1211","v":-409278897.96875423},{"$f":"VLOOKUP($L1211,$L$2:$N$7,3,FALSE)*I1211","v":0},null,"G",{"$f":"IF(P1211=\"G\",M1211,IF(P1211=\"PT\",0,ERR))","v":-409278897.96875423},{"$f":"IF(P1211=\"PT\",M1211,IF(P1211=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1211=\"G\",N1211,IF(S1211=\"PT\",0,ERR))","v":0},{"$f":"IF(S1211=\"PT\",N1211,IF(S1211=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1211)","v":-409278897.96875423},null,1202]
[null,null,"General",null,{"$f":"+G1212-Adjustments!H1212","v":-588136.60109082609},{"$f":"+'Rate Base'!$AE$259","v":-11551557.289999999},{"$f":"+Adjustments!AW1194","v":-588136.60109082609},null,{"$f":"SUM($F$1212:$H$1212)","v":-12139693.891090825},null,null,"Gross Plant",{"$f":"VLOOKUP($L1212,$L$2:$N$7,2,FALSE)*I1212","v":-11731956.830427142},{"$f":"VLOOKUP($L1212,$L$2:$N$7,3,FALSE)*I1212","v":-407737.06066368427},null,"G",{"$f":"IF(P1212=\"G\",M1212,IF(P1212=\"PT\",0,ERR))","v":-11731956.830427142},{"$f":"IF(P1212=\"PT\",M1212,IF(P1212=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1212=\"G\",N1212,IF(S1212=\"PT\",0,ERR))","v":-407737.06066368427},{"$f":"IF(S1212=\"PT\",N1212,IF(S1212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1212)","v":-11731956.830427142},null,1203]
[null,null,"Total",null,{"$f":"+G1213-Adjustments!H1213","v":-42943682.161504298},{"$f":"SUM(F1209:F1212)","v":-393424219.27999997},{"$f":"SUM(G1209:G1212)","v":-42943682.161504298},{"$f":"SUM(H1209:H1212)","v":0},{"$f":"SUM(I1209:I1212)","v":-436367901.44150424},null,null,null,{"$f":"SUM(M1209:M1212)","v":-422083925.63681215},{"$f":"SUM(N1209:N1212)","v":-14283975.804692112},null,null,{"$f":"SUM(Q1209:Q1212)","v":-422083925.63681215},{"$f":"SUM(R1209:R1212)","v":0},null,{"$f":"SUM(T1209:T1212)","v":-14243589.39559415},{"$f":"SUM(U1209:U1212)","v":-40386.409097960655},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1213)","v":-422083925.63681215},null,1204]
[null,null,null,null,{"$f":"+G1214-Adjustments!H1214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1205]
[2821,"Accum Deferred Income Taxes - State",null,null,{"$f":"+G1215-Adjustments!H1215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1206]
[null,null,"Production",null,{"$f":"+G1216-Adjustments!H1216","v":-54665.478081287933},{"$f":"+'Rate Base'!$AE$263","v":-700755.31},{"$f":"+Adjustments!AW1198","v":-54665.478081287933},null,{"$f":"SUM($F$1216:$H$1216)","v":-755420.78808128799},null,null,"Sales",{"$f":"VLOOKUP($L1216,$L$2:$N$7,2,FALSE)*I1216","v":-728020.78410431673},{"$f":"VLOOKUP($L1216,$L$2:$N$7,3,FALSE)*I1216","v":-27400.003976971184},null,"G",{"$f":"IF(P1216=\"G\",M1216,IF(P1216=\"PT\",0,ERR))","v":-728020.78410431673},{"$f":"IF(P1216=\"PT\",M1216,IF(P1216=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1216=\"G\",N1216,IF(S1216=\"PT\",0,ERR))","v":0},{"$f":"IF(S1216=\"PT\",N1216,IF(S1216=\"G\",0,ERR))","v":-27400.003976971184},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1216)","v":-728020.78410431673},null,1207]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1217-Adjustments!H1217","v":0},{"$f":"+'Rate Base'!$AE$264","v":0},{"$f":"+Adjustments!AW1199","v":0},null,{"$f":"SUM($F$1217:$H$1217)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1217,$L$2:$N$7,2,FALSE)*I1217","v":0},{"$f":"VLOOKUP($L1217,$L$2:$N$7,3,FALSE)*I1217","v":0},null,"G",{"$f":"IF(P1217=\"G\",M1217,IF(P1217=\"PT\",0,ERR))","v":0},{"$f":"IF(P1217=\"PT\",M1217,IF(P1217=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1217=\"G\",N1217,IF(S1217=\"PT\",0,ERR))","v":0},{"$f":"IF(S1217=\"PT\",N1217,IF(S1217=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1217)","v":0},null,1208]
[null,null,"Distribution - Utah",null,{"$f":"+G1218-Adjustments!H1218","v":-3458212.9824171625},{"$f":"+'Rate Base'!$AE$265","v":-32686614.029999997},{"$f":"+Adjustments!AW1200","v":-3458212.9824171625},null,{"$f":"SUM($F$1218:$H$1218)","v":-36144827.01241716},null,null,"Utah",{"$f":"VLOOKUP($L1218,$L$2:$N$7,2,FALSE)*I1218","v":-36144827.01241716},{"$f":"VLOOKUP($L1218,$L$2:$N$7,3,FALSE)*I1218","v":0},null,"G",{"$f":"IF(P1218=\"G\",M1218,IF(P1218=\"PT\",0,ERR))","v":-36144827.01241716},{"$f":"IF(P1218=\"PT\",M1218,IF(P1218=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1218=\"G\",N1218,IF(S1218=\"PT\",0,ERR))","v":0},{"$f":"IF(S1218=\"PT\",N1218,IF(S1218=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1218)","v":-36144827.01241716},null,1209]
[null,null,"General",null,{"$f":"+G1219-Adjustments!H1219","v":-73016.638698102441},{"$f":"+'Rate Base'!$AE$266","v":-935998.35},{"$f":"+Adjustments!AW1201","v":-73016.638698102441},null,{"$f":"SUM($F$1219:$H$1219)","v":-1009014.9886981024},null,null,"Gross Plant",{"$f":"VLOOKUP($L1219,$L$2:$N$7,2,FALSE)*I1219","v":-975125.1056954267},{"$f":"VLOOKUP($L1219,$L$2:$N$7,3,FALSE)*I1219","v":-33889.883002675691},null,"G",{"$f":"IF(P1219=\"G\",M1219,IF(P1219=\"PT\",0,ERR))","v":-975125.1056954267},{"$f":"IF(P1219=\"PT\",M1219,IF(P1219=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1219=\"G\",N1219,IF(S1219=\"PT\",0,ERR))","v":-33889.883002675691},{"$f":"IF(S1219=\"PT\",N1219,IF(S1219=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1219)","v":-975125.1056954267},null,1210]
[null,null,"Total",null,{"$f":"+G1220-Adjustments!H1220","v":-3585895.0991965528},{"$f":"SUM(F1216:F1219)","v":-34323367.689999998},{"$f":"SUM(G1216:G1219)","v":-3585895.0991965528},{"$f":"SUM(H1216:H1219)","v":0},{"$f":"SUM(I1216:I1219)","v":-37909262.789196551},null,null,null,{"$f":"SUM(M1216:M1219)","v":-37847972.902216904},{"$f":"SUM(N1216:N1219)","v":-61289.886979646879},null,null,{"$f":"SUM(Q1216:Q1219)","v":-37847972.902216904},{"$f":"SUM(R1216:R1219)","v":0},null,{"$f":"SUM(T1216:T1219)","v":-33889.883002675691},{"$f":"SUM(U1216:U1219)","v":-27400.003976971184},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1220)","v":-37847972.902216904},null,1211]
[null,null,null,null,{"$f":"+G1221-Adjustments!H1221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1212]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)",null,null,{"$f":"+G1222-Adjustments!H1222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1213]
[null,"General",null,null,{"$f":"+G1223-Adjustments!H1223","v":0},{"$f":"+'Rate Base'!$AE$270","v":0},{"$f":"+Adjustments!AW1205","v":0},null,{"$f":"SUM($F$1223:$H$1223)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1223,$L$2:$N$7,2,FALSE)*I1223","v":0},{"$f":"VLOOKUP($L1223,$L$2:$N$7,3,FALSE)*I1223","v":0},null,"G",{"$f":"IF(P1223=\"G\",M1223,IF(P1223=\"PT\",0,ERR))","v":0},{"$f":"IF(P1223=\"PT\",M1223,IF(P1223=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1223=\"G\",N1223,IF(S1223=\"PT\",0,ERR))","v":0},{"$f":"IF(S1223=\"PT\",N1223,IF(S1223=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1223)","v":0},null,1214]
[null,"Total",null,null,{"$f":"+G1224-Adjustments!H1224","v":0},{"$f":"SUM(F1223)","v":0},{"$f":"SUM(G1223)","v":0},{"$f":"SUM(H1223)","v":0},{"$f":"SUM(I1223)","v":0},null,null,null,{"$f":"SUM(M1223)","v":0},{"$f":"SUM(N1223)","v":0},null,null,{"$f":"SUM(Q1223)","v":0},{"$f":"SUM(R1223)","v":0},null,{"$f":"SUM(T1223)","v":0},{"$f":"SUM(U1223)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1224)","v":0},null,1215]
[null,null,null,null,{"$f":"+G1225-Adjustments!H1225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1216]
["Total Other Rate Base",null,null,null,{"$f":"+G1226-Adjustments!H1226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1217]
[null,"Production",null,null,{"$f":"+G1227-Adjustments!H1227","v":-43784427.155303985},{"$f":"F1166+F1202+F1209+F1216+F1181+F1174","v":41915055.409999996},{"$f":"G1166+G1202+G1209+G1216+G1181+G1174","v":-43784427.155303985},{"$f":"H1166+H1202+H1209+H1216+H1181+H1174","v":0},{"$f":"I1166+I1202+I1209+I1216+I1181+I1174","v":-1869371.7453039843},null,null,null,{"$f":"M1166+M1202+M1209+M1216+M1181+M1174","v":-1801567.4247664679},{"$f":"N1166+N1202+N1209+N1216+N1181+N1174","v":-67804.320537516178},null,null,{"$f":"Q1166+Q1202+Q1209+Q1216+Q1181+Q1174","v":-1801567.4247664679},{"$f":"R1166+R1202+R1209+R1216+R1181+R1174","v":0},null,{"$f":"T1166+T1202+T1209+T1216+T1181+T1174","v":0},{"$f":"U1166+U1202+U1209+U1216+U1181+U1174","v":-67804.320537516178},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1227)","v":-1801567.4247664679},null,1218]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1228-Adjustments!H1228","v":-840672.90213857056},{"$f":"F1161+F1188+F1182+F1175+F1203+F1210+F1217+F1193","v":-12994485.949441124},{"$f":"G1161+G1188+G1182+G1175+G1203+G1210+G1217+G1193","v":-840672.90213857056},{"$f":"H1161+H1188+H1182+H1175+H1203+H1210+H1217+H1193","v":0},{"$f":"I1161+I1188+I1182+I1175+I1203+I1210+I1217+I1193","v":-13835158.851579694},null,null,null,{"$f":"M1161+M1188+M1182+M1175+M1203+M1210+M1217+M1193","v":0},{"$f":"N1161+N1188+N1182+N1175+N1203+N1210+N1217+N1193","v":-13835158.851579694},null,null,{"$f":"Q1161+Q1188+Q1182+Q1175+Q1203+Q1210+Q1217+Q1193","v":0},{"$f":"R1161+R1188+R1182+R1175+R1203+R1210+R1217+R1193","v":0},null,{"$f":"T1161+T1188+T1182+T1175+T1203+T1210+T1217+T1193","v":-13835158.851579694},{"$f":"U1161+U1188+U1182+U1175+U1203+U1210+U1217+U1193","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1228)","v":0},null,1219]
[null,"Distribution - Utah",null,null,{"$f":"+G1229-Adjustments!H1229","v":-51983644.467991441},{"$f":"F1162+F1189+F1204+F1183+F1176+F1211+F1218+F1194","v":-414415539.77055883},{"$f":"G1162+G1189+G1204+G1183+G1176+G1211+G1218+G1194","v":-33553461.148800164},{"$f":"H1162+H1189+H1204+H1183+H1176+H1211+H1218+H1194","v":0},{"$f":"I1162+I1189+I1204+I1183+I1176+I1211+I1218+I1194","v":-447969000.91935897},null,null,null,{"$f":"M1162+M1189+M1204+M1183+M1176+M1211+M1218+M1194","v":-447969000.91935897},{"$f":"N1162+N1189+N1204+N1183+N1176+N1211+N1218+N1194","v":0},null,null,{"$f":"Q1162+Q1189+Q1204+Q1183+Q1176+Q1211+Q1218+Q1194","v":-447969000.91935897},{"$f":"R1162+R1189+R1204+R1183+R1176+R1211+R1218+R1194","v":0},null,{"$f":"T1162+T1189+T1204+T1183+T1176+T1211+T1218+T1194","v":0},{"$f":"U1162+U1189+U1204+U1183+U1176+U1211+U1218+U1194","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1229)","v":-447969000.91935897},null,1220]
[null,"General",null,null,{"$f":"+G1230-Adjustments!H1230","v":-1380230.5606492572},{"$f":"F1170+F1198+F1205+F1212+F1219+F1223+F1184+F1177","v":-8664034.0599999987},{"$f":"G1170+G1198+G1205+G1212+G1219+G1223+G1184+G1177","v":-1380230.5606492572},{"$f":"H1170+H1198+H1205+H1212+H1219+H1223+H1184+H1177","v":0},{"$f":"I1170+I1198+I1205+I1212+I1219+I1223+I1184+I1177","v":-10044264.620649256},null,null,null,{"$f":"M1170+M1198+M1205+M1212+M1219+M1223+M1184+M1177","v":-9706906.9434546661},{"$f":"N1170+N1198+N1205+N1212+N1219+N1223+N1184+N1177","v":-337357.67719459068},null,null,{"$f":"Q1170+Q1198+Q1205+Q1212+Q1219+Q1223+Q1184+Q1177","v":-9706906.9434546661},{"$f":"R1170+R1198+R1205+R1212+R1219+R1223+R1184+R1177","v":0},null,{"$f":"T1170+T1198+T1205+T1212+T1219+T1223+T1184+T1177","v":-337357.67719459068},{"$f":"U1170+U1198+U1205+U1212+U1219+U1223+U1184+U1177","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1230)","v":-9706906.9434546661},null,1221]
[null,null,null,null,{"$f":"+G1231-Adjustments!H1231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1222]
[null,null,null,null,{"$f":"+G1232-Adjustments!H1232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1223]
[null,"Total Other Rate Base",null,null,{"$f":"+G1233-Adjustments!H1233","v":-73850958.608477652},{"$f":"SUM(F1227:F1231)","v":-394159004.36999995},{"$f":"SUM(G1227:G1231)","v":-79558791.766891971},{"$f":"SUM(H1227:H1231)","v":0},{"$f":"SUM(I1227:I1231)","v":-473717796.1368919},null,null,null,{"$f":"SUM(M1227:M1231)","v":-459477475.28758013},{"$f":"SUM(N1227:N1231)","v":-14240320.849311803},null,null,{"$f":"SUM(Q1227:Q1231)","v":-459477475.28758013},{"$f":"SUM(R1227:R1231)","v":0},null,{"$f":"SUM(T1227:T1231)","v":-14172516.528774284},{"$f":"SUM(U1227:U1231)","v":-67804.320537516178},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1233)","v":-459477475.28758013},null,1224]
[null,null,null,null,{"$f":"+G1234-Adjustments!H1234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1225]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"+G1235-Adjustments!H1235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1226]
[null,"Production",null,null,{"$f":"+G1236-Adjustments!H1236","v":-48842821.96138861},{"$f":"F1149+F1227","v":47668222.799999997},-48842821.96138861,0,-1174599.1613886231,null,null,null,{"$f":"M1149+M1227","v":-1131995.062850181},-42604.09853843163,null,null,{"$f":"Q1149+Q1227","v":-1131995.062850181},0,null,{"$f":"T1149+T1227","v":0},-42604.09853843163,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1236)","v":-1131995.062850181},null,1227]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1237-Adjustments!H1237","v":-6381023.5772269052},30800586.344558891,6341326.5835500602,0,37141912.928108931,null,null,null,0,37141912.928108931,null,null,0,0,null,37141912.928108931,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1237)","v":0},null,{"$f":"Y1236+1","v":1228}]
[null,"Distribution - Utah",null,null,{"$f":"+G1238-Adjustments!H1238","v":156170178.4569895},1065322301.2654409,156170178.4569895,0,1221492479.7224307,null,null,null,1221492479.7224307,0,null,null,1221492479.7224307,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1238)","v":1221492479.7224307},null,1229]
[null,"General",null,null,{"$f":"+G1239-Adjustments!H1239","v":21680222.708756477},99928998.450000018,21715078.462621618,0,121644076.91262162,null,null,null,116193443.96628399,5450632.9463376561,null,null,116193443.96628399,0,null,5450632.9463376561,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1239)","v":116193443.96628399},null,1230]
[null,null,null,null,{"$f":"+G1240-Adjustments!H1240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1231]
[null,null,null,null,{"$f":"+G1241-Adjustments!H1241","v":-1.7609999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1232]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"+G1242-Adjustments!H1242","v":135383761.54177254},{"$f":"F1155+F1233","v":1243720108.8599999},{"$f":"G1155+G1233","v":135383761.54177254},{"$f":"H1155+H1233","v":0},{"$f":"I1155+I1233","v":1379103870.4017727},null,null,null,{"$f":"M1155+M1233","v":1336553928.6258645},{"$f":"N1155+N1233","v":42549941.775908157},null,null,{"$f":"Q1155+Q1233","v":1336553928.6258645},{"$f":"R1155+R1233","v":0},null,{"$f":"T1155+T1233","v":42592545.874446593},{"$f":"U1155+U1233","v":-42604.09853843163},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1242)","v":1336553928.6258645},null,1233]
[null,null,null,null,{"$f":"+G1243-Adjustments!H1243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1234]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"+G1244-Adjustments!H1244","v":-61380.982556515708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1235]
[null,null,null,null,{"$f":"+G1245-Adjustments!H1245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1236]
[null,"Cost of Service - Including Gas Costs",null,null,{"$f":"+G1246-Adjustments!H1246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1237]
[null,null,"Gas Purchase Expenses",null,{"$f":"+G1247-Adjustments!H1247","v":18430183.319191281},{"$f":"F640","v":559006828.89061797},{"$f":"G640","v":18430183.319191281},{"$f":"H640","v":0},{"$f":"I640","v":577437012.2098093},null,null,null,{"$f":"M640","v":576689045.00643826},{"$f":"I1247-M1247","v":747967.20337104797},null,null,null,null,null,null,null,null,null,null,1238]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"+G1248-Adjustments!H1248","v":-22996181.998804502},{"$f":"F905","v":162486453},{"$f":"G905","v":-22996181.998804502},{"$f":"H905","v":0},{"$f":"I905","v":139490271.00119549},null,null,null,{"$f":"M905","v":132939310.87308142},6550960.1281140745,null,null,null,null,null,null,null,null,null,null,1239]
[null,null,"Deprec, Depl, & Amort",null,{"$f":"+G1249-Adjustments!H1249","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1240]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"+G1250-Adjustments!H1250","v":3691395.460218275},{"$f":"F934","v":19311668.809999999},{"$f":"G934","v":3691395.460218275},{"$f":"H934","v":0},{"$f":"I934","v":23003064.270218275},null,null,null,{"$f":"M934","v":21988639.830860991},1014424.4393572845,null,null,null,null,null,null,null,null,null,null,1241]
[null,null,"Income Taxes - Federal & State",null,{"$f":"+G1251-Adjustments!H1251","v":-4109078.6670963513},{"$f":"F936+F938+F940","v":35368434.879999988},{"$f":"G936+G938+G940","v":-4047697.6845398354},{"$f":"H936+H938+H940","v":-1130993.0742799342},{"$f":"I936+I938+I940","v":30189744.121180221},null,null,null,{"$f":"M936+M938+M940","v":34344274.545558386},{"$f":"N936+N938+N940","v":-48261466.350150473},null,null,null,null,null,null,null,null,null,null,1242]
[null,null,"Deferred Income Tax Credit",null,{"$f":"+G1252-Adjustments!H1252","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1243]
[null,null,"Investment Tax Credit Adjustment",null,{"$f":"+G1253-Adjustments!H1253","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1244]
[null,null,"South Georgia Amortization",null,{"$f":"+G1254-Adjustments!H1254","v":-61380.982556515708},{"$f":"F946","v":0},{"$f":"G946","v":0},{"$f":"H946","v":0},{"$f":"I946","v":0},null,null,null,{"$f":"M946","v":0},0,null,null,null,null,null,null,null,null,null,null,1245]
[null,null,"Section 29 Tax Credits",null,{"$f":"+G1255-Adjustments!H1255","v":0},{"$f":"F948","v":0},{"$f":"G948","v":0},{"$f":"H948","v":0},{"$f":"I948","v":0},null,null,null,{"$f":"M948","v":0},0,null,null,null,null,null,null,null,null,null,null,1246]
[null,null,null,null,{"$f":"+G1256-Adjustments!H1256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1247]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"+G1257-Adjustments!H1257","v":-4922300.9039347824},{"$f":"SUM(F1247:F1255)","v":776173385.5806179},{"$f":"SUM(G1247:G1255)","v":-4922300.9039347824},{"$f":"SUM(H1247:H1255)","v":-1130993.0742799342},{"$f":"SUM(I1247:I1255)","v":770120091.60240316},null,null,null,{"$f":"SUM(M1247:M1255)","v":765961270.25593901},{"$f":"SUM(N1247:N1255)","v":-39948114.579308063},null,null,null,null,null,null,null,null,null,null,1248]
[null,null,null,null,{"$f":"+G1258-Adjustments!H1258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1249]
[null,null,"Daily Cost of Service",null,{"$f":"+G1259-Adjustments!H1259","v":-13485.755901191185},{"$f":"+F1257/365","v":2126502.4262482682},{"$f":"+G1257/365","v":-13485.755901191185},{"$f":"+H1257/365","v":-3098.6111624107784},{"$f":"+I1257/365","v":2109918.0591846663},null,null,null,{"$f":"+M1257/365","v":2098524.0280984631},{"$f":"+N1257/365","v":-109446.88925837826},null,null,null,null,null,null,null,null,null,null,1250]
[null,null,null,null,{"$f":"+G1260-Adjustments!H1260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1251]
[null,"Working Capital - Cash Factor",null,null,{"$f":"+G1261-Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"+'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"+'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"+'Control Panel'!$F$21","v":1.7609999999999999},null,null,null,{"$f":"+'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"+'Control Panel'!$F$21","v":1.7609999999999999},null,null,null,null,null,null,null,null,null,null,1252]
[null,null,null,null,{"$f":"+G1262-Adjustments!H1261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1253]
[null,null,null,null,{"$f":"+G1263-Adjustments!H1262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1254]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"+G1264-Adjustments!H1263","v":-23748.416141997695},{"$f":"F1259*F1261","v":3744770.7726232},{"$f":"+Adjustments!AW1244","v":-23748.416141997695},{"$f":"+H1259*H1261","v":-5456.6542570053807},{"$f":"+I1259*I1261","v":3715565.7022241969},null,null,null,{"$f":"+M1259*M1261","v":3695500.8134813933},{"$f":"+N1259*N1261","v":-192735.97198400411},null,"G",{"$f":"IF(P1264=\"G\",M1264,IF(P1264=\"PT\",0,ERR))","v":3695500.8134813933},{"$f":"IF(P1264=\"PT\",M1264,IF(P1264=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1264=\"G\",N1264,IF(S1264=\"PT\",0,ERR))","v":-192735.97198400411},{"$f":"IF(S1264=\"PT\",N1264,IF(S1264=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1264)","v":3695500.8134813933},null,1255]
[null,null,null,null,{"$f":"+G1265-Adjustments!H1264","v":-23748.416141997677},null,{"$f":"G1261*G1259","v":-23748.416141997677},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1256]
[null,null,null,null,{"$f":"+G1266-Adjustments!H1265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1257]
["TOTAL RATE BASE",null,null,null,{"$f":"+G1267-Adjustments!H1266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1258]
[null,"Production",null,null,{"$f":"+G1268-Adjustments!H1267","v":-48842821.96138861},{"$f":"F1236","v":47668222.799999997},-48842821.96138861,0,-1174599.1613886231,null,null,null,{"$f":"M1236","v":-1131995.062850181},-42604.09853843163,null,null,{"$f":"Q1236","v":-1131995.062850181},0,null,{"$f":"T1236","v":0},-42604.09853843163,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1268)","v":-1131995.062850181},null,1259]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1269-Adjustments!H1268","v":6341326.5835500602},{"$f":"F1237","v":30800586.344558891},6341326.5835500602,0,37141912.928108931,null,null,null,0,37141912.928108931,null,null,0,0,null,37141912.928108931,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1269)","v":0},null,1260]
[null,"Distribution - Utah",null,null,{"$f":"+G1270-Adjustments!H1269","v":156170178.4569895},1065322301.2654409,156170178.4569895,0,1221492479.7224307,null,null,null,1221492479.7224307,0,null,null,1221492479.7224307,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1270)","v":1221492479.7224307},null,1261]
[null,"General",null,null,{"$f":"+G1271-Adjustments!H1270","v":21691330.04647962},{"$f":"F1239+F1264","v":103673769.22262321},{"$f":"G1239+G1264","v":21691330.04647962},{"$f":"H1239+H1264","v":-5456.6542570053807},{"$f":"I1239+I1264","v":125359642.61484581},null,null,null,{"$f":"M1239+M1264","v":119888944.77976538},{"$f":"N1239+N1264","v":5257896.9743536524},null,null,{"$f":"Q1239+Q1264","v":119888944.77976538},{"$f":"R1239+R1264","v":0},null,{"$f":"T1239+T1264","v":5257896.9743536524},{"$f":"U1239+U1264","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1271)","v":119888944.77976538},null,1262]
[null,null,null,null,{"$f":"+G1272-Adjustments!H1271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1263]
[null,null,null,null,{"$f":"+G1273-Adjustments!H1272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1264]
[null,"TOTAL RATE BASE",null,null,{"$f":"+G1274-Adjustments!H1273","v":135360013.12563056},{"$f":"F1242+F1264","v":1247464879.6326232},{"$f":"G1242+G1264","v":135360013.12563056},{"$f":"H1242+H1264","v":-5456.6542570053807},{"$f":"I1242+I1264","v":1382819436.103997},null,null,null,{"$f":"M1242+M1264","v":1340249429.4393458},{"$f":"N1242+N1264","v":42357205.803924151},null,null,{"$f":"Q1242+Q1264","v":1340249429.4393458},{"$f":"R1242+R1264","v":0},null,{"$f":"T1242+T1264","v":42399809.902462587},{"$f":"U1242+U1264","v":-42604.09853843163},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1274)","v":1340249429.4393458},null,1265]

{"sheet":"Summaries","index":3,"n_rows":74,"n_cols":28,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[null,null,null,null,null,null,{"$f":"+Adjustments!F6","v":1},{"$f":"+Adjustments!G6","v":2},{"$f":"+Adjustments!H6","v":3},{"$f":"+Adjustments!I6","v":4},{"$f":"+Adjustments!J6","v":5},{"$f":"+Adjustments!K6","v":6},{"$f":"+Adjustments!L6","v":7},{"$f":"+Adjustments!M6","v":8},{"$f":"+Adjustments!N6","v":9},{"$f":"+Adjustments!O6","v":10},{"$f":"+Adjustments!P6","v":11},{"$f":"+Adjustments!Q6","v":12},{"$f":"+Adjustments!R6","v":13},{"$f":"+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+Adjustments!S6","v":14},{"$f":"+Adjustments!T6","v":15},{"$f":"+Adjustments!U6","v":16},{"$f":"+Adjustments!V6","v":17}]
[null,null,null,null,null,null,{"$f":"+Adjustments!F8","v":"Y"},{"$f":"+Adjustments!G8","v":"Y"},{"$f":"+Adjustments!H8","v":"Y"},{"$f":"+Adjustments!I8","v":"Y"},{"$f":"+Adjustments!J8","v":"Y"},{"$f":"+Adjustments!K8","v":"Y"},{"$f":"+Adjustments!L8","v":"Y"},{"$f":"+Adjustments!M8","v":"Y"},{"$f":"+Adjustments!N8","v":"Y"},{"$f":"+Adjustments!O8","v":"Y"},{"$f":"+Adjustments!P8","v":"Y"},{"$f":"+Adjustments!Q8","v":"Y"},{"$f":"+Adjustments!R8","v":"Y"},{"$f":"+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+Adjustments!S8","v":"Y"},{"$f":"+Adjustments!T8","v":"Y"},{"$f":"+Adjustments!U8","v":"Y"},{"$f":"+Adjustments!V8","v":"Y"}]
[null,null,null,null,null,null,{"$f":"Adjustments!F9","v":"AVG RB DEC 2017"},{"$f":"Adjustments!G9","v":"QGC Expense Dec 2017"},{"$f":"Adjustments!H9","v":"AVG Projected Rev 2017"},{"$f":"Adjustments!I9","v":"Underground Storage"},{"$f":"Adjustments!J9","v":"Wexpro"},{"$f":"Adjustments!K9","v":"Energy Efficiency 2017"},{"$f":"Adjustments!L9","v":"Utah Bad Debt 2017"},{"$f":"Adjustments!M9","v":"QGC Incentives 2017"},{"$f":"Adjustments!N9","v":"Sporting Events DEC 2017"},{"$f":"Adjustments!O9","v":"Advertising DEC 2017"},{"$f":"Adjustments!P9","v":"QGC Don & Membership DEC 2017"},{"$f":"Adjustments!Q9","v":"Reserve Accrual Dec 2017"},{"$f":"Adjustments!R9","v":"Pipeline Integrity 2017"},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S9","v":"Optional Adjustment 1"},{"$f":"Adjustments!T9","v":"Optional Adjustment 2"},{"$f":"Adjustments!U9","v":"Optional Adjustment 3"},{"$f":"Adjustments!V9","v":"Optional Adjustment 4"},{"$f":"Adjustments!AU9","v":"TOTAL QGC ADJUSTMENTS"},{"$f":"Adjustments!AW9","v":"RESULTING TOTAL"},{"$f":"Adjustments!AX9","v":"CHECKS MUST BE (0)"}]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A8+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A10+1","v":3},null,null,"System Distribution Non-Gas Revenue",null,null,{"$f":"Adjustments!F363+Adjustments!F365","v":0},{"$f":"Adjustments!G363+Adjustments!G365","v":0},{"$f":"Adjustments!H363+Adjustments!H365","v":-14990887.630845144},{"$f":"Adjustments!I363+Adjustments!I365","v":0},{"$f":"Adjustments!J363+Adjustments!J365","v":0},{"$f":"Adjustments!K363+Adjustments!K365","v":0},{"$f":"Adjustments!L363+Adjustments!L365","v":0},{"$f":"Adjustments!M363+Adjustments!M365","v":0},{"$f":"Adjustments!N363+Adjustments!N365","v":0},{"$f":"Adjustments!O363+Adjustments!O365","v":0},{"$f":"Adjustments!P363+Adjustments!P365","v":0},{"$f":"Adjustments!Q363+Adjustments!Q365","v":0},{"$f":"Adjustments!R363+Adjustments!R365","v":0},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S363+Adjustments!S365","v":0},{"$f":"Adjustments!T363+Adjustments!T365","v":0},{"$f":"Adjustments!U363+Adjustments!U365","v":0},{"$f":"Adjustments!V363+Adjustments!V365","v":0},{"$f":"Adjustments!AU363+Adjustments!AU365","v":-14990887.630845144},{"$f":"SUM(G11:Y11)","v":{"$error":"#REF!"}},{"$f":"+Z11-AA11","v":{"$error":"#REF!"}}]
[4,null,null,"System Supplier Non-Gas Revenue",null,null,{"$f":"Adjustments!F364","v":0},{"$f":"Adjustments!G364","v":0},{"$f":"Adjustments!H364","v":26769867.364542872},{"$f":"Adjustments!I364","v":0},{"$f":"Adjustments!J364","v":0},{"$f":"Adjustments!K364","v":0},{"$f":"Adjustments!L364","v":0},{"$f":"Adjustments!M364","v":0},{"$f":"Adjustments!N364","v":0},{"$f":"Adjustments!O364","v":0},{"$f":"Adjustments!P364","v":0},{"$f":"Adjustments!Q364","v":0},{"$f":"Adjustments!R364","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S364","v":0},{"$f":"Adjustments!T364","v":0},{"$f":"Adjustments!U364","v":0},{"$f":"Adjustments!V364","v":0},{"$f":"Adjustments!AU364","v":26769867.364542872},{"$f":"SUM(G12:Y12)","v":{"$error":"#REF!"}},{"$f":"+Z12-AA12","v":{"$error":"#REF!"}}]
[5,null,null,"System Commodity Revenue",null,null,{"$f":"Adjustments!F366","v":0},{"$f":"Adjustments!G366","v":0},{"$f":"Adjustments!H366","v":-8339684.045351591},{"$f":"Adjustments!I366","v":0},{"$f":"Adjustments!J366","v":0},{"$f":"Adjustments!K366","v":0},{"$f":"Adjustments!L366","v":0},{"$f":"Adjustments!M366","v":0},{"$f":"Adjustments!N366","v":0},{"$f":"Adjustments!O366","v":0},{"$f":"Adjustments!P366","v":0},{"$f":"Adjustments!Q366","v":0},{"$f":"Adjustments!R366","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S366","v":0},{"$f":"Adjustments!T366","v":0},{"$f":"Adjustments!U366","v":0},{"$f":"Adjustments!V366","v":0},{"$f":"Adjustments!AU366","v":-8339684.045351591},{"$error":"#REF!"},{"$error":"#REF!"}]
[6,null,null,"Pass-Through Related Other Revenue",null,null,{"$f":"Adjustments!F501+Adjustments!F505","v":0},{"$f":"Adjustments!G501+Adjustments!G505","v":0},{"$f":"Adjustments!H501+Adjustments!H505","v":0},{"$f":"Adjustments!I501+Adjustments!I505","v":0},{"$f":"Adjustments!J501+Adjustments!J505","v":0},{"$f":"Adjustments!K501+Adjustments!K505","v":0},{"$f":"Adjustments!L501+Adjustments!L505","v":0},{"$f":"Adjustments!M501+Adjustments!M505","v":0},{"$f":"Adjustments!N501+Adjustments!N505","v":0},{"$f":"Adjustments!O501+Adjustments!O505","v":0},{"$f":"Adjustments!P501+Adjustments!P505","v":0},{"$f":"Adjustments!Q501+Adjustments!Q505","v":0},{"$f":"Adjustments!R501+Adjustments!R505","v":0},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S501+Adjustments!S505","v":0},{"$f":"Adjustments!T501+Adjustments!T505","v":0},{"$f":"Adjustments!U501+Adjustments!U505","v":0},{"$f":"Adjustments!V501+Adjustments!V505","v":0},{"$f":"Adjustments!AU501+Adjustments!AU505","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[7,null,null,"General Related Other Revenue",null,null,{"$f":"Adjustments!F502+Adjustments!F506","v":0},{"$f":"Adjustments!G502+Adjustments!G506","v":0},{"$f":"Adjustments!H502+Adjustments!H506","v":0},{"$f":"Adjustments!I502+Adjustments!I506","v":0},{"$f":"Adjustments!J502+Adjustments!J506","v":0},{"$f":"Adjustments!K502+Adjustments!K506","v":0},{"$f":"Adjustments!L502+Adjustments!L506","v":0},{"$f":"Adjustments!M502+Adjustments!M506","v":0},{"$f":"Adjustments!N502+Adjustments!N506","v":0},{"$f":"Adjustments!O502+Adjustments!O506","v":0},{"$f":"Adjustments!P502+Adjustments!P506","v":0},{"$f":"Adjustments!Q502+Adjustments!Q506","v":0},{"$f":"Adjustments!R502+Adjustments!R506","v":0},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S502+Adjustments!S506","v":0},{"$f":"Adjustments!T502+Adjustments!T506","v":0},{"$f":"Adjustments!U502+Adjustments!U506","v":0},{"$f":"Adjustments!V502+Adjustments!V506","v":0},{"$f":"Adjustments!AU502+Adjustments!AU506","v":0},{"$f":"SUM(G15:Y15)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[8,null,"Total Utility Operating Revenue",null,null,null,{"$f":"SUM(G11:G15)","v":0},{"$f":"SUM(H11:H15)","v":0},3439295.6883461364,0,0,0,0,0,0,0,0,{"$f":"SUM(R11:R15)","v":0},{"$f":"SUM(S11:S15)","v":0},{"$f":"SUM(T11:T15)","v":{"$error":"#REF!"}},{"$f":"SUM(U11:U15)","v":{"$error":"#REF!"}},{"$f":"SUM(V11:V15)","v":0},{"$f":"SUM(W11:W15)","v":0},{"$f":"SUM(X11:X15)","v":0},{"$f":"SUM(Y11:Y15)","v":0},{"$f":"SUM(Z11:Z15)","v":3439295.6883461364},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[{"$f":"+A16+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A18+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A19+1","v":11},null,null,"Utah Gas Purchase Exp",null,null,{"$f":"Adjustments!F632+Adjustments!F635","v":0},{"$f":"Adjustments!G632+Adjustments!G635","v":0},{"$f":"Adjustments!H632+Adjustments!H635","v":37225015.583235882},{"$f":"Adjustments!I632+Adjustments!I635","v":0},{"$f":"Adjustments!J632+Adjustments!J635","v":0},{"$f":"Adjustments!K632+Adjustments!K635","v":0},{"$f":"Adjustments!L632+Adjustments!L635","v":0},{"$f":"Adjustments!M632+Adjustments!M635","v":0},{"$f":"Adjustments!N632+Adjustments!N635","v":0},{"$f":"Adjustments!O632+Adjustments!O635","v":0},{"$f":"Adjustments!P632+Adjustments!P635","v":0},{"$f":"Adjustments!Q632+Adjustments!Q635","v":0},{"$f":"Adjustments!R632+Adjustments!R635","v":0},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S632+Adjustments!S635","v":0},{"$f":"Adjustments!T632+Adjustments!T635","v":0},{"$f":"Adjustments!U632+Adjustments!U635","v":0},{"$f":"Adjustments!V632+Adjustments!V635","v":0},{"$f":"Adjustments!AU632+Adjustments!AU635","v":37225015.583235882},{"$f":"SUM(G20:Y20)","v":{"$error":"#REF!"}},{"$f":"+Z20-AA20","v":{"$error":"#REF!"}}]
[{"$f":"+A20+1","v":12},null,null,"Wyoming Gas Purchase Exp",null,null,{"$f":"Adjustments!F634+Adjustments!F636","v":0},{"$f":"Adjustments!G634+Adjustments!G636","v":0},{"$f":"Adjustments!H634+Adjustments!H636","v":-18794832.264044601},{"$f":"Adjustments!I634+Adjustments!I636","v":0},{"$f":"Adjustments!J634+Adjustments!J636","v":0},{"$f":"Adjustments!K634+Adjustments!K636","v":0},{"$f":"Adjustments!L634+Adjustments!L636","v":0},{"$f":"Adjustments!M634+Adjustments!M636","v":0},{"$f":"Adjustments!N634+Adjustments!N636","v":0},{"$f":"Adjustments!O634+Adjustments!O636","v":0},{"$f":"Adjustments!P634+Adjustments!P636","v":0},{"$f":"Adjustments!Q634+Adjustments!Q636","v":0},{"$f":"Adjustments!R634+Adjustments!R636","v":0},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S634+Adjustments!S636","v":0},{"$f":"Adjustments!T634+Adjustments!T636","v":0},{"$f":"Adjustments!U634+Adjustments!U636","v":0},{"$f":"Adjustments!V634+Adjustments!V636","v":0},{"$f":"Adjustments!AU634+Adjustments!AU636","v":-18794832.264044601},{"$error":"#REF!"},{"$f":"+Z21-AA21","v":{"$error":"#REF!"}}]
[{"$f":"+A21+1","v":13},null,null,"Total Gas Purchase Expenses",null,null,{"$f":"SUM(G20:G21)","v":0},{"$f":"SUM(H20:H21)","v":0},18430183.319191281,0,0,0,0,0,0,0,0,{"$f":"SUM(R20:R21)","v":0},{"$f":"SUM(S20:S21)","v":0},{"$f":"SUM(T20:T21)","v":{"$error":"#REF!"}},{"$f":"SUM(U20:U21)","v":{"$error":"#REF!"}},{"$f":"SUM(V20:V21)","v":0},{"$f":"SUM(W20:W21)","v":0},{"$f":"SUM(X20:X21)","v":0},{"$f":"SUM(Y20:Y21)","v":0},{"$f":"SUM(Z20:Z21)","v":18430183.319191281},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[{"$f":"+A22+1","v":14},null,null,"Utah Gathering & CO2",null,null,{"$f":"Adjustments!F631","v":0},{"$f":"Adjustments!G631","v":0},{"$f":"Adjustments!H631","v":0},{"$f":"Adjustments!I631","v":0},{"$f":"Adjustments!J631","v":0},{"$f":"Adjustments!K631","v":0},{"$f":"Adjustments!L631","v":0},{"$f":"Adjustments!M631","v":0},{"$f":"Adjustments!N631","v":0},{"$f":"Adjustments!O631","v":0},{"$f":"Adjustments!P631","v":0},{"$f":"Adjustments!Q631","v":0},{"$f":"Adjustments!R631","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S631","v":0},{"$f":"Adjustments!T631","v":0},{"$f":"Adjustments!U631","v":0},{"$f":"Adjustments!V631","v":0},{"$f":"Adjustments!AU631","v":0},{"$f":"SUM(G24:Y24)","v":{"$error":"#REF!"}},{"$f":"+Z24-AA24","v":{"$error":"#REF!"}}]
[{"$f":"+A24+1","v":15},null,null,"Wyoming Gathering & CO2",null,null,{"$f":"Adjustments!F633","v":0},{"$f":"Adjustments!G633","v":0},{"$f":"Adjustments!H633","v":0},{"$f":"Adjustments!I633","v":0},{"$f":"Adjustments!J633","v":0},{"$f":"Adjustments!K633","v":0},{"$f":"Adjustments!L633","v":0},{"$f":"Adjustments!M633","v":0},{"$f":"Adjustments!N633","v":0},{"$f":"Adjustments!O633","v":0},{"$f":"Adjustments!P633","v":0},{"$f":"Adjustments!Q633","v":0},{"$f":"Adjustments!R633","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S633","v":0},{"$f":"Adjustments!T633","v":0},{"$f":"Adjustments!U633","v":0},{"$f":"Adjustments!V633","v":0},{"$f":"Adjustments!AU633","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"+A25+1","v":16},null,null,"Total Gathering & CO2",null,null,{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R24:R25)","v":0},{"$f":"SUM(S24:S25)","v":0},{"$f":"SUM(T24:T25)","v":{"$error":"#REF!"}},{"$f":"SUM(U24:U25)","v":{"$error":"#REF!"}},{"$f":"SUM(V24:V25)","v":0},{"$f":"SUM(W24:W25)","v":0},{"$f":"SUM(X24:X25)","v":0},{"$f":"SUM(Y24:Y25)","v":0},{"$f":"SUM(Z24:Z25)","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[{"$f":"+A26+1","v":17},null,"O&M Expenses"]
[{"$f":"+A28+1","v":18},null,null,"Production",null,null,{"$f":"Adjustments!F649","v":0},{"$f":"Adjustments!G649","v":75508.916147599986},{"$f":"Adjustments!H649","v":0},{"$f":"Adjustments!I649","v":0},{"$f":"Adjustments!J649","v":0},{"$f":"Adjustments!K649","v":0},{"$f":"Adjustments!L649","v":0},{"$f":"Adjustments!M649","v":0},{"$f":"Adjustments!N649","v":0},{"$f":"Adjustments!O649","v":0},{"$f":"Adjustments!P649","v":0},{"$f":"Adjustments!Q649","v":0},{"$f":"Adjustments!R649","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S649","v":0},{"$f":"Adjustments!T649","v":0},{"$f":"Adjustments!U649","v":0},{"$f":"Adjustments!V649","v":0},{"$f":"Adjustments!AU649","v":75508.916147599986},{"$f":"SUM(G29:Y29)","v":{"$error":"#REF!"}},{"$f":"+Z29-AA29","v":{"$error":"#REF!"}}]
[19,null,null,"Distribution",null,null,{"$f":"Adjustments!F752","v":0},{"$f":"Adjustments!G752","v":2253301.4770417293},{"$f":"Adjustments!H752","v":0},{"$f":"Adjustments!I752","v":0},{"$f":"Adjustments!J752","v":0},{"$f":"Adjustments!K752","v":0},{"$f":"Adjustments!L752","v":0},{"$f":"Adjustments!M752","v":0},{"$f":"Adjustments!N752","v":0},{"$f":"Adjustments!O752","v":0},{"$f":"Adjustments!P752","v":0},{"$f":"Adjustments!Q752","v":0},{"$f":"Adjustments!R752","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S752","v":0},{"$f":"Adjustments!T752","v":0},{"$f":"Adjustments!U752","v":0},{"$f":"Adjustments!V752","v":0},{"$f":"Adjustments!AU752","v":2253301.4770417293},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,null,null,"Customer Accounts",null,null,{"$f":"Adjustments!F805","v":0},{"$f":"Adjustments!G805","v":1212226.1275791235},{"$f":"Adjustments!H805","v":0},{"$f":"Adjustments!I805","v":0},{"$f":"Adjustments!J805","v":0},{"$f":"Adjustments!K805","v":0},{"$f":"Adjustments!L805","v":-1534493.5539606749},{"$f":"Adjustments!M805","v":0},{"$f":"Adjustments!N805","v":0},{"$f":"Adjustments!O805","v":0},{"$f":"Adjustments!P805","v":0},{"$f":"Adjustments!Q805","v":0},{"$f":"Adjustments!R805","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S805","v":0},{"$f":"Adjustments!T805","v":0},{"$f":"Adjustments!U805","v":0},{"$f":"Adjustments!V805","v":0},{"$f":"Adjustments!AU805","v":-322267.42638155119},{"$error":"#REF!"},{"$error":"#REF!"}]
[21,null,null,"Customer Service & Information",null,null,{"$f":"Adjustments!F833","v":0},{"$f":"Adjustments!G833","v":2447654.2477419353},{"$f":"Adjustments!H833","v":0},{"$f":"Adjustments!I833","v":0},{"$f":"Adjustments!J833","v":0},{"$f":"Adjustments!K833","v":-25646407.390303198},{"$f":"Adjustments!L833","v":0},{"$f":"Adjustments!M833","v":0},{"$f":"Adjustments!N833","v":0},{"$f":"Adjustments!O833","v":-4605.2481306519994},{"$f":"Adjustments!P833","v":0},{"$f":"Adjustments!Q833","v":0},{"$f":"Adjustments!R833","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S833","v":0},{"$f":"Adjustments!T833","v":0},{"$f":"Adjustments!U833","v":0},{"$f":"Adjustments!V833","v":0},{"$f":"Adjustments!AU833","v":-23203358.390691917},{"$error":"#REF!"},{"$error":"#REF!"}]
[22,null,null,"Administrative & General",null,null,{"$f":"Adjustments!F889","v":0},{"$f":"Adjustments!G889","v":1720796.4648488003},{"$f":"Adjustments!H889","v":0},{"$f":"Adjustments!I889","v":0},{"$f":"Adjustments!J889","v":0},{"$f":"Adjustments!K889","v":0},{"$f":"Adjustments!L889","v":0},{"$f":"Adjustments!M889","v":-2950022.6673207618},{"$f":"Adjustments!N889","v":-32343.892741593525},{"$f":"Adjustments!O889","v":0},{"$f":"Adjustments!P889","v":-209017.2551548137},{"$f":"Adjustments!Q889","v":-328779.22455199994},{"$f":"Adjustments!R889","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S889","v":0},{"$f":"Adjustments!T889","v":0},{"$f":"Adjustments!U889","v":0},{"$f":"Adjustments!V889","v":0},{"$f":"Adjustments!AU889","v":-1799366.5749203686},{"$error":"#REF!"},{"$error":"#REF!"}]
[23,null,null,"Total O&M Expense",null,null,{"$f":"SUM(G29:G33)","v":0},{"$f":"SUM(H29:H33)","v":7709487.2333591888},0,0,0,-25646407.390303198,-1534493.5539606749,-2950022.6673207618,-32343.892741593525,-4605.2481306519994,-209017.2551548137,{"$f":"SUM(R29:R33)","v":-328779.22455199994},{"$f":"SUM(S29:S33)","v":0},{"$f":"SUM(T29:T33)","v":{"$error":"#REF!"}},{"$f":"SUM(U29:U33)","v":{"$error":"#REF!"}},{"$f":"SUM(V29:V33)","v":0},{"$f":"SUM(W29:W33)","v":0},{"$f":"SUM(X29:X33)","v":0},{"$f":"SUM(Y29:Y33)","v":0},{"$f":"SUM(Z29:Z33)","v":-22996181.998804506},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[{"$f":"+A34+1","v":24},null,"Other Operating Expenses"]
[{"$f":"+A36+1","v":25},null,null,"Depreciation, Deplection, Amortization",null,null,{"$f":"Adjustments!F913","v":0},{"$f":"Adjustments!G913","v":14944654.830085842},{"$f":"Adjustments!H913","v":0},{"$f":"Adjustments!I913","v":0},{"$f":"Adjustments!J913","v":0},{"$f":"Adjustments!K913","v":0},{"$f":"Adjustments!L913","v":0},{"$f":"Adjustments!M913","v":0},{"$f":"Adjustments!N913","v":0},{"$f":"Adjustments!O913","v":0},{"$f":"Adjustments!P913","v":0},{"$f":"Adjustments!Q913","v":0},{"$f":"Adjustments!R913","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S913","v":0},{"$f":"Adjustments!T913","v":0},{"$f":"Adjustments!U913","v":0},{"$f":"Adjustments!V913","v":0},{"$f":"Adjustments!AU913","v":14944654.830085842},{"$f":"SUM(G37:Y37)","v":{"$error":"#REF!"}},{"$f":"+Z37-AA37","v":{"$error":"#REF!"}}]
[{"$f":"+A37+1","v":26},null,null,"Taxes Other Than Income Taxes",null,null,{"$f":"Adjustments!F921","v":0},{"$f":"Adjustments!G921","v":3691395.460218275},{"$f":"Adjustments!H921","v":0},{"$f":"Adjustments!I921","v":0},{"$f":"Adjustments!J921","v":0},{"$f":"Adjustments!K921","v":0},{"$f":"Adjustments!L921","v":0},{"$f":"Adjustments!M921","v":0},{"$f":"Adjustments!N921","v":0},{"$f":"Adjustments!O921","v":0},{"$f":"Adjustments!P921","v":0},{"$f":"Adjustments!Q921","v":0},{"$f":"Adjustments!R921","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S921","v":0},{"$f":"Adjustments!T921","v":0},{"$f":"Adjustments!U921","v":0},{"$f":"Adjustments!V921","v":0},{"$f":"Adjustments!AU921","v":3691395.460218275},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"+A38+1","v":27},null,null,"Income Taxes",null,null,{"$f":"Adjustments!F923+Adjustments!F925+Adjustments!F927+Adjustments!F929","v":0},{"$f":"Adjustments!G923+Adjustments!G925+Adjustments!G927+Adjustments!G929","v":-10031156.016699199},{"$f":"Adjustments!H923+Adjustments!H925+Adjustments!H927+Adjustments!H929","v":-5707833.1584143154},{"$f":"Adjustments!I923+Adjustments!I925+Adjustments!I927+Adjustments!I929","v":0},{"$f":"Adjustments!J923+Adjustments!J925+Adjustments!J927+Adjustments!J929","v":0},{"$f":"Adjustments!K923+Adjustments!K925+Adjustments!K927+Adjustments!K929","v":9764959.7609799188},{"$f":"Adjustments!L923+Adjustments!L925+Adjustments!L927+Adjustments!L929","v":584263.81441536907},{"$f":"Adjustments!M923+Adjustments!M925+Adjustments!M927+Adjustments!M929","v":1123231.4999120557},{"$f":"Adjustments!N923+Adjustments!N925+Adjustments!N927+Adjustments!N929","v":12315.05085014472},{"$f":"Adjustments!O923+Adjustments!O925+Adjustments!O927+Adjustments!O929","v":1753.4644131929279},{"$f":"Adjustments!P923+Adjustments!P925+Adjustments!P927+Adjustments!P929","v":79584.054595847178},{"$f":"Adjustments!Q923+Adjustments!Q925+Adjustments!Q927+Adjustments!Q929","v":125183.84540714827},{"$f":"Adjustments!R923+Adjustments!R925+Adjustments!R927+Adjustments!R929","v":0},{"$f":"Adjustments!#REF!+Adjustments!#REF!+Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!+Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S923+Adjustments!S925+Adjustments!S927+Adjustments!S929","v":0},{"$f":"Adjustments!T923+Adjustments!T925+Adjustments!T927+Adjustments!T929","v":0},{"$f":"Adjustments!U923+Adjustments!U925+Adjustments!U927+Adjustments!U929","v":0},{"$f":"Adjustments!V923+Adjustments!V925+Adjustments!V927+Adjustments!V929","v":0},{"$f":"Adjustments!AU923+Adjustments!AU925+Adjustments!AU927+Adjustments!AU929","v":-4047697.6845398354},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"+A39+1","v":28},null,null,"Total Other Operating Expenses",null,null,{"$f":"SUM(G37:G39)","v":0},{"$f":"SUM(H37:H39)","v":8604894.2736049183},-5707833.1584143154,0,0,9764959.7609799188,584263.81441536907,1123231.4999120557,12315.05085014472,1753.4644131929279,79584.054595847178,{"$f":"SUM(R37:R39)","v":125183.84540714827},{"$f":"SUM(S37:S39)","v":0},{"$f":"SUM(T37:T39)","v":{"$error":"#REF!"}},{"$f":"SUM(U37:U39)","v":{"$error":"#REF!"}},{"$f":"SUM(V37:V39)","v":0},{"$f":"SUM(W37:W39)","v":0},{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},{"$f":"SUM(Z37:Z39)","v":14588352.605764281},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$f":"+A40+1","v":29},null,"Total Utility Operating Expenses",null,null,null,{"$f":"+G22+G26+G34+G40","v":0},{"$f":"+H22+H26+H34+H40","v":16314381.506964106},12722350.160776965,0,0,-15881447.629323279,-950229.73954530584,-1826791.1674087062,-20028.841891448807,-2851.7837174590713,-129433.20055896652,{"$f":"+R22+R26+R34+R40","v":-203595.37914485167},{"$f":"+S22+S26+S34+S40","v":0},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$f":"+Y22+Y26+Y34+Y40","v":0},{"$f":"+Z22+Z26+Z34+Z40","v":10022353.926151056},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$f":"+A43+1","v":30},"NET OPERATING INCOME",null,null,null,null,{"$f":"+G16-G43","v":0},{"$f":"+H16-H43","v":-16314381.506964106},-9283054.472430829,0,0,15881447.629323279,950229.73954530584,1826791.1674087062,20028.841891448807,2851.7837174590713,129433.20055896652,{"$f":"+R16-R43","v":203595.37914485167},{"$f":"+S16-S43","v":0},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$f":"+Y16-Y43","v":0},{"$f":"+Z16-Z43","v":-6583058.2378049195},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$f":"+A46+1","v":31},"RATE BASE SUMMARY"]
[]
[{"$f":"+A49+1","v":32},"Net Utility Plant"]
[{"$f":"+A51+1","v":33},null,101,"Gas Plant In Service",null,null,{"$f":"Adjustments!F1095","v":302298360.65908837},{"$f":"Adjustments!G1095","v":0},{"$f":"Adjustments!H1095","v":0},{"$f":"Adjustments!I1095","v":0},{"$f":"Adjustments!J1095","v":-5037992.5680000009},{"$f":"Adjustments!K1095","v":0},{"$f":"Adjustments!L1095","v":0},{"$f":"Adjustments!M1095","v":0},{"$f":"Adjustments!N1095","v":0},{"$f":"Adjustments!O1095","v":0},{"$f":"Adjustments!P1095","v":0},{"$f":"Adjustments!Q1095","v":0},{"$f":"Adjustments!R1095","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1095","v":0},{"$f":"Adjustments!T1095","v":0},{"$f":"Adjustments!U1095","v":0},{"$f":"Adjustments!V1095","v":0},{"$f":"Adjustments!AU1095","v":297260368.09108841},{"$f":"SUM(G52:Y52)","v":{"$error":"#REF!"}},{"$f":"+Z52-AA52","v":{"$error":"#REF!"}}]
[34,null,105,"Gas Plant Held For Future Use",null,null,{"$f":"Adjustments!F1099","v":0},{"$f":"Adjustments!G1099","v":0},{"$f":"Adjustments!H1099","v":0},{"$f":"Adjustments!I1099","v":0},{"$f":"Adjustments!J1099","v":0},{"$f":"Adjustments!K1099","v":0},{"$f":"Adjustments!L1099","v":0},{"$f":"Adjustments!M1099","v":0},{"$f":"Adjustments!N1099","v":0},{"$f":"Adjustments!O1099","v":0},{"$f":"Adjustments!P1099","v":0},{"$f":"Adjustments!Q1099","v":0},{"$f":"Adjustments!R1099","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1099","v":0},{"$f":"Adjustments!T1099","v":0},{"$f":"Adjustments!U1099","v":0},{"$f":"Adjustments!V1099","v":0},{"$f":"Adjustments!AU1099","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[35,null,106,"Completed Construction Not Classified",null,null,{"$f":"Adjustments!F1106","v":-11515347.99},{"$f":"Adjustments!G1106","v":0},{"$f":"Adjustments!H1106","v":0},{"$f":"Adjustments!I1106","v":0},{"$f":"Adjustments!J1106","v":0},{"$f":"Adjustments!K1106","v":0},{"$f":"Adjustments!L1106","v":0},{"$f":"Adjustments!M1106","v":0},{"$f":"Adjustments!N1106","v":0},{"$f":"Adjustments!O1106","v":0},{"$f":"Adjustments!P1106","v":0},{"$f":"Adjustments!Q1106","v":0},{"$f":"Adjustments!R1106","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1106","v":0},{"$f":"Adjustments!T1106","v":0},{"$f":"Adjustments!U1106","v":0},{"$f":"Adjustments!V1106","v":0},{"$f":"Adjustments!AU1106","v":-11515347.99},{"$error":"#REF!"},{"$error":"#REF!"}]
[36,null,108,"Accumulated Depreciation",null,null,{"$f":"Adjustments!F1113","v":-65101580.130239233},{"$f":"Adjustments!G1113","v":0},{"$f":"Adjustments!H1113","v":0},{"$f":"Adjustments!I1113","v":0},{"$f":"Adjustments!J1113","v":4606238.2650700267},{"$f":"Adjustments!K1113","v":0},{"$f":"Adjustments!L1113","v":0},{"$f":"Adjustments!M1113","v":0},{"$f":"Adjustments!N1113","v":0},{"$f":"Adjustments!O1113","v":0},{"$f":"Adjustments!P1113","v":0},{"$f":"Adjustments!Q1113","v":0},{"$f":"Adjustments!R1113","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1113","v":0},{"$f":"Adjustments!T1113","v":0},{"$f":"Adjustments!U1113","v":0},{"$f":"Adjustments!V1113","v":0},{"$f":"Adjustments!AU1113","v":-60495341.865169205},{"$error":"#REF!"},{"$error":"#REF!"}]
[37,null,111,"Accumulated Amort & Depletion",null,null,{"$f":"Adjustments!F1120","v":7.8216544352471828E-10},{"$f":"Adjustments!G1120","v":0},{"$f":"Adjustments!H1120","v":0},{"$f":"Adjustments!I1120","v":0},{"$f":"Adjustments!J1120","v":385040.67135402013},{"$f":"Adjustments!K1120","v":0},{"$f":"Adjustments!L1120","v":0},{"$f":"Adjustments!M1120","v":0},{"$f":"Adjustments!N1120","v":0},{"$f":"Adjustments!O1120","v":0},{"$f":"Adjustments!P1120","v":0},{"$f":"Adjustments!Q1120","v":0},{"$f":"Adjustments!R1120","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1120","v":0},{"$f":"Adjustments!T1120","v":0},{"$f":"Adjustments!U1120","v":0},{"$f":"Adjustments!V1120","v":0},{"$f":"Adjustments!AU1120","v":385040.67135402095},{"$error":"#REF!"},{"$error":"#REF!"}]
[38,null,254,"Other Regulatory Liabilities ARC",null,null,{"$f":"Adjustments!F1127","v":-10692165.598608589},{"$f":"Adjustments!G1127","v":0},{"$f":"Adjustments!H1127","v":0},{"$f":"Adjustments!I1127","v":0},{"$f":"Adjustments!J1127","v":0},{"$f":"Adjustments!K1127","v":0},{"$f":"Adjustments!L1127","v":0},{"$f":"Adjustments!M1127","v":0},{"$f":"Adjustments!N1127","v":0},{"$f":"Adjustments!O1127","v":0},{"$f":"Adjustments!P1127","v":0},{"$f":"Adjustments!Q1127","v":0},{"$f":"Adjustments!R1127","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1127","v":0},{"$f":"Adjustments!T1127","v":0},{"$f":"Adjustments!U1127","v":0},{"$f":"Adjustments!V1127","v":0},{"$f":"Adjustments!AU1127","v":-10692165.598608589},{"$f":"Adjustments!X1127","v":0},{"$f":"Adjustments!Y1127","v":0}]
[39,null,"Total Net Utility Plant",null,null,null,{"$f":"SUM(G52:G57)","v":214989266.94024053},0,0,0,-46713.63157595403,0,0,0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,{"$f":"SUM(Z52:Z57)","v":214942553.30866465},{"$f":"SUM(AA52:AA56)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
[{"$f":"+A58+1","v":40},"Other Rate Base Accounts"]
[{"$f":"+A60+1","v":41},null,154,"Materials & Supplies",null,null,{"$f":"Adjustments!F1145","v":2334417.6650000047},{"$f":"Adjustments!G1145","v":0},{"$f":"Adjustments!H1145","v":0},{"$f":"Adjustments!I1145","v":0},{"$f":"Adjustments!J1145","v":0},{"$f":"Adjustments!K1145","v":0},{"$f":"Adjustments!L1145","v":0},{"$f":"Adjustments!M1145","v":0},{"$f":"Adjustments!N1145","v":0},{"$f":"Adjustments!O1145","v":0},{"$f":"Adjustments!P1145","v":0},{"$f":"Adjustments!Q1145","v":0},{"$f":"Adjustments!R1145","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1145","v":0},{"$f":"Adjustments!T1145","v":0},{"$f":"Adjustments!U1145","v":0},{"$f":"Adjustments!V1145","v":0},{"$f":"Adjustments!AU1145","v":2334417.6650000047},{"$f":"SUM(G61:Y61)","v":{"$error":"#REF!"}},{"$f":"+Z61-AA61","v":{"$error":"#REF!"}}]
[42,null,"164-1","Gas Stored Underground",null,null,{"$f":"Adjustments!F1149","v":0},{"$f":"Adjustments!G1149","v":0},{"$f":"Adjustments!H1149","v":0},{"$f":"Adjustments!I1149","v":-43864860.969999999},{"$f":"Adjustments!J1149","v":0},{"$f":"Adjustments!K1149","v":0},{"$f":"Adjustments!L1149","v":0},{"$f":"Adjustments!M1149","v":0},{"$f":"Adjustments!N1149","v":0},{"$f":"Adjustments!O1149","v":0},{"$f":"Adjustments!P1149","v":0},{"$f":"Adjustments!Q1149","v":0},{"$f":"Adjustments!R1149","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1149","v":0},{"$f":"Adjustments!T1149","v":0},{"$f":"Adjustments!U1149","v":0},{"$f":"Adjustments!V1149","v":0},{"$f":"Adjustments!AU1149","v":-43864860.969999999},{"$error":"#REF!"},{"$error":"#REF!"}]
[43,null,165,"Prepayments",null,null,{"$f":"Adjustments!F1153","v":-719205.20583333308},{"$f":"Adjustments!G1153","v":0},{"$f":"Adjustments!H1153","v":0},{"$f":"Adjustments!I1153","v":0},{"$f":"Adjustments!J1153","v":0},{"$f":"Adjustments!K1153","v":0},{"$f":"Adjustments!L1153","v":0},{"$f":"Adjustments!M1153","v":0},{"$f":"Adjustments!N1153","v":0},{"$f":"Adjustments!O1153","v":0},{"$f":"Adjustments!P1153","v":0},{"$f":"Adjustments!Q1153","v":0},{"$f":"Adjustments!R1153","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1153","v":0},{"$f":"Adjustments!T1153","v":0},{"$f":"Adjustments!U1153","v":0},{"$f":"Adjustments!V1153","v":0},{"$f":"Adjustments!AU1153","v":-719205.20583333308},{"$error":"#REF!"},{"$error":"#REF!"}]
[44,null,190,"Accum Deferred Income Taxes",null,null,{"$f":"Adjustments!F1160+Adjustments!F1167","v":0},{"$f":"Adjustments!G1160+Adjustments!G1167","v":0},{"$f":"Adjustments!H1160+Adjustments!H1167","v":0},{"$f":"Adjustments!I1160+Adjustments!I1167","v":0},{"$f":"Adjustments!J1160+Adjustments!J1167","v":0},{"$f":"Adjustments!K1160+Adjustments!K1167","v":0},{"$f":"Adjustments!L1160+Adjustments!L1167","v":0},{"$f":"Adjustments!M1160+Adjustments!M1167","v":0},{"$f":"Adjustments!N1160+Adjustments!N1167","v":0},{"$f":"Adjustments!O1160+Adjustments!O1167","v":0},{"$f":"Adjustments!P1160+Adjustments!P1167","v":0},{"$f":"Adjustments!Q1160+Adjustments!Q1167","v":0},{"$f":"Adjustments!R1160+Adjustments!R1167","v":0},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!+Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1160+Adjustments!S1167","v":0},{"$f":"Adjustments!T1160+Adjustments!T1167","v":0},{"$f":"Adjustments!U1160+Adjustments!U1167","v":0},{"$f":"Adjustments!V1160+Adjustments!V1167","v":0},{"$f":"Adjustments!AU1160+Adjustments!AU1167","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[45,null,"235-1","Customer Deposits",null,null,{"$f":"Adjustments!F1172","v":220139.33000000121},{"$f":"Adjustments!G1172","v":0},{"$f":"Adjustments!H1172","v":0},{"$f":"Adjustments!I1172","v":0},{"$f":"Adjustments!J1172","v":0},{"$f":"Adjustments!K1172","v":0},{"$f":"Adjustments!L1172","v":0},{"$f":"Adjustments!M1172","v":0},{"$f":"Adjustments!N1172","v":0},{"$f":"Adjustments!O1172","v":0},{"$f":"Adjustments!P1172","v":0},{"$f":"Adjustments!Q1172","v":0},{"$f":"Adjustments!R1172","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1172","v":0},{"$f":"Adjustments!T1172","v":0},{"$f":"Adjustments!U1172","v":0},{"$f":"Adjustments!V1172","v":0},{"$f":"Adjustments!AU1172","v":220139.33000000121},{"$error":"#REF!"},{"$error":"#REF!"}]
[46,null,252,"Misc Customer Credits",null,null,{"$f":"Adjustments!F1177","v":8851746.2465923987},{"$f":"Adjustments!G1177","v":0},{"$f":"Adjustments!H1177","v":0},{"$f":"Adjustments!I1177","v":0},{"$f":"Adjustments!J1177","v":0},{"$f":"Adjustments!K1177","v":0},{"$f":"Adjustments!L1177","v":0},{"$f":"Adjustments!M1177","v":0},{"$f":"Adjustments!N1177","v":0},{"$f":"Adjustments!O1177","v":0},{"$f":"Adjustments!P1177","v":0},{"$f":"Adjustments!Q1177","v":0},{"$f":"Adjustments!R1177","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1177","v":0},{"$f":"Adjustments!T1177","v":0},{"$f":"Adjustments!U1177","v":0},{"$f":"Adjustments!V1177","v":0},{"$f":"Adjustments!AU1177","v":8851746.2465923987},{"$error":"#REF!"},{"$error":"#REF!"}]
[47,null,"253-1","Unclaimed Customer Deposits",null,null,{"$f":"Adjustments!F1181","v":-473.06083333334391},{"$f":"Adjustments!G1181","v":0},{"$f":"Adjustments!H1181","v":0},{"$f":"Adjustments!I1181","v":0},{"$f":"Adjustments!J1181","v":0},{"$f":"Adjustments!K1181","v":0},{"$f":"Adjustments!L1181","v":0},{"$f":"Adjustments!M1181","v":0},{"$f":"Adjustments!N1181","v":0},{"$f":"Adjustments!O1181","v":0},{"$f":"Adjustments!P1181","v":0},{"$f":"Adjustments!Q1181","v":0},{"$f":"Adjustments!R1181","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1181","v":0},{"$f":"Adjustments!T1181","v":0},{"$f":"Adjustments!U1181","v":0},{"$f":"Adjustments!V1181","v":0},{"$f":"Adjustments!AU1181","v":-473.06083333334391},{"$error":"#REF!"},{"$error":"#REF!"}]
[48,null,255,"Deferred Investment Tax Credits",null,null,{"$f":"Adjustments!F1188","v":149021.48888314579},{"$f":"Adjustments!G1188","v":0},{"$f":"Adjustments!H1188","v":0},{"$f":"Adjustments!I1188","v":0},{"$f":"Adjustments!J1188","v":0},{"$f":"Adjustments!K1188","v":0},{"$f":"Adjustments!L1188","v":0},{"$f":"Adjustments!M1188","v":0},{"$f":"Adjustments!N1188","v":0},{"$f":"Adjustments!O1188","v":0},{"$f":"Adjustments!P1188","v":0},{"$f":"Adjustments!Q1188","v":0},{"$f":"Adjustments!R1188","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1188","v":0},{"$f":"Adjustments!T1188","v":0},{"$f":"Adjustments!U1188","v":0},{"$f":"Adjustments!V1188","v":0},{"$f":"Adjustments!AU1188","v":149021.48888314579},{"$error":"#REF!"},{"$error":"#REF!"}]
[49,null,282,"Accum Deferred Income Taxes",null,null,{"$f":"(Adjustments!F1195+Adjustments!F1202+Adjustments!F1206)","v":-46529577.260700852},{"$f":"(Adjustments!G1195+Adjustments!G1202+Adjustments!G1206)","v":0},{"$f":"(Adjustments!H1195+Adjustments!H1202+Adjustments!H1206)","v":0},{"$f":"(Adjustments!I1195+Adjustments!I1202+Adjustments!I1206)","v":0},{"$f":"(Adjustments!J1195+Adjustments!J1202+Adjustments!J1206)","v":0},{"$f":"(Adjustments!K1195+Adjustments!K1202+Adjustments!K1206)","v":0},{"$f":"(Adjustments!L1195+Adjustments!L1202+Adjustments!L1206)","v":0},{"$f":"(Adjustments!M1195+Adjustments!M1202+Adjustments!M1206)","v":0},{"$f":"(Adjustments!N1195+Adjustments!N1202+Adjustments!N1206)","v":0},{"$f":"(Adjustments!O1195+Adjustments!O1202+Adjustments!O1206)","v":0},{"$f":"(Adjustments!P1195+Adjustments!P1202+Adjustments!P1206)","v":0},{"$f":"(Adjustments!Q1195+Adjustments!Q1202+Adjustments!Q1206)","v":0},{"$f":"(Adjustments!R1195+Adjustments!R1202+Adjustments!R1206)","v":0},{"$f":"(Adjustments!#REF!+Adjustments!#REF!+Adjustments!#REF!)","v":{"$error":"#REF!"}},{"$f":"(Adjustments!#REF!+Adjustments!#REF!+Adjustments!#REF!)","v":{"$error":"#REF!"}},{"$f":"(Adjustments!S1195+Adjustments!S1202+Adjustments!S1206)","v":0},{"$f":"(Adjustments!T1195+Adjustments!T1202+Adjustments!T1206)","v":0},{"$f":"(Adjustments!U1195+Adjustments!U1202+Adjustments!U1206)","v":0},{"$f":"(Adjustments!V1195+Adjustments!V1202+Adjustments!V1206)","v":0},{"$f":"(Adjustments!AU1195+Adjustments!AU1202+Adjustments!AU1206)","v":-46529577.260700852},{"$error":"#REF!"},{"$error":"#REF!"}]
[50,null,null,"Working Capital - Cash",null,null,{"$f":"Adjustments!F1244","v":0},{"$f":"Adjustments!G1244","v":6608.4621314592496},{"$f":"Adjustments!H1244","v":61380.982556515708},{"$f":"Adjustments!I1244","v":0},{"$f":"Adjustments!J1244","v":0},{"$f":"Adjustments!K1244","v":-76622.54595955697},{"$f":"Adjustments!L1244","v":-4584.5330721624205},{"$f":"Adjustments!M1244","v":-8813.6417693335097},{"$f":"Adjustments!N1244","v":-96.632302933811914},{"$f":"Adjustments!O1244","v":-13.758879798480615},{"$f":"Adjustments!P1244","v":-624.47086625846578},{"$f":"Adjustments!Q1244","v":-982.27797992899673},{"$f":"Adjustments!R1244","v":0},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!S1244","v":0},{"$f":"Adjustments!T1244","v":0},{"$f":"Adjustments!U1244","v":0},{"$f":"Adjustments!V1244","v":0},{"$f":"Adjustments!AU1244","v":-23748.416141997695},{"$error":"#REF!"},{"$error":"#REF!"}]
[51,null,"Total Other Rate Base Accounts",null,null,null,{"$f":"SUM(G61:G70)","v":-35693930.796891972},{"$f":"SUM(H61:H70)","v":6608.4621314592496},61380.982556515708,-43864860.969999999,0,-76622.54595955697,-4584.5330721624205,-8813.6417693335097,-96.632302933811914,-13.758879798480615,-624.47086625846578,{"$f":"SUM(R61:R70)","v":-982.27797992899673},{"$f":"SUM(S61:S70)","v":0},{"$f":"SUM(T61:T70)","v":{"$error":"#REF!"}},{"$f":"SUM(U61:U70)","v":{"$error":"#REF!"}},{"$f":"SUM(V61:V70)","v":0},{"$f":"SUM(W61:W70)","v":0},{"$f":"SUM(X61:X70)","v":0},{"$f":"SUM(Y61:Y70)","v":0},{"$f":"SUM(Z61:Z70)","v":-79582540.183033973},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$f":"+A71+1","v":52},"TOTAL RATE BASE",null,null,null,null,{"$f":"+G58+G71","v":179295336.14334857},{"$f":"+H58+H71","v":6608.4621314592496},61380.982556515708,-43864860.969999999,-46713.63157595403,-76622.54595955697,-4584.5330721624205,-8813.6417693335097,-96.632302933811914,-13.758879798480615,-624.47086625846578,{"$f":"+R58+R71","v":-982.27797992899673},{"$f":"+S58+S71","v":0},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$f":"+Y58+Y71","v":0},{"$f":"+Z58+Z71","v":135360013.12563068},{"$f":"+AA58+AA71","v":{"$error":"#REF!"}},{"$error":"#REF!"}]

{"sheet":"Adjustments","index":4,"n_rows":1254,"n_cols":50,"rows_kept":1254,"cut":false,"hidden":false,"merged":[[514,0,514,4],[942,2,942,3],[944,0,944,4]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,{"$f":"IF(F8=\"Y\",1,0)","v":1},{"$f":"IF(G8=\"Y\",1,0)","v":1},{"$f":"IF(H8=\"Y\",1,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(R8=\"Y\",1,0)","v":1},1,{"$f":"IF(T8=\"Y\",1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AH8=\"Y\",1,0)","v":1},1,1,1,{"$f":"IF(AL8=\"Y\",1,0)","v":1},1,1,1,1,{"$f":"IF(AQ8=\"Y\",1,0)","v":1},1,1,0]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
["FILLED  AND EXTERNAL PARTY ADJUSTMENTS"]
[]
[null,null,null,null,null,1,{"$f":"+F6+1","v":2},{"$f":"+G6+1","v":3},{"$f":"+H6+1","v":4},{"$f":"+I6+1","v":5},{"$f":"+J6+1","v":6},7,8,9,10,11,12,13,14,{"$f":"+S6+1","v":15},{"$f":"+T6+1","v":16},{"$f":"+U6+1","v":17},{"$f":"+V6+1","v":18},{"$f":"+W6+1","v":19},{"$f":"+X6+1","v":20},{"$f":"+Y6+1","v":21},{"$f":"+Z6+1","v":22},{"$f":"+AA6+1","v":23},{"$f":"+AB6+1","v":24},{"$f":"+AC6+1","v":25},{"$f":"+AD6+1","v":26},{"$f":"+AE6+1","v":27},{"$f":"+AF6+1","v":28},29,30,31,32,33,34,35,36,37,{"$f":"+AP6+1","v":38},{"$f":"+AQ6+1","v":39},{"$f":"+AR6+1","v":40},{"$f":"+AS6+1","v":41}]
[]
[null,null,null,null,null,{"$f":"VLOOKUP(F$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(G$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(H$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(I$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(J$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(K$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(L$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(M$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(N$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(O$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(P$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(Q$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(R$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(S$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(T$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(U$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(V$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(W$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(X$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(Y$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(Z$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AA$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AB$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AC$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AD$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AE$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AF$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AG$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AH$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AI$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AJ$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AK$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AL$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AM$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AN$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AO$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AP$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AQ$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AR$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AS$6,'Control Panel'!$A$8:$F$84,5)","v":"Y"},{"$f":"VLOOKUP(AT$6,'Control Panel'!$A$8:$F$84,5)","v":"N"}]
["FERC Acct",null,"Description",null,null,{"$f":"VLOOKUP(F$6,Adjustments,2)","v":"AVG RB DEC 2017"},"QGC Expense Dec 2017","AVG Projected Rev 2017","Underground Storage","Wexpro","Energy Efficiency 2017","Utah Bad Debt 2017","QGC Incentives 2017","Sporting Events DEC 2017","Advertising DEC 2017","QGC Don & Membership DEC 2017","Reserve Accrual Dec 2017","Pipeline Integrity 2017","Optional Adjustment 1","Optional Adjustment 2","Optional Adjustment 3","Optional Adjustment 4","Optional Adjustment 5","Optional Adjustment 6","Optional Adjustment 7","Optional Adjustment 8","Optional Adjustment 9","Optional Adjustment 10","Optional Adjustment 11","Optional Adjustment 12","Optional Adjustment 13","Optional Adjustment 14","Optional Adjustment 15","Optional Adjustment 16","Optional Adjustment 17","Optional Adjustment 18","Optional Adjustment 19","Optional Adjustment 20","Optional Adjustment 21","Optional Adjustment 22","Optional Adjustment 23","Optional Adjustment 24","Optional Adjustment 25","Optional Adjustment 26","Optional Adjustment 27","Labor Adjustment-ROO","TOTAL QGC ADJUSTMENTS",null,"RESULTING TOTAL","CHECKS MUST BE (0)"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$15","v":29621253.513931811},null,null,0,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G16*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G16*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G16*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G16*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G16*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G16*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G16*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G16*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G16*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G16*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G16*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G16*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G16*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G16*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G16*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G16*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G16*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G16*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G16*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G16*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G16*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G16*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G16*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G16*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G16*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G16*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G16*$AS$1","v":0},null,{"$f":"SUM(F16:AT16)","v":29621253.513931811},null,{"$f":"SUM(AU16:AU16)","v":29621253.513931811},{"$f":"+AW16-'ROR-Model'!G16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW17-'ROR-Model'!G17","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$17","v":26765634.559999973},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G18*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G18*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G18*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G18*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G18*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G18*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G18*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G18*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G18*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G18*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G18*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G18*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G18*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G18*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G18*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G18*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G18*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G18*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G18*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G18*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G18*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G18*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G18*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G18*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G18*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G18*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G18*$AS$1","v":0},null,{"$f":"SUM(F18:AT18)","v":26765634.559999973},null,{"$f":"SUM(AU18:AU18)","v":26765634.559999973},{"$f":"+AW18-'ROR-Model'!G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW19-'ROR-Model'!G19","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$19","v":19565900.550000012},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G20*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G20*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G20*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G20*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G20*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G20*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G20*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G20*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G20*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G20*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G20*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G20*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G20*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G20*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G20*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G20*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G20*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G20*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G20*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G20*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G20*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G20*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G20*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G20*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G20*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G20*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G20*$AS$1","v":0},null,{"$f":"SUM(F20:AT20)","v":19565900.550000012},null,{"$f":"SUM(AU20:AU20)","v":19565900.550000012},{"$f":"+AW20-'ROR-Model'!G20","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":0},null,{"$f":"H1*SUM(H16:H20)","v":75952788.623931795},{"$f":"SUM(I16:I20)","v":0},{"$f":"SUM(J16:J20)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q16:Q20)","v":0},0,0,0,0,0,0,{"$f":"SUM(X16:X20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH16:AH20)","v":0},0,0,0,{"$f":"SUM(AL16:AL20)","v":0},0,0,0,0,{"$f":"SUM(AQ16:AQ20)","v":0},0,0,null,{"$f":"SUM(F21:AT21)","v":75952788.623931795},null,{"$f":"SUM(AU21:AU21)","v":75952788.623931795},{"$f":"+AW21-'ROR-Model'!G21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW22-'ROR-Model'!G22","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$22","v":15379977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F23:AT23)","v":15379977},null,{"$f":"SUM(AU23:AU23)","v":15379977},{"$f":"+AW23-'ROR-Model'!G23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW24-'ROR-Model'!G24","v":0}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$24","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G25*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G25*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G25*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G25*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G25*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G25*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G25*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G25*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G25*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G25*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G25*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G25*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G25*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G25*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G25*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G25*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G25*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G25*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G25*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G25*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G25*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G25*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G25*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G25*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G25*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G25*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G25*$AS$1","v":0},null,{"$f":"SUM(F25:AT25)","v":0},null,{"$f":"SUM(AU25:AU25)","v":0},{"$f":"+AW25-'ROR-Model'!G25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW26-'ROR-Model'!G26","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G27*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G27*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G27*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G27*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G27*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G27*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G27*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G27*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G27*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G27*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G27*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G27*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G27*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G27*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G27*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G27*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G27*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G27*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G27*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G27*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G27*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G27*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G27*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G27*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G27*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G27*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G27*$AS$1","v":0},null,{"$f":"SUM(F27:AT27)","v":0},null,{"$f":"SUM(AU27:AU27)","v":0},{"$f":"+AW27-'ROR-Model'!G27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW28-'ROR-Model'!G28","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$28","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G29*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G29*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G29*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G29*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G29*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G29*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G29*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G29*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G29*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G29*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G29*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G29*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G29*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G29*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G29*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G29*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G29*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G29*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G29*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G29*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G29*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G29*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G29*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G29*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G29*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G29*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G29*$AS$1","v":0},null,{"$f":"SUM(F29:AT29)","v":0},null,{"$f":"SUM(AU29:AU29)","v":0},{"$f":"+AW29-'ROR-Model'!G29","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F25:F29)","v":0},null,{"$f":"H1*SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},{"$f":"SUM(J25:J29)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q25:Q29)","v":0},0,0,0,0,0,0,{"$f":"SUM(X25:X29)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH25:AH29)","v":0},0,0,0,{"$f":"SUM(AL25:AL29)","v":0},0,0,0,0,{"$f":"SUM(AQ25:AQ29)","v":0},0,0,null,{"$f":"SUM(F30:AT30)","v":0},null,{"$f":"SUM(AU30:AU30)","v":0},{"$f":"+AW30-'ROR-Model'!G30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW31-'ROR-Model'!G31","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F32:AT32)","v":0},null,{"$f":"SUM(AU32:AU32)","v":0},{"$f":"+AW32-'ROR-Model'!G32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW33-'ROR-Model'!G33","v":0}]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$33","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G34*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G34*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G34*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G34*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G34*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G34*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G34*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G34*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G34*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G34*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G34*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G34*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G34*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G34*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G34*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G34*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G34*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G34*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G34*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G34*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G34*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G34*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G34*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G34*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G34*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G34*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G34*$AS$1","v":0},null,{"$f":"SUM(F34:AT34)","v":0},null,{"$f":"SUM(AU34:AU34)","v":0},{"$f":"+AW34-'ROR-Model'!G34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW35-'ROR-Model'!G35","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$35","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G36*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G36*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G36*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G36*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G36*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G36*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G36*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G36*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G36*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G36*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G36*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G36*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G36*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G36*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G36*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G36*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G36*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G36*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G36*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G36*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G36*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G36*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G36*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G36*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G36*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G36*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G36*$AS$1","v":0},null,{"$f":"SUM(F36:AT36)","v":0},null,{"$f":"SUM(AU36:AU36)","v":0},{"$f":"+AW36-'ROR-Model'!G36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW37-'ROR-Model'!G37","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$37","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G38*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G38*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G38*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G38*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G38*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G38*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G38*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G38*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G38*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G38*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G38*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G38*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G38*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G38*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G38*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G38*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G38*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G38*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G38*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G38*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G38*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G38*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G38*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G38*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G38*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G38*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G38*$AS$1","v":0},null,{"$f":"SUM(F38:AT38)","v":0},null,{"$f":"SUM(AU38:AU38)","v":0},{"$f":"+AW38-'ROR-Model'!G38","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F34:F38)","v":0},null,{"$f":"H1*SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},{"$f":"SUM(J34:J38)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q34:Q38)","v":0},0,0,0,0,0,0,{"$f":"SUM(X34:X38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH34:AH38)","v":0},0,0,0,{"$f":"SUM(AL34:AL38)","v":0},0,0,0,0,{"$f":"SUM(AQ34:AQ38)","v":0},0,0,null,{"$f":"SUM(F39:AT39)","v":0},null,{"$f":"SUM(AU39:AU39)","v":0},{"$f":"+AW39-'ROR-Model'!G39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW40-'ROR-Model'!G40","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F41:AT41)","v":0},null,{"$f":"SUM(AU41:AU41)","v":0},{"$f":"+AW41-'ROR-Model'!G41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW42-'ROR-Model'!G42","v":0}]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$42","v":-224162.9433115595},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G43*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G43*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G43*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G43*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G43*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G43*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G43*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G43*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G43*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G43*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G43*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G43*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G43*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G43*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G43*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G43*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G43*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G43*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G43*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G43*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G43*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G43*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G43*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G43*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G43*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G43*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G43*$AS$1","v":0},null,{"$f":"SUM(F43:AT43)","v":-224162.9433115595},null,{"$f":"SUM(AU43:AU43)","v":-224162.9433115595},{"$f":"+AW43-'ROR-Model'!G43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW44-'ROR-Model'!G44","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$44","v":142512.73000000045},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G45*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G45*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G45*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G45*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G45*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G45*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G45*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G45*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G45*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G45*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G45*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G45*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G45*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G45*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G45*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G45*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G45*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G45*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G45*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G45*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G45*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G45*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G45*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G45*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G45*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G45*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G45*$AS$1","v":0},null,{"$f":"SUM(F45:AT45)","v":142512.73000000045},null,{"$f":"SUM(AU45:AU45)","v":142512.73000000045},{"$f":"+AW45-'ROR-Model'!G45","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW46-'ROR-Model'!G46","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$46","v":-3872054.8000000007},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G47*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G47*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G47*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G47*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G47*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G47*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G47*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G47*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G47*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G47*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G47*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G47*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G47*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G47*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G47*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G47*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G47*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G47*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G47*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G47*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G47*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G47*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G47*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G47*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G47*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G47*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G47*$AS$1","v":0},null,{"$f":"SUM(F47:AT47)","v":-3872054.8000000007},null,{"$f":"SUM(AU47:AU47)","v":-3872054.8000000007},{"$f":"+AW47-'ROR-Model'!G47","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":0},null,{"$f":"H1*SUM(H43:H47)","v":-3953705.0133115598},{"$f":"SUM(I43:I47)","v":0},{"$f":"SUM(J43:J47)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q43:Q47)","v":0},0,0,0,0,0,0,{"$f":"SUM(X43:X47)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH43:AH47)","v":0},0,0,0,{"$f":"SUM(AL43:AL47)","v":0},0,0,0,0,{"$f":"SUM(AQ43:AQ47)","v":0},0,0,null,{"$f":"SUM(AU43:AU47)","v":-3953705.0133115598},null,{"$f":"SUM(AW43:AW47)","v":-3953705.0133115598},{"$f":"+AW48-'ROR-Model'!G48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW49-'ROR-Model'!G49","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$49","v":-384868},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F50:AT50)","v":-384868},null,{"$f":"SUM(AU50:AU50)","v":-384868},{"$f":"+AW50-'ROR-Model'!G50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW51-'ROR-Model'!G51","v":0}]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$51","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G52*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G52*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G52*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G52*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G52*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G52*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G52*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G52*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G52*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G52*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G52*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G52*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G52*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G52*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G52*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G52*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G52*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G52*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G52*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G52*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G52*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G52*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G52*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G52*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G52*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G52*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G52*$AS$1","v":0},null,{"$f":"SUM(F52:AT52)","v":0},null,{"$f":"SUM(AU52:AU52)","v":0},{"$f":"+AW52-'ROR-Model'!G52","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G53*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G53*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G53*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G53*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G53*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G53*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G53*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G53*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G53*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G53*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G53*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G53*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G53*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G53*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G53*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G53*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G53*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G53*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G53*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G53*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G53*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G53*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G53*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G53*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G53*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G53*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G53*$AS$1","v":0},null,{"$f":"SUM(F53:AT53)","v":0},null,{"$f":"SUM(AU53:AU53)","v":0},{"$f":"+AW53-'ROR-Model'!G53","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$53","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G54*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G54*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G54*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G54*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G54*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G54*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G54*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G54*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G54*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G54*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G54*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G54*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G54*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G54*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G54*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G54*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G54*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G54*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G54*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G54*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G54*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G54*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G54*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G54*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G54*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G54*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G54*$AS$1","v":0},null,{"$f":"SUM(F54:AT54)","v":0},null,{"$f":"SUM(AU54:AU54)","v":0},{"$f":"+AW54-'ROR-Model'!G54","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G55*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G55*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G55*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G55*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G55*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G55*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G55*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G55*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G55*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G55*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G55*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G55*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G55*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G55*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G55*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G55*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G55*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G55*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G55*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G55*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G55*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G55*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G55*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G55*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G55*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G55*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G55*$AS$1","v":0},null,{"$f":"SUM(F55:AT55)","v":0},null,{"$f":"SUM(AU55:AU55)","v":0},{"$f":"+AW55-'ROR-Model'!G55","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$55","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G56*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G56*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G56*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G56*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G56*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G56*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G56*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G56*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G56*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G56*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G56*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G56*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G56*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G56*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G56*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G56*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G56*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G56*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G56*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G56*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G56*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G56*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G56*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G56*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G56*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G56*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G56*$AS$1","v":0},null,{"$f":"SUM(F56:AT56)","v":0},null,{"$f":"SUM(AU56:AU56)","v":0},{"$f":"+AW56-'ROR-Model'!G56","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F52:F56)","v":0},null,{"$f":"H1*SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},{"$f":"SUM(J52:J56)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q52:Q56)","v":0},0,0,0,0,0,0,{"$f":"SUM(X52:X56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH52:AH56)","v":0},0,0,0,{"$f":"SUM(AL52:AL56)","v":0},0,0,0,0,{"$f":"SUM(AQ52:AQ56)","v":0},0,0,null,{"$f":"SUM(AU52:AU56)","v":0},null,{"$f":"SUM(AW52:AW56)","v":0},{"$f":"+AW57-'ROR-Model'!G57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW58-'ROR-Model'!G58","v":0}]
[null,null,"Total Sales Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F59:AT59)","v":0},null,{"$f":"SUM(AU59:AU59)","v":0},{"$f":"+AW59-'ROR-Model'!G59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW60-'ROR-Model'!G60","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$60","v":-1831461.0293118632},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G61*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G61*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G61*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G61*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G61*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G61*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G61*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G61*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G61*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G61*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G61*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G61*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G61*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G61*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G61*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G61*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G61*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G61*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G61*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G61*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G61*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G61*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G61*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G61*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G61*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G61*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G61*$AS$1","v":0},null,{"$f":"SUM(F61:AT61)","v":-1831461.0293118632},null,{"$f":"SUM(AU61:AU61)","v":-1831461.0293118632},{"$f":"+AW61-'ROR-Model'!G61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW62-'ROR-Model'!G62","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$62","v":41189.574542900024},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G63*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G63*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G63*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G63*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G63*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G63*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G63*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G63*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G63*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G63*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G63*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G63*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G63*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G63*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G63*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G63*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G63*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G63*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G63*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G63*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G63*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G63*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G63*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G63*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G63*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G63*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G63*$AS$1","v":0},null,{"$f":"SUM(F63:AT63)","v":41189.574542900024},null,{"$f":"SUM(AU63:AU63)","v":41189.574542900024},{"$f":"+AW63-'ROR-Model'!G63","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW64-'ROR-Model'!G64","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$64","v":-228479.28130700067},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G65*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G65*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G65*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G65*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G65*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G65*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G65*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G65*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G65*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G65*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G65*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G65*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G65*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G65*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G65*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G65*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G65*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G65*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G65*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G65*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G65*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G65*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G65*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G65*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G65*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G65*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G65*$AS$1","v":0},null,{"$f":"SUM(F65:AT65)","v":-228479.28130700067},null,{"$f":"SUM(AU65:AU65)","v":-228479.28130700067},{"$f":"+AW65-'ROR-Model'!G65","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":0},null,{"$f":"H1*SUM(H61:H65)","v":-2018750.7360759638},{"$f":"SUM(I61:I65)","v":0},{"$f":"SUM(J61:J65)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q61:Q65)","v":0},0,0,0,0,0,0,{"$f":"SUM(X61:X65)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH61:AH65)","v":0},0,0,0,{"$f":"SUM(AL61:AL65)","v":0},0,0,0,0,{"$f":"SUM(AQ61:AQ65)","v":0},0,0,null,{"$f":"SUM(AU61:AU65)","v":-2018750.7360759638},null,{"$f":"SUM(AW61:AW65)","v":-2018750.7360759638},{"$f":"+AW66-'ROR-Model'!G66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW67-'ROR-Model'!G67","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$67","v":-1.2300000000395812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F68:AT68)","v":-1.2300000000395812},null,{"$f":"SUM(AU68:AU68)","v":-1.2300000000395812},{"$f":"+AW68-'ROR-Model'!G68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW69-'ROR-Model'!G69","v":0}]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G70*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G70*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G70*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G70*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G70*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G70*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G70*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G70*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G70*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G70*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G70*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G70*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G70*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G70*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G70*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G70*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G70*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G70*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G70*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G70*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G70*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G70*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G70*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G70*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G70*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G70*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G70*$AS$1","v":0},null,{"$f":"SUM(F70:AT70)","v":0},null,{"$f":"SUM(AU70:AU70)","v":0},{"$f":"+AW70-'ROR-Model'!G70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW71-'ROR-Model'!G71","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G72*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G72*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G72*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G72*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G72*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G72*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G72*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G72*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G72*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G72*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G72*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G72*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G72*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G72*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G72*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G72*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G72*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G72*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G72*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G72*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G72*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G72*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G72*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G72*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G72*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G72*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G72*$AS$1","v":0},null,{"$f":"SUM(F72:AT72)","v":0},null,{"$f":"SUM(AU72:AU72)","v":0},{"$f":"+AW72-'ROR-Model'!G72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW73-'ROR-Model'!G73","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G74*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G74*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G74*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G74*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G74*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G74*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G74*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G74*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G74*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G74*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G74*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G74*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G74*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G74*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G74*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G74*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G74*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G74*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G74*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G74*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G74*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G74*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G74*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G74*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G74*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G74*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G74*$AS$1","v":0},null,{"$f":"SUM(F74:AT74)","v":0},null,{"$f":"SUM(AU74:AU74)","v":0},{"$f":"+AW74-'ROR-Model'!G74","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F70:F74)","v":0},null,{"$f":"H1*SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},{"$f":"SUM(J70:J74)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q70:Q74)","v":0},0,0,0,0,0,0,{"$f":"SUM(X70:X74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH70:AH74)","v":0},0,0,0,{"$f":"SUM(AL70:AL74)","v":0},0,0,0,0,{"$f":"SUM(AQ70:AQ74)","v":0},0,0,null,{"$f":"SUM(AU70:AU74)","v":0},null,{"$f":"SUM(AW70:AW74)","v":0},{"$f":"+AW75-'ROR-Model'!G75","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW76-'ROR-Model'!G76","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F77:AT77)","v":0},null,{"$f":"SUM(AU77:AU77)","v":0},{"$f":"+AW77-'ROR-Model'!G77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW78-'ROR-Model'!G78","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$78","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G79*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G79*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G79*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G79*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G79*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G79*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G79*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G79*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G79*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G79*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G79*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G79*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G79*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G79*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G79*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G79*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G79*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G79*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G79*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G79*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G79*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G79*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G79*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G79*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G79*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G79*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G79*$AS$1","v":0},null,{"$f":"SUM(F79:AT79)","v":0},null,{"$f":"SUM(AU79:AU79)","v":0},{"$f":"+AW79-'ROR-Model'!G79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW80-'ROR-Model'!G80","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$80","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G81*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G81*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G81*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G81*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G81*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G81*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G81*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G81*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G81*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G81*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G81*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G81*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G81*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G81*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G81*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G81*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G81*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G81*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G81*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G81*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G81*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G81*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G81*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G81*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G81*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G81*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G81*$AS$1","v":0},null,{"$f":"SUM(F81:AT81)","v":0},null,{"$f":"SUM(AU81:AU81)","v":0},{"$f":"+AW81-'ROR-Model'!G81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW82-'ROR-Model'!G82","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$82","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G83*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G83*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G83*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G83*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G83*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G83*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G83*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G83*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G83*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G83*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G83*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G83*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G83*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G83*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G83*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G83*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G83*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G83*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G83*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G83*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G83*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G83*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G83*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G83*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G83*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G83*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G83*$AS$1","v":0},null,{"$f":"SUM(F83:AT83)","v":0},null,{"$f":"SUM(AU83:AU83)","v":0},{"$f":"+AW83-'ROR-Model'!G83","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F79:F83)","v":0},null,{"$f":"H1*SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},{"$f":"SUM(J79:J83)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q79:Q83)","v":0},0,0,0,0,0,0,{"$f":"SUM(X79:X83)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH79:AH83)","v":0},0,0,0,{"$f":"SUM(AL79:AL83)","v":0},0,0,0,0,{"$f":"SUM(AQ79:AQ83)","v":0},0,0,null,{"$f":"SUM(AU79:AU83)","v":0},null,{"$f":"SUM(AW79:AW83)","v":0},{"$f":"+AW84-'ROR-Model'!G84","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW85-'ROR-Model'!G85","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F86:AT86)","v":0},null,{"$f":"SUM(AU86:AU86)","v":0},{"$f":"+AW86-'ROR-Model'!G86","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW87-'ROR-Model'!G87","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$87","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G88*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G88*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G88*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G88*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G88*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G88*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G88*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G88*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G88*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G88*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G88*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G88*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G88*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G88*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G88*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G88*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G88*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G88*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G88*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G88*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G88*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G88*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G88*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G88*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G88*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G88*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G88*$AS$1","v":0},null,{"$f":"SUM(F88:AT88)","v":0},null,{"$f":"SUM(AU88:AU88)","v":0},{"$f":"+AW88-'ROR-Model'!G88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW89-'ROR-Model'!G89","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$89","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G90*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G90*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G90*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G90*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G90*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G90*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G90*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G90*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G90*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G90*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G90*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G90*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G90*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G90*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G90*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G90*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G90*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G90*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G90*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G90*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G90*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G90*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G90*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G90*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G90*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G90*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G90*$AS$1","v":0},null,{"$f":"SUM(F90:AT90)","v":0},null,{"$f":"SUM(AU90:AU90)","v":0},{"$f":"+AW90-'ROR-Model'!G90","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW91-'ROR-Model'!G91","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$91","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G92*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G92*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G92*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G92*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G92*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G92*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G92*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G92*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G92*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G92*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G92*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G92*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G92*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G92*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G92*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G92*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G92*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G92*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G92*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G92*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G92*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G92*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G92*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G92*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G92*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G92*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G92*$AS$1","v":0},null,{"$f":"SUM(F92:AT92)","v":0},null,{"$f":"SUM(AU92:AU92)","v":0},{"$f":"+AW92-'ROR-Model'!G92","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F88:F92)","v":0},null,{"$f":"H1*SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},{"$f":"SUM(J88:J92)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q88:Q92)","v":0},0,0,0,0,0,0,{"$f":"SUM(X88:X92)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH88:AH92)","v":0},0,0,0,{"$f":"SUM(AL88:AL92)","v":0},0,0,0,0,{"$f":"SUM(AQ88:AQ92)","v":0},0,0,null,{"$f":"SUM(AU88:AU92)","v":0},null,{"$f":"SUM(AW88:AW92)","v":0},{"$f":"+AW93-'ROR-Model'!G93","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW94-'ROR-Model'!G94","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F95:AT95)","v":0},null,{"$f":"SUM(AU95:AU95)","v":0},{"$f":"+AW95-'ROR-Model'!G95","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW96-'ROR-Model'!G96","v":0}]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$96","v":-342255.45795623207},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G97*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G97*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G97*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G97*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G97*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G97*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G97*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G97*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G97*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G97*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G97*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G97*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G97*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G97*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G97*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G97*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G97*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G97*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G97*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G97*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G97*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G97*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G97*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G97*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G97*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G97*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G97*$AS$1","v":0},null,{"$f":"SUM(F97:AT97)","v":-342255.45795623207},null,{"$f":"SUM(AU97:AU97)","v":-342255.45795623207},{"$f":"+AW97-'ROR-Model'!G97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW98-'ROR-Model'!G98","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$98","v":-178345.56},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G99*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G99*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G99*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G99*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G99*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G99*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G99*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G99*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G99*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G99*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G99*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G99*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G99*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G99*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G99*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G99*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G99*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G99*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G99*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G99*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G99*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G99*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G99*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G99*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G99*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G99*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G99*$AS$1","v":0},null,{"$f":"SUM(F99:AT99)","v":-178345.56},null,{"$f":"SUM(AU99:AU99)","v":-178345.56},{"$f":"+AW99-'ROR-Model'!G99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW100-'ROR-Model'!G100","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$100","v":-4963135.25},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G101*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G101*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G101*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G101*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G101*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G101*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G101*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G101*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G101*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G101*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G101*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G101*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G101*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G101*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G101*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G101*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G101*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G101*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G101*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G101*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G101*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G101*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G101*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G101*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G101*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G101*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G101*$AS$1","v":0},null,{"$f":"SUM(F101:AT101)","v":-4963135.25},null,{"$f":"SUM(AU101:AU101)","v":-4963135.25},{"$f":"+AW101-'ROR-Model'!G101","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":0},null,{"$f":"H1*SUM(H97:H101)","v":-5483736.2679562317},{"$f":"SUM(I97:I101)","v":0},{"$f":"SUM(J97:J101)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q97:Q101)","v":0},0,0,0,0,0,0,{"$f":"SUM(X97:X101)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH97:AH101)","v":0},0,0,0,{"$f":"SUM(AL97:AL101)","v":0},0,0,0,0,{"$f":"SUM(AQ97:AQ101)","v":0},0,0,null,{"$f":"SUM(AU97:AU101)","v":-5483736.2679562317},null,{"$f":"SUM(AW97:AW101)","v":-5483736.2679562317},{"$f":"+AW102-'ROR-Model'!G102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW103-'ROR-Model'!G103","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$103","v":-993247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F104:AT104)","v":-993247},null,{"$f":"SUM(AU104:AU104)","v":-993247},{"$f":"+AW104-'ROR-Model'!G104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW105-'ROR-Model'!G105","v":0}]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$105","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G106*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G106*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G106*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G106*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G106*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G106*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G106*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G106*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G106*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G106*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G106*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G106*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G106*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G106*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G106*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G106*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G106*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G106*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G106*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G106*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G106*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G106*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G106*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G106*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G106*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G106*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G106*$AS$1","v":0},null,{"$f":"SUM(F106:AT106)","v":0},null,{"$f":"SUM(AU106:AU106)","v":0},{"$f":"+AW106-'ROR-Model'!G106","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW107-'ROR-Model'!G107","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$107","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G108*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G108*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G108*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G108*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G108*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G108*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G108*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G108*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G108*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G108*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G108*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G108*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G108*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G108*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G108*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G108*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G108*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G108*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G108*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G108*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G108*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G108*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G108*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G108*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G108*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G108*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G108*$AS$1","v":0},null,{"$f":"SUM(F108:AT108)","v":0},null,{"$f":"SUM(AU108:AU108)","v":0},{"$f":"+AW108-'ROR-Model'!G108","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW109-'ROR-Model'!G109","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$109","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G110*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G110*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G110*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G110*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G110*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G110*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G110*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G110*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G110*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G110*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G110*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G110*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G110*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G110*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G110*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G110*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G110*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G110*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G110*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G110*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G110*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G110*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G110*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G110*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G110*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G110*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G110*$AS$1","v":0},null,{"$f":"SUM(F110:AT110)","v":0},null,{"$f":"SUM(AU110:AU110)","v":0},{"$f":"+AW110-'ROR-Model'!G110","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F106:F110)","v":0},null,{"$f":"H1*SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},{"$f":"SUM(J106:J110)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q106:Q110)","v":0},0,0,0,0,0,0,{"$f":"SUM(X106:X110)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH106:AH110)","v":0},0,0,0,{"$f":"SUM(AL106:AL110)","v":0},0,0,0,0,{"$f":"SUM(AQ106:AQ110)","v":0},0,0,null,{"$f":"SUM(AU106:AU110)","v":0},null,{"$f":"SUM(AW106:AW110)","v":0},{"$f":"+AW111-'ROR-Model'!G111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW112-'ROR-Model'!G112","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F113:AT113)","v":0},null,{"$f":"SUM(AU113:AU113)","v":0},{"$f":"+AW113-'ROR-Model'!G113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW114-'ROR-Model'!G114","v":0}]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$114","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G115*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G115*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G115*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G115*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G115*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G115*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G115*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G115*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G115*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G115*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G115*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G115*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G115*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G115*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G115*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G115*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G115*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G115*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G115*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G115*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G115*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G115*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G115*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G115*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G115*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G115*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G115*$AS$1","v":0},null,{"$f":"SUM(F115:AT115)","v":0},null,{"$f":"SUM(AU115:AU115)","v":0},{"$f":"+AW115-'ROR-Model'!G115","v":-2624472}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW116-'ROR-Model'!G116","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$116","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G117*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G117*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G117*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G117*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G117*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G117*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G117*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G117*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G117*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G117*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G117*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G117*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G117*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G117*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G117*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G117*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G117*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G117*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G117*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G117*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G117*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G117*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G117*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G117*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G117*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G117*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G117*$AS$1","v":0},null,{"$f":"SUM(F117:AT117)","v":0},null,{"$f":"SUM(AU117:AU117)","v":0},{"$f":"+AW117-'ROR-Model'!G117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW118-'ROR-Model'!G118","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$118","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G119*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G119*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G119*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G119*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G119*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G119*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G119*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G119*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G119*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G119*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G119*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G119*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G119*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G119*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G119*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G119*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G119*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G119*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G119*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G119*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G119*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G119*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G119*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G119*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G119*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G119*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G119*$AS$1","v":0},null,{"$f":"SUM(F119:AT119)","v":0},null,{"$f":"SUM(AU119:AU119)","v":0},{"$f":"+AW119-'ROR-Model'!G119","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},null,{"$f":"H1*SUM(H115:H119)","v":0},{"$f":"SUM(I115:I119)","v":0},{"$f":"SUM(J115:J119)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q115:Q119)","v":0},0,0,0,0,0,0,{"$f":"SUM(X115:X119)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH115:AH119)","v":0},0,0,0,{"$f":"SUM(AL115:AL119)","v":0},0,0,0,0,{"$f":"SUM(AQ115:AQ119)","v":0},0,0,null,{"$f":"SUM(AU115:AU119)","v":0},null,{"$f":"SUM(AW115:AW119)","v":0},{"$f":"+AW120-'ROR-Model'!G120","v":-2624472}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW121-'ROR-Model'!G121","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F122:AT122)","v":0},null,{"$f":"SUM(AU122:AU122)","v":0},{"$f":"+AW122-'ROR-Model'!G122","v":-32698029}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW123-'ROR-Model'!G123","v":0}]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$123","v":-3951702.9033049927},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G124*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G124*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G124*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G124*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G124*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G124*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G124*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G124*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G124*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G124*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G124*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G124*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G124*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G124*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G124*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G124*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G124*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G124*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G124*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G124*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G124*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G124*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G124*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G124*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G124*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G124*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G124*$AS$1","v":0},null,{"$f":"SUM(F124:AT124)","v":-3951702.9033049927},null,{"$f":"SUM(AU124:AU124)","v":-3951702.9033049927},{"$f":"+AW124-'ROR-Model'!G124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW125-'ROR-Model'!G125","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$125","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G126*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G126*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G126*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G126*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G126*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G126*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G126*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G126*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G126*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G126*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G126*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G126*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G126*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G126*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G126*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G126*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G126*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G126*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G126*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G126*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G126*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G126*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G126*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G126*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G126*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G126*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G126*$AS$1","v":0},null,{"$f":"SUM(F126:AT126)","v":0},null,{"$f":"SUM(AU126:AU126)","v":0},{"$f":"+AW126-'ROR-Model'!G126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW127-'ROR-Model'!G127","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$127","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G128*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G128*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G128*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G128*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G128*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G128*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G128*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G128*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G128*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G128*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G128*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G128*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G128*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G128*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G128*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G128*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G128*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G128*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G128*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G128*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G128*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G128*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G128*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G128*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G128*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G128*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G128*$AS$1","v":0},null,{"$f":"SUM(F128:AT128)","v":0},null,{"$f":"SUM(AU128:AU128)","v":0},{"$f":"+AW128-'ROR-Model'!G128","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":0},null,{"$f":"H1*SUM(H124:H128)","v":-3951702.9033049927},{"$f":"SUM(I124:I128)","v":0},{"$f":"SUM(J124:J128)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q124:Q128)","v":0},0,0,0,0,0,0,{"$f":"SUM(X124:X128)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH124:AH128)","v":0},0,0,0,{"$f":"SUM(AL124:AL128)","v":0},0,0,0,0,{"$f":"SUM(AQ124:AQ128)","v":0},0,0,null,{"$f":"SUM(AU124:AU128)","v":-3951702.9033049927},null,{"$f":"SUM(AW124:AW128)","v":-3951702.9033049927},{"$f":"+AW129-'ROR-Model'!G129","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW130-'ROR-Model'!G130","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$130","v":-32671632},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F131:AT131)","v":-32671632},null,{"$f":"SUM(AU131:AU131)","v":-32671632},{"$f":"+AW131-'ROR-Model'!G131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW132-'ROR-Model'!G132","v":0}]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$132","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G133*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G133*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G133*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G133*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G133*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G133*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G133*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G133*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G133*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G133*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G133*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G133*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G133*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G133*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G133*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G133*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G133*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G133*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G133*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G133*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G133*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G133*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G133*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G133*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G133*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G133*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G133*$AS$1","v":0},null,{"$f":"SUM(F133:AT133)","v":0},null,{"$f":"SUM(AU133:AU133)","v":0},{"$f":"+AW133-'ROR-Model'!G133","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW134-'ROR-Model'!G134","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$134","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G135*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G135*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G135*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G135*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G135*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G135*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G135*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G135*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G135*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G135*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G135*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G135*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G135*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G135*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G135*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G135*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G135*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G135*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G135*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G135*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G135*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G135*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G135*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G135*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G135*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G135*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G135*$AS$1","v":0},null,{"$f":"SUM(F135:AT135)","v":0},null,{"$f":"SUM(AU135:AU135)","v":0},{"$f":"+AW135-'ROR-Model'!G135","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW136-'ROR-Model'!G136","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$136","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G137*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G137*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G137*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G137*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G137*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G137*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G137*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G137*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G137*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G137*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G137*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G137*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G137*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G137*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G137*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G137*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G137*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G137*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G137*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G137*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G137*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G137*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G137*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G137*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G137*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G137*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G137*$AS$1","v":0},null,{"$f":"SUM(F137:AT137)","v":0},null,{"$f":"SUM(AU137:AU137)","v":0},{"$f":"+AW137-'ROR-Model'!G137","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F133:F137)","v":0},null,{"$f":"H1*SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},{"$f":"SUM(J133:J137)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q133:Q137)","v":0},0,0,0,0,0,0,{"$f":"SUM(X133:X137)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH133:AH137)","v":0},0,0,0,{"$f":"SUM(AL133:AL137)","v":0},0,0,0,0,{"$f":"SUM(AQ133:AQ137)","v":0},0,0,null,{"$f":"SUM(AU133:AU137)","v":0},null,{"$f":"SUM(AW133:AW137)","v":0},{"$f":"+AW138-'ROR-Model'!G138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW139-'ROR-Model'!G139","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F140:AT140)","v":0},null,{"$f":"SUM(AU140:AU140)","v":0},{"$f":"+AW140-'ROR-Model'!G140","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW141-'ROR-Model'!G141","v":0}]
[null,"MT","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$141","v":-9083.7269784456512},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G142*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G142*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G142*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G142*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G142*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G142*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G142*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G142*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G142*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G142*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G142*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G142*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G142*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G142*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G142*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G142*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G142*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G142*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G142*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G142*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G142*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G142*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G142*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G142*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G142*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G142*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G142*$AS$1","v":0},null,{"$f":"SUM(F142:AT142)","v":-9083.7269784456512},null,{"$f":"SUM(AU142:AU142)","v":-9083.7269784456512},{"$f":"+AW142-'ROR-Model'!G142","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW143-'ROR-Model'!G143","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$143","v":14.060000000000173},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G144*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G144*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G144*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G144*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G144*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G144*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G144*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G144*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G144*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G144*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G144*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G144*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G144*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G144*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G144*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G144*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G144*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G144*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G144*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G144*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G144*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G144*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G144*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G144*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G144*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G144*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G144*$AS$1","v":0},null,{"$f":"SUM(F144:AT144)","v":14.060000000000173},null,{"$f":"SUM(AU144:AU144)","v":14.060000000000173},{"$f":"+AW144-'ROR-Model'!G144","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW145-'ROR-Model'!G145","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$145","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G146*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G146*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G146*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G146*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G146*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G146*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G146*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G146*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G146*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G146*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G146*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G146*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G146*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G146*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G146*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G146*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G146*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G146*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G146*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G146*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G146*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G146*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G146*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G146*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G146*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G146*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G146*$AS$1","v":0},null,{"$f":"SUM(F146:AT146)","v":0},null,{"$f":"SUM(AU146:AU146)","v":0},{"$f":"+AW146-'ROR-Model'!G146","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":0},null,{"$f":"H1*SUM(H142:H146)","v":-9069.6669784456517},{"$f":"SUM(I142:I146)","v":0},{"$f":"SUM(J142:J146)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q142:Q146)","v":0},0,0,0,0,0,0,{"$f":"SUM(X142:X146)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH142:AH146)","v":0},0,0,0,{"$f":"SUM(AL142:AL146)","v":0},0,0,0,0,{"$f":"SUM(AQ142:AQ146)","v":0},0,0,null,{"$f":"SUM(AU142:AU146)","v":-9069.6669784456517},null,{"$f":"SUM(AW142:AW146)","v":-9069.6669784456517},{"$f":"+AW147-'ROR-Model'!G147","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW148-'ROR-Model'!G148","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$148","v":223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F149:AT149)","v":223},null,{"$f":"SUM(AU149:AU149)","v":223},{"$f":"+AW149-'ROR-Model'!G149","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW150-'ROR-Model'!G150","v":0}]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$150","v":2624472},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G151*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G151*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G151*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G151*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G151*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G151*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G151*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G151*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G151*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G151*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G151*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G151*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G151*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G151*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G151*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G151*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G151*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G151*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G151*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G151*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G151*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G151*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G151*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G151*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G151*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G151*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G151*$AS$1","v":0},null,{"$f":"SUM(F151:AT151)","v":2624472},null,{"$f":"SUM(AU151:AU151)","v":2624472},{"$f":"+AW151-'ROR-Model'!G151","v":2624472}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW152-'ROR-Model'!G152","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$152","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G153*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G153*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G153*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G153*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G153*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G153*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G153*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G153*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G153*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G153*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G153*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G153*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G153*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G153*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G153*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G153*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G153*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G153*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G153*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G153*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G153*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G153*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G153*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G153*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G153*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G153*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G153*$AS$1","v":0},null,{"$f":"SUM(F153:AT153)","v":0},null,{"$f":"SUM(AU153:AU153)","v":0},{"$f":"+AW153-'ROR-Model'!G153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW154-'ROR-Model'!G154","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$154","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G155*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G155*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G155*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G155*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G155*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G155*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G155*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G155*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G155*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G155*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G155*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G155*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G155*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G155*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G155*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G155*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G155*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G155*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G155*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G155*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G155*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G155*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G155*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G155*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G155*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G155*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G155*$AS$1","v":0},null,{"$f":"SUM(F155:AT155)","v":0},null,{"$f":"SUM(AU155:AU155)","v":0},{"$f":"+AW155-'ROR-Model'!G155","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},null,{"$f":"H1*SUM(H151:H155)","v":2624472},{"$f":"SUM(I151:I155)","v":0},{"$f":"SUM(J151:J155)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q151:Q155)","v":0},0,0,0,0,0,0,{"$f":"SUM(X151:X155)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH151:AH155)","v":0},0,0,0,{"$f":"SUM(AL151:AL155)","v":0},0,0,0,0,{"$f":"SUM(AQ151:AQ155)","v":0},0,0,null,{"$f":"SUM(AU151:AU155)","v":2624472},null,{"$f":"SUM(AW151:AW155)","v":2624472},{"$f":"+AW156-'ROR-Model'!G156","v":2624472}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW157-'ROR-Model'!G157","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$157","v":32698029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F158:AT158)","v":32698029},null,{"$f":"SUM(AU158:AU158)","v":32698029},{"$f":"+AW158-'ROR-Model'!G158","v":32698029}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW159-'ROR-Model'!G159","v":0}]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$159","v":4609134.3020415418},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G160*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G160*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G160*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G160*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G160*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G160*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G160*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G160*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G160*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G160*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G160*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G160*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G160*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G160*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G160*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G160*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G160*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G160*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G160*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G160*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G160*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G160*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G160*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G160*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G160*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G160*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G160*$AS$1","v":0},null,{"$f":"SUM(F160:AT160)","v":4609134.3020415418},null,{"$f":"SUM(AU160:AU160)","v":4609134.3020415418},{"$f":"+AW160-'ROR-Model'!G160","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW161-'ROR-Model'!G161","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$161","v":-1656},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G162*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G162*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G162*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G162*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G162*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G162*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G162*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G162*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G162*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G162*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G162*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G162*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G162*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G162*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G162*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G162*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G162*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G162*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G162*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G162*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G162*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G162*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G162*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G162*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G162*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G162*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G162*$AS$1","v":0},null,{"$f":"SUM(F162:AT162)","v":-1656},null,{"$f":"SUM(AU162:AU162)","v":-1656},{"$f":"+AW162-'ROR-Model'!G162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW163-'ROR-Model'!G163","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$163","v":-46565},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G164*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G164*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G164*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G164*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G164*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G164*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G164*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G164*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G164*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G164*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G164*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G164*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G164*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G164*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G164*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G164*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G164*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G164*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G164*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G164*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G164*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G164*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G164*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G164*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G164*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G164*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G164*$AS$1","v":0},null,{"$f":"SUM(F164:AT164)","v":-46565},null,{"$f":"SUM(AU164:AU164)","v":-46565},{"$f":"+AW164-'ROR-Model'!G164","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":0},null,{"$f":"H1*SUM(H160:H164)","v":4560913.3020415418},{"$f":"SUM(I160:I164)","v":0},{"$f":"SUM(J160:J164)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q160:Q164)","v":0},0,0,0,0,0,0,{"$f":"SUM(X160:X164)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH160:AH164)","v":0},0,0,0,{"$f":"SUM(AL160:AL164)","v":0},0,0,0,0,{"$f":"SUM(AQ160:AQ164)","v":0},0,0,null,{"$f":"SUM(AU160:AU164)","v":4560913.3020415418},null,{"$f":"SUM(AW160:AW164)","v":4560913.3020415418},{"$f":"+AW165-'ROR-Model'!G165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW166-'ROR-Model'!G166","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$166","v":3003584},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F167:AT167)","v":3003584},null,{"$f":"SUM(AU167:AU167)","v":3003584},{"$f":"+AW167-'ROR-Model'!G167","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW168-'ROR-Model'!G168","v":0}]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$168","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G169*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G169*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G169*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G169*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G169*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G169*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G169*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G169*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G169*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G169*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G169*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G169*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G169*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G169*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G169*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G169*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G169*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G169*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G169*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G169*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G169*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G169*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G169*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G169*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G169*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G169*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G169*$AS$1","v":0},null,{"$f":"SUM(F169:AT169)","v":0},null,{"$f":"SUM(AU169:AU169)","v":0},{"$f":"+AW169-'ROR-Model'!G169","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW170-'ROR-Model'!G170","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$170","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G171*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G171*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G171*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G171*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G171*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G171*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G171*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G171*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G171*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G171*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G171*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G171*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G171*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G171*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G171*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G171*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G171*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G171*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G171*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G171*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G171*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G171*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G171*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G171*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G171*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G171*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G171*$AS$1","v":0},null,{"$f":"SUM(F171:AT171)","v":0},null,{"$f":"SUM(AU171:AU171)","v":0},{"$f":"+AW171-'ROR-Model'!G171","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW172-'ROR-Model'!G172","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$172","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G173*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G173*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G173*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G173*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G173*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G173*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G173*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G173*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G173*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G173*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G173*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G173*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G173*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G173*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G173*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G173*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G173*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G173*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G173*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G173*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G173*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G173*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G173*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G173*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G173*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G173*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G173*$AS$1","v":0},null,{"$f":"SUM(F173:AT173)","v":0},null,{"$f":"SUM(AU173:AU173)","v":0},{"$f":"+AW173-'ROR-Model'!G173","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F169:F173)","v":0},null,{"$f":"H1*SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},{"$f":"SUM(J169:J173)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q169:Q173)","v":0},0,0,0,0,0,0,{"$f":"SUM(X169:X173)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH169:AH173)","v":0},0,0,0,{"$f":"SUM(AL169:AL173)","v":0},0,0,0,0,{"$f":"SUM(AQ169:AQ173)","v":0},0,0,null,{"$f":"SUM(AU169:AU173)","v":0},null,{"$f":"SUM(AW169:AW173)","v":0},{"$f":"+AW174-'ROR-Model'!G174","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW175-'ROR-Model'!G175","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F176:AT176)","v":0},null,{"$f":"SUM(AU176:AU176)","v":0},{"$f":"+AW176-'ROR-Model'!G176","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW177-'ROR-Model'!G177","v":0}]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$177","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G178*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G178*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G178*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G178*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G178*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G178*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G178*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G178*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G178*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G178*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G178*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G178*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G178*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G178*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G178*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G178*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G178*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G178*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G178*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G178*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G178*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G178*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G178*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G178*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G178*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G178*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G178*$AS$1","v":0},null,{"$f":"SUM(F178:AT178)","v":0},null,{"$f":"SUM(AU178:AU178)","v":0},{"$f":"+AW178-'ROR-Model'!G178","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW179-'ROR-Model'!G179","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$179","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G180*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G180*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G180*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G180*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G180*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G180*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G180*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G180*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G180*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G180*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G180*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G180*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G180*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G180*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G180*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G180*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G180*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G180*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G180*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G180*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G180*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G180*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G180*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G180*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G180*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G180*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G180*$AS$1","v":0},null,{"$f":"SUM(F180:AT180)","v":0},null,{"$f":"SUM(AU180:AU180)","v":0},{"$f":"+AW180-'ROR-Model'!G180","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW181-'ROR-Model'!G181","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$181","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G182*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G182*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G182*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G182*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G182*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G182*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G182*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G182*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G182*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G182*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G182*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G182*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G182*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G182*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G182*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G182*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G182*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G182*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G182*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G182*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G182*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G182*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G182*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G182*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G182*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G182*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G182*$AS$1","v":0},null,{"$f":"SUM(F182:AT182)","v":0},null,{"$f":"SUM(AU182:AU182)","v":0},{"$f":"+AW182-'ROR-Model'!G182","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F178:F182)","v":0},null,{"$f":"H1*SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},{"$f":"SUM(J178:J182)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q178:Q182)","v":0},0,0,0,0,0,0,{"$f":"SUM(X178:X182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH178:AH182)","v":0},0,0,0,{"$f":"SUM(AL178:AL182)","v":0},0,0,0,0,{"$f":"SUM(AQ178:AQ182)","v":0},0,0,null,{"$f":"SUM(AU178:AU182)","v":0},null,{"$f":"SUM(AW178:AW182)","v":0},{"$f":"+AW183-'ROR-Model'!G183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW184-'ROR-Model'!G184","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F185:AT185)","v":0},null,{"$f":"SUM(AU185:AU185)","v":0},{"$f":"+AW185-'ROR-Model'!G185","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW186-'ROR-Model'!G186","v":0}]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$186","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G187*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G187*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G187*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G187*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G187*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G187*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G187*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G187*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G187*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G187*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G187*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G187*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G187*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G187*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G187*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G187*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G187*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G187*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G187*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G187*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G187*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G187*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G187*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G187*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G187*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G187*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G187*$AS$1","v":0},null,{"$f":"SUM(F187:AT187)","v":0},null,{"$f":"SUM(AU187:AU187)","v":0},{"$f":"+AW187-'ROR-Model'!G187","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW188-'ROR-Model'!G188","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$188","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G189*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G189*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G189*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G189*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G189*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G189*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G189*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G189*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G189*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G189*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G189*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G189*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G189*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G189*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G189*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G189*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G189*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G189*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G189*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G189*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G189*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G189*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G189*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G189*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G189*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G189*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G189*$AS$1","v":0},null,{"$f":"SUM(F189:AT189)","v":0},null,{"$f":"SUM(AU189:AU189)","v":0},{"$f":"+AW189-'ROR-Model'!G189","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW190-'ROR-Model'!G190","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$190","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G191*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G191*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G191*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G191*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G191*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G191*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G191*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G191*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G191*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G191*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G191*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G191*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G191*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G191*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G191*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G191*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G191*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G191*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G191*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G191*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G191*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G191*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G191*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G191*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G191*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G191*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G191*$AS$1","v":0},null,{"$f":"SUM(F191:AT191)","v":0},null,{"$f":"SUM(AU191:AU191)","v":0},{"$f":"+AW191-'ROR-Model'!G191","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F187:F191)","v":0},null,{"$f":"H1*SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},{"$f":"SUM(J187:J191)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q187:Q191)","v":0},0,0,0,0,0,0,{"$f":"SUM(X187:X191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH187:AH191)","v":0},0,0,0,{"$f":"SUM(AL187:AL191)","v":0},0,0,0,0,{"$f":"SUM(AQ187:AQ191)","v":0},0,0,null,{"$f":"SUM(AU187:AU191)","v":0},null,{"$f":"SUM(AW187:AW191)","v":0},{"$f":"+AW192-'ROR-Model'!G192","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW193-'ROR-Model'!G193","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F194:AT194)","v":0},null,{"$f":"SUM(AU194:AU194)","v":0},{"$f":"+AW194-'ROR-Model'!G194","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW195-'ROR-Model'!G195","v":0}]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$Q$195","v":-9415507},0,0,0,0,0,0,0,0,0,0,{"$f":"'Optional Adjustment 1'!G196*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G196*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G196*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G196*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G196*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G196*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G196*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G196*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G196*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G196*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G196*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G196*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G196*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G196*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G196*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G196*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G196*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G196*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G196*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G196*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G196*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G196*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G196*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G196*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G196*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G196*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G196*$AS$1","v":0},null,{"$f":"SUM(F196:AT196)","v":-9415507},null,{"$f":"SUM(AU196:AU196)","v":-9415507},{"$f":"+AW196-'ROR-Model'!G196","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$Q$196","v":-23365638},0,0,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H12","v":0},0,0,0,0,0,0,0,{"$f":"'Optional Adjustment 1'!G197*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G197*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G197*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G197*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G197*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G197*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G197*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G197*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G197*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G197*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G197*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G197*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G197*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G197*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G197*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G197*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G197*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G197*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G197*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G197*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G197*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G197*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G197*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G197*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G197*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G197*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G197*$AS$1","v":0},null,{"$f":"SUM(F197:AT197)","v":-23365638},null,{"$f":"SUM(AU197:AU197)","v":-23365638},{"$f":"+AW197-'ROR-Model'!G197","v":0}]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW198-'ROR-Model'!G198","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW199-'ROR-Model'!G199","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":0},null,{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":-2284951.2448897436},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":0},0,{"$f":"+K16+K34+K43+K52+K61+K70+K79+K88+K97+K106+K115+K124+K133+K142+K151+K160+K169+K178+K187+K25+K196+K197","v":0},0,0,0,0,0,0,{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196+R197","v":0},{"$f":"'Optional Adjustment 1'!G200*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G200*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G200*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G200*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G200*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G200*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G200*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G200*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G200*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G200*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G200*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G200*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G200*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G200*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G200*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G200*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G200*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G200*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G200*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G200*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G200*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G200*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G200*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G200*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G200*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G200*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G200*$AS$1","v":0},null,{"$f":"+AU16+AU34+AU43+AU52+AU61+AU70+AU79+AU88+AU97+AU106+AU115+AU124+AU133+AU142+AU151+AU160+AU169+AU178+AU187+AU25+AU196+AU197","v":-2284951.2448897436},null,{"$f":"+AW16+AW34+AW43+AW52+AW61+AW70+AW79+AW88+AW97+AW106+AW115+AW124+AW133+AW142+AW151+AW160+AW169+AW178+AW187+AW25+AW196+AW197","v":-2284951.2448897436},{"$f":"+AW200-'ROR-Model'!G200","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":0},null,{"$f":"H1*+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":26769349.364542872},{"$f":"I1*+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":0},{"$f":"J1*+J18+J36+J45+J54+J62+J63+J72+J81+J90+J99+J108+J117+J126+J135+J144+J153+J162+J171+J180+J189+J27","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":0},{"$f":"'Optional Adjustment 1'!G201*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G201*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G201*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G201*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G201*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G201*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G201*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G201*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G201*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G201*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G201*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G201*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G201*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G201*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G201*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G201*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G201*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G201*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G201*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G201*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G201*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G201*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G201*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G201*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G201*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G201*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G201*$AS$1","v":0},null,{"$f":"+AU18+AU36+AU45+AU54+AU62+AU63+AU72+AU81+AU90+AU99+AU108+AU117+AU126+AU135+AU144+AU153+AU162+AU171+AU180+AU189+AU27","v":26769349.364542872},null,{"$f":"+AW18+AW36+AW45+AW54+AW62+AW63+AW72+AW81+AW90+AW99+AW108+AW117+AW126+AW135+AW144+AW153+AW162+AW171+AW180+AW189+AW27","v":26769349.364542872},{"$f":"+AW201-'ROR-Model'!G201","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":0},null,{"$f":"H1*+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":10455666.218693011},{"$f":"I1*+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":0},{"$f":"J1*+J20+J38+J47+J56+J64+J65+J74+J83+J92+J101+J110+J119+J128+J137+J146+J155+J164+J173+J182+J191+J29","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":0},{"$f":"'Optional Adjustment 1'!G202*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G202*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G202*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G202*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G202*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G202*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G202*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G202*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G202*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G202*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G202*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G202*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G202*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G202*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G202*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G202*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G202*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G202*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G202*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G202*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G202*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G202*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G202*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G202*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G202*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G202*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G202*$AS$1","v":0},null,{"$f":"+AU20+AU38+AU47+AU56+AU64+AU65+AU74+AU83+AU92+AU101+AU110+AU119+AU128+AU137+AU146+AU155+AU164+AU173+AU182+AU191+AU29","v":10455666.218693011},null,{"$f":"+AW20+AW38+AW47+AW56+AW64+AW65+AW74+AW83+AW92+AW101+AW110+AW119+AW128+AW137+AW146+AW155+AW164+AW173+AW182+AW191+AW29","v":10455666.218693011},{"$f":"+AW202-'ROR-Model'!G202","v":0}]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":0},null,{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":34940064.338346124},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":0},0,{"$f":"+K21+K39+K48+K57+K66+K75+K84+K93+K102+K111+K120+K129+K138+K147+K156+K165+K174+K183+K192+K30+K196+K197","v":0},0,0,0,{"$f":"+O21+O39+O48+O57+O66+O75+O84+O93+O102+O111+O120+O129+O138+O147+O156+O165+O174+O183+O192+O30+O196+O197","v":0},{"$f":"+P21+P39+P48+P57+P66+P75+P84+P93+P102+P111+P120+P129+P138+P147+P156+P165+P174+P183+P192+P30+P196+P197","v":0},0,{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196+R197","v":0},{"$f":"+S21+S39+S48+S57+S66+S75+S84+S93+S102+S111+S120+S129+S138+S147+S156+S165+S174+S183+S192+S30+S196+S197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH21+AH39+AH48+AH57+AH66+AH75+AH84+AH93+AH102+AH111+AH120+AH129+AH138+AH147+AH156+AH165+AH174+AH183+AH192+AH30+AH196+AH197","v":0},0,0,0,{"$f":"+AL21+AL39+AL48+AL57+AL66+AL75+AL84+AL93+AL102+AL111+AL120+AL129+AL138+AL147+AL156+AL165+AL174+AL183+AL192+AL30+AL196+AL197","v":0},0,0,0,0,{"$f":"+AQ21+AQ39+AQ48+AQ57+AQ66+AQ75+AQ84+AQ93+AQ102+AQ111+AQ120+AQ129+AQ138+AQ147+AQ156+AQ165+AQ174+AQ183+AQ192+AQ30+AQ196+AQ197","v":0},0,0,null,34940064.338346124,null,34940064.338346124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW204-'ROR-Model'!G204","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F32","v":0},null,{"$f":"H1*H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H32","v":14001860.77},{"$f":"I1*I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194+I32","v":0},{"$f":"J1*J23+J41+J50+J59+J68+J77+J86+J95+J104+J113+J194+J32","v":0},0,0,0,0,0,0,0,{"$f":"R1*R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194+R32","v":0},{"$f":"S1*S23+S41+S50+S59+S68+S77+S86+S95+S104+S113+S194+S32","v":0},0,0,0,0,{"$f":"X1*X23+X41+X50+X59+X68+X77+X86+X95+X104+X113+X194+X32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*AH23+AH41+AH50+AH59+AH68+AH77+AH86+AH95+AH104+AH113+AH194+AH32","v":0},0,0,0,{"$f":"AL1*AL23+AL41+AL50+AL59+AL68+AL77+AL86+AL95+AL104+AL113+AL194+AL32","v":0},0,0,0,0,{"$f":"AQ1*AQ23+AQ41+AQ50+AQ59+AQ68+AQ77+AQ86+AQ95+AQ104+AQ113+AQ194+AQ32","v":0},0,0,null,{"$f":"AU23+AU32+AU41+AU50+AU59+AU68+AU77+AU86+AU95+AU104+AU113+AU194","v":14001860.77},null,{"$f":"AW23+AW32+AW41+AW50+AW59+AW68+AW77+AW86+AW95+AW104+AW113+AW194","v":14001860.77},{"$f":"+AW205-'ROR-Model'!G205","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*F131+F140+F149+F158+F167+F176+F185+F122","v":0},null,{"$f":"H1*H131+H140+H149+H158+H167+H176+H185+H122","v":3030204},{"$f":"I1*I131+I140+I149+I158+I167+I176+I185+I122","v":0},{"$f":"J1*J131+J140+J149+J158+J167+J176+J185+J122","v":0},0,0,0,0,0,0,0,{"$f":"R1*R131+R140+R149+R158+R167+R176+R185+R122","v":0},{"$f":"S1*S131+S140+S149+S158+S167+S176+S185+S122","v":0},0,0,0,0,{"$f":"X1*X131+X140+X149+X158+X167+X176+X185+X122","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*AH131+AH140+AH149+AH158+AH167+AH176+AH185+AH122","v":0},0,0,0,{"$f":"AL1*AL131+AL140+AL149+AL158+AL167+AL176+AL185+AL122","v":0},0,0,0,0,{"$f":"AQ1*AQ131+AQ140+AQ149+AQ158+AQ167+AQ176+AQ185+AQ122","v":0},0,0,null,{"$f":"AU131+AU140+AU149+AU158+AU167+AU176+AU185+AU122","v":3030204},null,{"$f":"AW131+AW140+AW149+AW158+AW167+AW176+AW185+AW122","v":3030204},{"$f":"+AW206-'ROR-Model'!G206","v":0}]
[null,null,"Total Utah Dth",null,null,{"$f":"F1*+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":0},null,{"$f":"H1*+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":17032064.77},{"$f":"I1*+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":0},{"$f":"J1*+J23+J41+J50+J59+J68+J77+J86+J95+J104+J113+J122+J131+J140+J149+J158+J167+J176+J185+J194+J32","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},{"$f":"S1*+S23+S41+S50+S59+S68+S77+S86+S95+S104+S113+S122+S131+S140+S149+S158+S167+S176+S185+S194+S32","v":0},0,0,0,0,{"$f":"X1*+X23+X41+X50+X59+X68+X77+X86+X95+X104+X113+X122+X131+X140+X149+X158+X167+X176+X185+X194+X32","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*+AH23+AH41+AH50+AH59+AH68+AH77+AH86+AH95+AH104+AH113+AH122+AH131+AH140+AH149+AH158+AH167+AH176+AH185+AH194+AH32","v":0},0,0,0,{"$f":"AL1*+AL23+AL41+AL50+AL59+AL68+AL77+AL86+AL95+AL104+AL113+AL122+AL131+AL140+AL149+AL158+AL167+AL176+AL185+AL194+AL32","v":0},0,0,0,0,{"$f":"AQ1*+AQ23+AQ41+AQ50+AQ59+AQ68+AQ77+AQ86+AQ95+AQ104+AQ113+AQ122+AQ131+AQ140+AQ149+AQ158+AQ167+AQ176+AQ185+AQ194+AQ32","v":0},0,0,null,{"$f":"+AU23+AU41+AU50+AU59+AU68+AU77+AU86+AU95+AU104+AU113+AU122+AU131+AU140+AU149+AU158+AU167+AU176+AU185+AU194+AU32","v":17032064.77},null,{"$f":"+AW23+AW41+AW50+AW59+AW68+AW77+AW86+AW95+AW104+AW113+AW122+AW131+AW140+AW149+AW158+AW167+AW176+AW185+AW194+AW32","v":17032064.77},{"$f":"+AW207-'ROR-Model'!G207","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW208-'ROR-Model'!G208","v":0}]
["Idaho",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW209-'ROR-Model'!G209","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$209","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G210*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G210*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G210*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G210*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G210*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G210*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G210*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G210*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G210*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G210*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G210*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G210*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G210*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G210*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G210*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G210*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G210*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G210*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G210*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G210*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G210*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G210*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G210*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G210*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G210*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G210*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G210*$AS$1","v":0},null,{"$f":"SUM(F210:AT210)","v":0},null,{"$f":"SUM(AU210:AU210)","v":0},{"$f":"+AW210-'ROR-Model'!G210","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW211-'ROR-Model'!G211","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$211","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G212*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G212*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G212*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G212*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G212*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G212*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G212*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G212*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G212*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G212*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G212*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G212*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G212*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G212*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G212*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G212*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G212*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G212*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G212*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G212*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G212*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G212*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G212*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G212*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G212*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G212*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G212*$AS$1","v":0},null,{"$f":"SUM(F212:AT212)","v":0},null,{"$f":"SUM(AU212:AU212)","v":0},{"$f":"+AW212-'ROR-Model'!G212","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW213-'ROR-Model'!G213","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$213","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G214*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G214*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G214*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G214*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G214*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G214*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G214*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G214*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G214*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G214*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G214*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G214*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G214*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G214*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G214*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G214*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G214*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G214*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G214*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G214*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G214*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G214*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G214*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G214*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G214*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G214*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G214*$AS$1","v":0},null,{"$f":"SUM(F214:AT214)","v":0},null,{"$f":"SUM(AU214:AU214)","v":0},{"$f":"+AW214-'ROR-Model'!G214","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F210:F214)","v":0},null,{"$f":"H1*SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},{"$f":"SUM(J210:J214)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q210:Q214)","v":0},0,0,0,0,0,0,{"$f":"SUM(X210:X214)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH210:AH214)","v":0},0,0,0,{"$f":"SUM(AL210:AL214)","v":0},0,0,0,0,{"$f":"SUM(AQ210:AQ214)","v":0},0,0,null,{"$f":"SUM(AU210:AU214)","v":0},null,{"$f":"SUM(AW210:AW214)","v":0},{"$f":"+AW215-'ROR-Model'!G215","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW216-'ROR-Model'!G216","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F217:AT217)","v":0},null,{"$f":"SUM(AU217:AU217)","v":0},{"$f":"+AW217-'ROR-Model'!G217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW218-'ROR-Model'!G218","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$218","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G219*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G219*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G219*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G219*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G219*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G219*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G219*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G219*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G219*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G219*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G219*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G219*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G219*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G219*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G219*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G219*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G219*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G219*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G219*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G219*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G219*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G219*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G219*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G219*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G219*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G219*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G219*$AS$1","v":0},null,{"$f":"SUM(F219:AT219)","v":0},null,{"$f":"SUM(AU219:AU219)","v":0},{"$f":"+AW219-'ROR-Model'!G219","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW220-'ROR-Model'!G220","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$220","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G221*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G221*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G221*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G221*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G221*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G221*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G221*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G221*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G221*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G221*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G221*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G221*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G221*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G221*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G221*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G221*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G221*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G221*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G221*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G221*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G221*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G221*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G221*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G221*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G221*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G221*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G221*$AS$1","v":0},null,{"$f":"SUM(F221:AT221)","v":0},null,{"$f":"SUM(AU221:AU221)","v":0},{"$f":"+AW221-'ROR-Model'!G221","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW222-'ROR-Model'!G222","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$222","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G223*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G223*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G223*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G223*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G223*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G223*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G223*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G223*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G223*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G223*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G223*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G223*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G223*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G223*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G223*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G223*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G223*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G223*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G223*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G223*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G223*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G223*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G223*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G223*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G223*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G223*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G223*$AS$1","v":0},null,{"$f":"SUM(F223:AT223)","v":0},null,{"$f":"SUM(AU223:AU223)","v":0},{"$f":"+AW223-'ROR-Model'!G223","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F219:F223)","v":0},null,{"$f":"H1*SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},{"$f":"SUM(J219:J223)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q219:Q223)","v":0},0,0,0,0,0,0,{"$f":"SUM(X219:X223)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH219:AH223)","v":0},0,0,0,{"$f":"SUM(AL219:AL223)","v":0},0,0,0,0,{"$f":"SUM(AQ219:AQ223)","v":0},0,0,null,{"$f":"SUM(AU219:AU223)","v":0},null,{"$f":"SUM(AW219:AW223)","v":0},{"$f":"+AW224-'ROR-Model'!G224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW225-'ROR-Model'!G225","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F226:AT226)","v":0},null,{"$f":"SUM(AU226:AU226)","v":0},{"$f":"+AW226-'ROR-Model'!G226","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW227-'ROR-Model'!G227","v":0}]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW228-'ROR-Model'!G228","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F210+F219","v":0},null,{"$f":"H1*+H210+H219","v":0},{"$f":"+I210+I219","v":0},{"$f":"+J210+J219","v":0},0,0,0,0,0,0,0,{"$f":"+R210+R219","v":0},{"$f":"+S210+S219","v":0},0,0,0,0,{"$f":"+X210+X219","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH210+AH219","v":0},0,0,0,{"$f":"+AL210+AL219","v":0},0,0,0,0,{"$f":"+AQ210+AQ219","v":0},0,0,null,{"$f":"+AU210+AU219","v":0},null,{"$f":"+AW210+AW219","v":0},{"$f":"+AW229-'ROR-Model'!G229","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F212+F221","v":0},null,{"$f":"H1*+H212+H221","v":0},{"$f":"+I212+I221","v":0},{"$f":"+J212+J221","v":0},0,0,0,0,0,0,0,{"$f":"+R212+R221","v":0},{"$f":"+S212+S221","v":0},0,0,0,0,{"$f":"+X212+X221","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH212+AH221","v":0},0,0,0,{"$f":"+AL212+AL221","v":0},0,0,0,0,{"$f":"+AQ212+AQ221","v":0},0,0,null,{"$f":"+AU212+AU221","v":0},null,{"$f":"+AW212+AW221","v":0},{"$f":"+AW230-'ROR-Model'!G230","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F214+F223","v":0},null,{"$f":"H1*+H214+H223","v":0},{"$f":"+I214+I223","v":0},{"$f":"+J214+J223","v":0},0,0,0,0,0,0,0,{"$f":"+R214+R223","v":0},{"$f":"+S214+S223","v":0},0,0,0,0,{"$f":"+X214+X223","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH214+AH223","v":0},0,0,0,{"$f":"+AL214+AL223","v":0},0,0,0,0,{"$f":"+AQ214+AQ223","v":0},0,0,null,{"$f":"+AU214+AU223","v":0},null,{"$f":"+AW214+AW223","v":0},{"$f":"+AW231-'ROR-Model'!G231","v":0}]
[null,null,"Total Idaho Revenue",null,null,{"$f":"+F215+F224","v":0},null,{"$f":"H1*+H215+H224","v":0},{"$f":"+I215+I224","v":0},0,0,0,0,0,0,{"$f":"+P215+P224","v":0},{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},0,0,0,0,0,{"$f":"+X215+X224","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH215+AH224","v":0},0,0,0,{"$f":"+AL215+AL224","v":0},0,0,0,0,{"$f":"+AQ215+AQ224","v":0},0,0,null,{"$f":"+AU215+AU224","v":0},null,{"$f":"+AW215+AW224","v":0},{"$f":"+AW232-'ROR-Model'!G232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW233-'ROR-Model'!G233","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F217+F226","v":0},null,{"$f":"H1*H217+H226","v":0},{"$f":"I217+I226","v":0},{"$f":"J217+J226","v":0},0,0,0,0,0,0,0,{"$f":"R217+R226","v":0},{"$f":"S217+S226","v":0},0,0,0,0,{"$f":"X217+X226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH217+AH226","v":0},0,0,0,{"$f":"AL217+AL226","v":0},0,0,0,0,{"$f":"AQ217+AQ226","v":0},0,0,null,{"$f":"AU217+AU226","v":0},null,{"$f":"AW217+AW226","v":0},{"$f":"+AW234-'ROR-Model'!G234","v":0}]
[null,null,"Transportation Dth",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,{"$f":"+AW235-'ROR-Model'!G235","v":0}]
[null,null,"Total Idaho Dth",null,null,{"$f":"+F217+F226","v":0},null,{"$f":"H1*+H217+H226","v":0},{"$f":"+I217+I226","v":0},{"$f":"+J217+J226","v":0},0,0,0,0,0,0,0,{"$f":"+R217+R226","v":0},{"$f":"+S217+S226","v":0},0,0,0,0,{"$f":"+X217+X226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH217+AH226","v":0},0,0,0,{"$f":"+AL217+AL226","v":0},0,0,0,0,{"$f":"+AQ217+AQ226","v":0},0,0,null,{"$f":"+AU217+AU226","v":0},null,{"$f":"+AW217+AW226","v":0},{"$f":"+AW236-'ROR-Model'!G236","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW237-'ROR-Model'!G237","v":0}]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW238-'ROR-Model'!G238","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$238","v":-11611809},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G239*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G239*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G239*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G239*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G239*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G239*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G239*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G239*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G239*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G239*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G239*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G239*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G239*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G239*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G239*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G239*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G239*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G239*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G239*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G239*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G239*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G239*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G239*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G239*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G239*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G239*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G239*$AS$1","v":0},null,{"$f":"SUM(F239:AT239)","v":-11611809},null,{"$f":"SUM(AU239:AU239)","v":-11611809},{"$f":"+AW239-'ROR-Model'!G239","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW240-'ROR-Model'!G240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F241:AT241)","v":0},null,{"$f":"SUM(AU241:AU241)","v":0},{"$f":"+AW241-'ROR-Model'!G241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW242-'ROR-Model'!G242","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$242","v":-17119550},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G243*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G243*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G243*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G243*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G243*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G243*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G243*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G243*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G243*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G243*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G243*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G243*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G243*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G243*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G243*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G243*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G243*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G243*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G243*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G243*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G243*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G243*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G243*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G243*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G243*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G243*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G243*$AS$1","v":0},null,{"$f":"SUM(F243:AT243)","v":-17119550},null,{"$f":"SUM(AU243:AU243)","v":-17119550},{"$f":"+AW243-'ROR-Model'!G243","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":0},null,{"$f":"H1*SUM(H239:H243)","v":-28731359},{"$f":"SUM(I239:I243)","v":0},{"$f":"SUM(J239:J243)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q239:Q243)","v":0},0,0,0,0,0,0,{"$f":"SUM(X239:X243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH239:AH243)","v":0},0,0,0,{"$f":"SUM(AL239:AL243)","v":0},0,0,0,0,{"$f":"SUM(AQ239:AQ243)","v":0},0,0,null,{"$f":"SUM(AU239:AU243)","v":-28731359},null,{"$f":"SUM(AW239:AW243)","v":-28731359},{"$f":"+AW244-'ROR-Model'!G244","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW245-'ROR-Model'!G245","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$245","v":-3201829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F246:AT246)","v":-3201829},null,{"$f":"SUM(AU246:AU246)","v":-3201829},{"$f":"+AW246-'ROR-Model'!G246","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW247-'ROR-Model'!G247","v":0}]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$247","v":-164105},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G248*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G248*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G248*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G248*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G248*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G248*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G248*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G248*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G248*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G248*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G248*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G248*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G248*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G248*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G248*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G248*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G248*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G248*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G248*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G248*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G248*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G248*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G248*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G248*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G248*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G248*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G248*$AS$1","v":0},null,{"$f":"SUM(F248:AT248)","v":-164105},null,{"$f":"SUM(AU248:AU248)","v":-164105},{"$f":"+AW248-'ROR-Model'!G248","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW249-'ROR-Model'!G249","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F250:AT250)","v":0},null,{"$f":"SUM(AU250:AU250)","v":0},{"$f":"+AW250-'ROR-Model'!G250","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW251-'ROR-Model'!G251","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$251","v":-964774},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G252*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G252*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G252*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G252*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G252*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G252*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G252*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G252*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G252*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G252*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G252*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G252*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G252*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G252*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G252*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G252*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G252*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G252*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G252*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G252*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G252*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G252*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G252*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G252*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G252*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G252*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G252*$AS$1","v":0},null,{"$f":"SUM(F252:AT252)","v":-964774},null,{"$f":"SUM(AU252:AU252)","v":-964774},{"$f":"+AW252-'ROR-Model'!G252","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":0},null,{"$f":"H1*SUM(H248:H252)","v":-1128879},{"$f":"SUM(I248:I252)","v":0},{"$f":"SUM(J248:J252)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q248:Q252)","v":0},0,0,0,0,0,0,{"$f":"SUM(X248:X252)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH248:AH252)","v":0},0,0,0,{"$f":"SUM(AL248:AL252)","v":0},0,0,0,0,{"$f":"SUM(AQ248:AQ252)","v":0},0,0,null,{"$f":"SUM(AU248:AU252)","v":-1128879},null,{"$f":"SUM(AW248:AW252)","v":-1128879},{"$f":"+AW253-'ROR-Model'!G253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW254-'ROR-Model'!G254","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$254","v":-181753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F255:AT255)","v":-181753},null,{"$f":"SUM(AU255:AU255)","v":-181753},{"$f":"+AW255-'ROR-Model'!G255","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW256-'ROR-Model'!G256","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$256","v":-146707.79595539998},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G257*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G257*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G257*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G257*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G257*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G257*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G257*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G257*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G257*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G257*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G257*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G257*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G257*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G257*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G257*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G257*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G257*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G257*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G257*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G257*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G257*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G257*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G257*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G257*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G257*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G257*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G257*$AS$1","v":0},null,{"$f":"SUM(F257:AT257)","v":-146707.79595539998},null,{"$f":"SUM(AU257:AU257)","v":-146707.79595539998},{"$f":"+AW257-'ROR-Model'!G257","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW258-'ROR-Model'!G258","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F259:AT259)","v":0},null,{"$f":"SUM(AU259:AU259)","v":0},{"$f":"+AW259-'ROR-Model'!G259","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW260-'ROR-Model'!G260","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$260","v":-53485.264044599986},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G261*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G261*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G261*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G261*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G261*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G261*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G261*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G261*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G261*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G261*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G261*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G261*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G261*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G261*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G261*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G261*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G261*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G261*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G261*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G261*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G261*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G261*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G261*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G261*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G261*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G261*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G261*$AS$1","v":0},null,{"$f":"SUM(F261:AT261)","v":-53485.264044599986},null,{"$f":"SUM(AU261:AU261)","v":-53485.264044599986},{"$f":"+AW261-'ROR-Model'!G261","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":0},null,{"$f":"H1*SUM(H257:H261)","v":-200193.05999999997},{"$f":"SUM(I257:I261)","v":0},{"$f":"SUM(J257:J261)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q257:Q261)","v":0},0,0,0,0,0,0,{"$f":"SUM(X257:X261)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH257:AH261)","v":0},0,0,0,{"$f":"SUM(AL257:AL261)","v":0},0,0,0,0,{"$f":"SUM(AQ257:AQ261)","v":0},0,0,null,{"$f":"SUM(AU257:AU261)","v":-200193.05999999997},null,{"$f":"SUM(AW257:AW261)","v":-200193.05999999997},{"$f":"+AW262-'ROR-Model'!G262","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW263-'ROR-Model'!G263","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$263","v":-9698.6200000000026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F264:AT264)","v":-9698.6200000000026},null,{"$f":"SUM(AU264:AU264)","v":-9698.6200000000026},{"$f":"+AW264-'ROR-Model'!G264","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW265-'ROR-Model'!G265","v":0}]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$265","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G266*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G266*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G266*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G266*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G266*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G266*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G266*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G266*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G266*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G266*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G266*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G266*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G266*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G266*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G266*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G266*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G266*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G266*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G266*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G266*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G266*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G266*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G266*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G266*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G266*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G266*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G266*$AS$1","v":0},null,{"$f":"SUM(F266:AT266)","v":0},null,{"$f":"SUM(AU266:AU266)","v":0},{"$f":"+AW266-'ROR-Model'!G266","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW267-'ROR-Model'!G267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F268:AT268)","v":0},null,{"$f":"SUM(AU268:AU268)","v":0},{"$f":"+AW268-'ROR-Model'!G268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW269-'ROR-Model'!G269","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$269","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G270*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G270*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G270*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G270*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G270*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G270*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G270*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G270*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G270*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G270*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G270*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G270*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G270*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G270*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G270*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G270*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G270*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G270*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G270*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G270*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G270*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G270*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G270*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G270*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G270*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G270*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G270*$AS$1","v":0},null,{"$f":"SUM(F270:AT270)","v":0},null,{"$f":"SUM(AU270:AU270)","v":0},{"$f":"+AW270-'ROR-Model'!G270","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F266:F270)","v":0},null,{"$f":"H1*SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},{"$f":"SUM(J266:J270)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q266:Q270)","v":0},0,0,0,0,0,0,{"$f":"SUM(X266:X270)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH266:AH270)","v":0},0,0,0,{"$f":"SUM(AL266:AL270)","v":0},0,0,0,0,{"$f":"SUM(AQ266:AQ270)","v":0},0,0,null,{"$f":"SUM(AU266:AU270)","v":0},null,{"$f":"SUM(AW266:AW270)","v":0},{"$f":"+AW271-'ROR-Model'!G271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW272-'ROR-Model'!G272","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F273:AT273)","v":0},null,{"$f":"SUM(AU273:AU273)","v":0},{"$f":"+AW273-'ROR-Model'!G273","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW274-'ROR-Model'!G274","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$274","v":-44609},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G275*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G275*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G275*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G275*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G275*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G275*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G275*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G275*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G275*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G275*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G275*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G275*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G275*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G275*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G275*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G275*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G275*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G275*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G275*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G275*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G275*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G275*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G275*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G275*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G275*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G275*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G275*$AS$1","v":0},null,{"$f":"SUM(F275:AT275)","v":-44609},null,{"$f":"SUM(AU275:AU275)","v":-44609},{"$f":"+AW275-'ROR-Model'!G275","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW276-'ROR-Model'!G276","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$276","v":518},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G277*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G277*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G277*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G277*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G277*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G277*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G277*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G277*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G277*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G277*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G277*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G277*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G277*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G277*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G277*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G277*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G277*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G277*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G277*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G277*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G277*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G277*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G277*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G277*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G277*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G277*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G277*$AS$1","v":0},null,{"$f":"SUM(F277:AT277)","v":518},null,{"$f":"SUM(AU277:AU277)","v":518},{"$f":"+AW277-'ROR-Model'!G277","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW278-'ROR-Model'!G278","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$278","v":-657541},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G279*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G279*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G279*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G279*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G279*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G279*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G279*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G279*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G279*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G279*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G279*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G279*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G279*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G279*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G279*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G279*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G279*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G279*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G279*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G279*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G279*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G279*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G279*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G279*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G279*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G279*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G279*$AS$1","v":0},null,{"$f":"SUM(F279:AT279)","v":-657541},null,{"$f":"SUM(AU279:AU279)","v":-657541},{"$f":"+AW279-'ROR-Model'!G279","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":0},null,{"$f":"H1*SUM(H275:H279)","v":-701632},{"$f":"SUM(I275:I279)","v":0},{"$f":"SUM(J275:J279)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q275:Q279)","v":0},0,0,0,0,0,0,{"$f":"SUM(X275:X279)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH275:AH279)","v":0},0,0,0,{"$f":"SUM(AL275:AL279)","v":0},0,0,0,0,{"$f":"SUM(AQ275:AQ279)","v":0},0,0,null,{"$f":"SUM(AU275:AU279)","v":-701632},null,{"$f":"SUM(AW275:AW279)","v":-701632},{"$f":"+AW280-'ROR-Model'!G280","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW281-'ROR-Model'!G281","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$281","v":-135881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F282:AT282)","v":-135881},null,{"$f":"SUM(AU282:AU282)","v":-135881},{"$f":"+AW282-'ROR-Model'!G282","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW283-'ROR-Model'!G283","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$283","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G284*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G284*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G284*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G284*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G284*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G284*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G284*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G284*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G284*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G284*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G284*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G284*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G284*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G284*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G284*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G284*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G284*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G284*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G284*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G284*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G284*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G284*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G284*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G284*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G284*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G284*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G284*$AS$1","v":0},null,{"$f":"SUM(F284:AT284)","v":0},null,{"$f":"SUM(AU284:AU284)","v":0},{"$f":"+AW284-'ROR-Model'!G284","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW285-'ROR-Model'!G285","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$285","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G286*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G286*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G286*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G286*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G286*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G286*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G286*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G286*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G286*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G286*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G286*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G286*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G286*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G286*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G286*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G286*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G286*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G286*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G286*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G286*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G286*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G286*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G286*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G286*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G286*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G286*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G286*$AS$1","v":0},null,{"$f":"SUM(F286:AT286)","v":0},null,{"$f":"SUM(AU286:AU286)","v":0},{"$f":"+AW286-'ROR-Model'!G286","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW287-'ROR-Model'!G287","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$287","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G288*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G288*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G288*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G288*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G288*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G288*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G288*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G288*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G288*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G288*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G288*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G288*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G288*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G288*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G288*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G288*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G288*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G288*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G288*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G288*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G288*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G288*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G288*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G288*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G288*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G288*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G288*$AS$1","v":0},null,{"$f":"SUM(F288:AT288)","v":0},null,{"$f":"SUM(AU288:AU288)","v":0},{"$f":"+AW288-'ROR-Model'!G288","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F284:F288)","v":0},null,{"$f":"H1*SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},{"$f":"SUM(J284:J288)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q284:Q288)","v":0},0,0,0,0,0,0,{"$f":"SUM(X284:X288)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH284:AH288)","v":0},0,0,0,{"$f":"SUM(AL284:AL288)","v":0},0,0,0,0,{"$f":"SUM(AQ284:AQ288)","v":0},0,0,null,{"$f":"SUM(AU284:AU288)","v":0},null,{"$f":"SUM(AW284:AW288)","v":0},{"$f":"+AW289-'ROR-Model'!G289","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW290-'ROR-Model'!G290","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F291:AT291)","v":0},null,{"$f":"SUM(AU291:AU291)","v":0},{"$f":"+AW291-'ROR-Model'!G291","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW292-'ROR-Model'!G292","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$292","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G293*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G293*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G293*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G293*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G293*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G293*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G293*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G293*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G293*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G293*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G293*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G293*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G293*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G293*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G293*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G293*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G293*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G293*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G293*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G293*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G293*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G293*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G293*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G293*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G293*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G293*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G293*$AS$1","v":0},null,{"$f":"SUM(F293:AT293)","v":0},null,{"$f":"SUM(AU293:AU293)","v":0},{"$f":"+AW293-'ROR-Model'!G293","v":0}]
[null,"Sales"," (To Commodity Costs) ","To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW294-'ROR-Model'!G294","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F295:AT295)","v":0},null,{"$f":"SUM(AU295:AU295)","v":0},{"$f":"+AW295-'ROR-Model'!G295","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW296-'ROR-Model'!G296","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$296","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G297*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G297*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G297*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G297*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G297*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G297*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G297*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G297*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G297*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G297*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G297*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G297*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G297*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G297*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G297*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G297*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G297*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G297*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G297*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G297*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G297*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G297*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G297*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G297*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G297*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G297*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G297*$AS$1","v":0},null,{"$f":"SUM(F297:AT297)","v":0},null,{"$f":"SUM(AU297:AU297)","v":0},{"$f":"+AW297-'ROR-Model'!G297","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F293:F297)","v":0},null,{"$f":"H1*SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},{"$f":"SUM(J293:J297)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q293:Q297)","v":0},0,0,0,0,0,0,{"$f":"SUM(X293:X297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH293:AH297)","v":0},0,0,0,{"$f":"SUM(AL293:AL297)","v":0},0,0,0,0,{"$f":"SUM(AQ293:AQ297)","v":0},0,0,null,{"$f":"SUM(AU293:AU297)","v":0},null,{"$f":"SUM(AW293:AW297)","v":0},{"$f":"+AW298-'ROR-Model'!G298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW299-'ROR-Model'!G299","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F300:AT300)","v":0},null,{"$f":"SUM(AU300:AU300)","v":0},{"$f":"+AW300-'ROR-Model'!G300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW301-'ROR-Model'!G301","v":0}]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$301","v":-75005},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G302*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G302*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G302*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G302*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G302*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G302*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G302*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G302*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G302*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G302*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G302*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G302*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G302*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G302*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G302*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G302*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G302*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G302*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G302*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G302*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G302*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G302*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G302*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G302*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G302*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G302*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G302*$AS$1","v":0},null,{"$f":"SUM(F302:AT302)","v":-75005},null,{"$f":"SUM(AU302:AU302)","v":-75005},{"$f":"+AW302-'ROR-Model'!G302","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW303-'ROR-Model'!G303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F304:AT304)","v":0},null,{"$f":"SUM(AU304:AU304)","v":0},{"$f":"+AW304-'ROR-Model'!G304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW305-'ROR-Model'!G305","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$305","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G306*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G306*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G306*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G306*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G306*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G306*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G306*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G306*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G306*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G306*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G306*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G306*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G306*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G306*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G306*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G306*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G306*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G306*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G306*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G306*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G306*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G306*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G306*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G306*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G306*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G306*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G306*$AS$1","v":0},null,{"$f":"SUM(F306:AT306)","v":0},null,{"$f":"SUM(AU306:AU306)","v":0},{"$f":"+AW306-'ROR-Model'!G306","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":0},null,{"$f":"H1*SUM(H302:H306)","v":-75005},{"$f":"SUM(I302:I306)","v":0},{"$f":"SUM(J302:J306)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q302:Q306)","v":0},0,0,0,0,0,0,{"$f":"SUM(X302:X306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH302:AH306)","v":0},0,0,0,{"$f":"SUM(AL302:AL306)","v":0},0,0,0,0,{"$f":"SUM(AQ302:AQ306)","v":0},0,0,null,{"$f":"SUM(AU302:AU306)","v":-75005},null,{"$f":"SUM(AW302:AW306)","v":-75005},{"$f":"+AW307-'ROR-Model'!G307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW308-'ROR-Model'!G308","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$308","v":-129558},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F309:AT309)","v":-129558},null,{"$f":"SUM(AU309:AU309)","v":-129558},{"$f":"+AW309-'ROR-Model'!G309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW310-'ROR-Model'!G310","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$310","v":-26499},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G311*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G311*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G311*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G311*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G311*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G311*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G311*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G311*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G311*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G311*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G311*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G311*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G311*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G311*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G311*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G311*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G311*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G311*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G311*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G311*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G311*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G311*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G311*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G311*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G311*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G311*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G311*$AS$1","v":0},null,{"$f":"SUM(F311:AT311)","v":-26499},null,{"$f":"SUM(AU311:AU311)","v":-26499},{"$f":"+AW311-'ROR-Model'!G311","v":0}]
[null,"Trans",null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW312-'ROR-Model'!G312","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F313:AT313)","v":0},null,{"$f":"SUM(AU313:AU313)","v":0},{"$f":"+AW313-'ROR-Model'!G313","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW314-'ROR-Model'!G314","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$314","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G315*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G315*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G315*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G315*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G315*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G315*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G315*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G315*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G315*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G315*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G315*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G315*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G315*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G315*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G315*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G315*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G315*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G315*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G315*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G315*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G315*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G315*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G315*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G315*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G315*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G315*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G315*$AS$1","v":0},null,{"$f":"SUM(F315:AT315)","v":0},null,{"$f":"SUM(AU315:AU315)","v":0},{"$f":"+AW315-'ROR-Model'!G315","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":0},null,{"$f":"H1*SUM(H311:H315)","v":-26499},{"$f":"SUM(I311:I315)","v":0},{"$f":"SUM(J311:J315)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q311:Q315)","v":0},0,0,0,0,0,0,{"$f":"SUM(X311:X315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH311:AH315)","v":0},0,0,0,{"$f":"SUM(AL311:AL315)","v":0},0,0,0,0,{"$f":"SUM(AQ311:AQ315)","v":0},0,0,null,{"$f":"SUM(AU311:AU315)","v":-26499},null,{"$f":"SUM(AW311:AW315)","v":-26499},{"$f":"+AW316-'ROR-Model'!G316","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW317-'ROR-Model'!G317","v":0}]
[null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F318:AT318)","v":0},null,{"$f":"SUM(AU318:AU318)","v":0},{"$f":"+AW318-'ROR-Model'!G318","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$Q$319","v":-519942.14999999997},0,0,0,0,0,0,0,0,0,0,{"$f":"'Optional Adjustment 1'!G320*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G320*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G320*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G320*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G320*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G320*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G320*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G320*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G320*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G320*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G320*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G320*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G320*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G320*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G320*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G320*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G320*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G320*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G320*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G320*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G320*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G320*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G320*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G320*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G320*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G320*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G320*$AS$1","v":0},null,{"$f":"SUM(F320:AT320)","v":-519942.14999999997},null,{"$f":"SUM(AU320:AU320)","v":-519942.14999999997},{"$f":"+AW320-'ROR-Model'!G320","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$Q$320","v":-117259.44},0,0,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H13","v":0},0,0,0,0,0,0,0,{"$f":"'Optional Adjustment 1'!G321*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G321*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G321*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G321*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G321*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G321*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G321*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G321*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G321*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G321*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G321*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G321*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G321*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G321*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G321*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G321*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G321*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G321*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G321*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G321*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G321*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G321*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G321*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G321*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G321*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G321*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G321*$AS$1","v":0},null,{"$f":"SUM(F321:AT321)","v":-117259.44},null,{"$f":"SUM(AU321:AU321)","v":-117259.44},{"$f":"+AW321-'ROR-Model'!G321","v":0}]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW322-'ROR-Model'!G322","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(+F239+F248+F257+F266+F275+F320+F321)","v":0},null,{"$f":"H1*(+H239+H248+H257+H266+H275+H320+H321)","v":-12604432.385955401},0,0,0,0,0,0,0,0,0,{"$f":"R1*(+R239+R248+R257+R266+R275+R320+R321)","v":0},{"$f":"S1*(+S239+S248+S257+S266+S275+S320+S321)","v":0},0,0,0,0,{"$f":"X1*(+X239+X248+X257+X266+X275+X320+X321)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(+AH239+AH248+AH257+AH266+AH275+AH320+AH321)","v":0},0,0,0,{"$f":"AL1*(+AL239+AL248+AL257+AL266+AL275+AL320+AL321)","v":0},0,0,0,0,{"$f":"AQ1*(+AQ239+AQ248+AQ257+AQ266+AQ275+AQ320+AQ321)","v":0},0,0,0,{"$f":"+AU239+AU248+AU257+AU266+AU275+AU320+AU321","v":-12604432.385955401},null,{"$f":"+AW239+AW248+AW257+AW266+AW275+AW320+AW321","v":-12604432.385955401},{"$f":"+AW323-'ROR-Model'!G323","v":-44609}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(+F277+F286)","v":0},null,{"$f":"H1*(+H277+H286)","v":518},{"$f":"I1*(+I277+I286)","v":0},{"$f":"J1*(+J277+J286)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R277+R286)","v":0},{"$f":"S1*(+S277+S286)","v":0},0,0,0,0,{"$f":"X1*(+X277+X286)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(+AH277+AH286)","v":0},0,0,0,{"$f":"AL1*(+AL277+AL286)","v":0},0,0,0,0,{"$f":"AQ1*(+AQ277+AQ286)","v":0},0,0,0,{"$f":"+AU277+AU286","v":518},null,{"$f":"+AW277+AW286","v":518},{"$f":"+AW324-'ROR-Model'!G324","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(+F284+F293+F302+F311)","v":0},null,{"$f":"H1*(+H284+H293+H302+H311)","v":-101504},{"$f":"I1*(+I284+I293+I302+I311)","v":0},{"$f":"J1*(+J284+J293+J302+J311)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R284+R293+R302+R311)","v":0},{"$f":"S1*(+S284+S293+S302+S311)","v":0},0,0,0,0,{"$f":"X1*(+X284+X293+X302+X311)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(+AH284+AH293+AH302+AH311)","v":0},0,0,0,{"$f":"AL1*(+AL284+AL293+AL302+AL311)","v":0},0,0,0,0,{"$f":"AQ1*(+AQ284+AQ293+AQ302+AQ311)","v":0},0,0,0,{"$f":"+AU284+AU293+AU302+AU311","v":-101504},null,{"$f":"+AW284+AW293+AW302+AW311","v":-101504},{"$f":"+AW325-'ROR-Model'!G325","v":44609}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(+F243+F252+F261+F270+F279+F288+F297+F306+F315)","v":0},null,{"$f":"H1*(+H243+H252+H261+H270+H279+H288+H297+H306+H315)","v":-18795350.264044601},{"$f":"I1*(+I243+I252+I261+I270+I279+I288+I297+I306+I315)","v":0},{"$f":"J1*(+J243+J252+J261+J270+J279+J288+J297+J306+J315)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R243+R252+R261+R270+R279+R288+R297+R306+R315)","v":0},{"$f":"S1*(+S243+S252+S261+S270+S279+S288+S297+S306+S315)","v":0},0,0,0,0,{"$f":"X1*(+X243+X252+X261+X270+X279+X288+X297+X306+X315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(+AH243+AH252+AH261+AH270+AH279+AH288+AH297+AH306+AH315)","v":0},0,0,0,{"$f":"AL1*(+AL243+AL252+AL261+AL270+AL279+AL288+AL297+AL306+AL315)","v":0},0,0,0,0,{"$f":"AQ1*(+AQ243+AQ252+AQ261+AQ270+AQ279+AQ288+AQ297+AQ306+AQ315)","v":0},0,0,0,{"$f":"+AU243+AU252+AU261+AU270+AU279+AU288+AU297+AU306+AU315","v":-18795350.264044601},null,{"$f":"+AW243+AW252+AW261+AW270+AW279+AW288+AW297+AW306+AW315","v":-18795350.264044601},{"$f":"+AW326-'ROR-Model'!G326","v":0}]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"F1*+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":0},null,{"$f":"H1*+H244+H253+H262+H271+H280+H289+H298+H307+H316+H320+H321","v":-31500768.649999999},{"$f":"I1*+I244+I253+I262+I271+I280+I289+I298+I307+I316+I320+I321","v":0},0,0,0,0,0,0,0,0,{"$f":"R1*+R244+R253+R262+R271+R280+R289+R298+R307+R316+R320+R321","v":0},{"$f":"S1*+S244+S253+S262+S271+S280+S289+S298+S307+S316+S320+S321","v":0},0,{"$f":"U1*+U244+U253+U262+U271+U280+U289+U298+U307+U316+U320+U321","v":0},{"$f":"V1*+V244+V253+V262+V271+V280+V289+V298+V307+V316+V320+V321","v":0},0,{"$f":"X1*+X244+X253+X262+X271+X280+X289+X298+X307+X316+X320+X321","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*+AH244+AH253+AH262+AH271+AH280+AH289+AH298+AH307+AH316+AH320+AH321","v":0},0,0,0,{"$f":"AL1*+AL244+AL253+AL262+AL271+AL280+AL289+AL298+AL307+AL316+AL320+AL321","v":0},0,0,0,0,{"$f":"AQ1*+AQ244+AQ253+AQ262+AQ271+AQ280+AQ289+AQ298+AQ307+AQ316+AQ320+AQ321","v":0},0,0,0,{"$f":"AU1*+AU244+AU253+AU262+AU271+AU280+AU289+AU298+AU307+AU316+AU320+AU321","v":-2769409.65},null,{"$f":"AW1*+AW244+AW253+AW262+AW271+AW280+AW289+AW298+AW307+AW316+AW320+AW321","v":-2769409.65},{"$f":"+AW327-'ROR-Model'!G327","v":28731359}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW328-'ROR-Model'!G328","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F246+F255+F264+F273+F282+F291)","v":0},null,{"$f":"H1*(H246+H255+H264+H273+H282+H291)","v":-3529161.62},{"$f":"I1*(I246+I255+I264+I273+I282+I291)","v":0},{"$f":"J1*(J246+J255+J264+J273+J282+J291)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R246+R255+R264+R273+R282+R291)","v":0},{"$f":"S1*(S246+S255+S264+S273+S282+S291)","v":0},0,0,0,0,{"$f":"X1*(X246+X255+X264+X273+X282+X291)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH246+AH255+AH264+AH273+AH282+AH291)","v":0},0,0,0,{"$f":"AL1*(AL246+AL255+AL264+AL273+AL282+AL291)","v":0},0,0,0,0,{"$f":"AQ1*(AQ246+AQ255+AQ264+AQ273+AQ282+AQ291)","v":0},0,0,0,{"$f":"AU246+AU255+AU264+AU273+AU282+AU291","v":-3529161.62},null,{"$f":"AW246+AW255+AW264+AW273+AW282+AW291","v":-3529161.62},{"$f":"+AW329-'ROR-Model'!G329","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F309+F318+F300)","v":0},null,{"$f":"H1*(H309+H318+H300)","v":-129558},{"$f":"I1*(I309+I318+I300)","v":0},{"$f":"J1*(J309+J318+J300)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R309+R318+R300)","v":0},{"$f":"S1*(S309+S318+S300)","v":0},0,0,0,0,{"$f":"X1*(X309+X318+X300)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH309+AH318+AH300)","v":0},0,0,0,{"$f":"AL1*(AL309+AL318+AL300)","v":0},0,0,0,0,{"$f":"AQ1*(AQ309+AQ318+AQ300)","v":0},0,0,0,{"$f":"AU309+AU318+AU300","v":-129558},null,{"$f":"AW309+AW318+AW300","v":-129558},{"$f":"+AW330-'ROR-Model'!G330","v":0}]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F1*+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":0},null,{"$f":"H1*+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":-3658719.62},{"$f":"I1*+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":0},{"$f":"J1*+J246+J255+J264+J273+J282+J291+J300+J309+J318","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},{"$f":"S1*+S246+S255+S264+S273+S282+S291+S300+S309+S318","v":0},0,0,0,0,{"$f":"X1*+X246+X255+X264+X273+X282+X291+X300+X309+X318","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*+AH246+AH255+AH264+AH273+AH282+AH291+AH300+AH309+AH318","v":0},0,0,0,{"$f":"AL1*+AL246+AL255+AL264+AL273+AL282+AL291+AL300+AL309+AL318","v":0},0,0,0,0,{"$f":"AQ1*+AQ246+AQ255+AQ264+AQ273+AQ282+AQ291+AQ300+AQ309+AQ318","v":0},0,0,0,{"$f":"+AU246+AU255+AU264+AU273+AU282+AU291+AU300+AU309+AU318","v":-3658719.62},null,{"$f":"+AW246+AW255+AW264+AW273+AW282+AW291+AW300+AW309+AW318","v":-3658719.62},{"$f":"+AW331-'ROR-Model'!G331","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW332-'ROR-Model'!G332","v":0}]
["Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW333-'ROR-Model'!G333","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F334:AT334)","v":0},null,{"$f":"SUM(AU334:AU334)","v":0},{"$f":"+AW334-'ROR-Model'!G334","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW335-'ROR-Model'!G335","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F336:AT336)","v":0},null,{"$f":"SUM(AU336:AU336)","v":0},{"$f":"+AW336-'ROR-Model'!G336","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW337-'ROR-Model'!G337","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F338:AT338)","v":0},null,{"$f":"SUM(AU338:AU338)","v":0},{"$f":"+AW338-'ROR-Model'!G338","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F334:F338)","v":0},null,{"$f":"H1*SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},{"$f":"SUM(J334:J338)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q334:Q338)","v":0},0,0,0,0,0,0,{"$f":"SUM(X334:X338)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH334:AH338)","v":0},0,0,0,{"$f":"SUM(AL334:AL338)","v":0},0,0,0,0,{"$f":"SUM(AQ334:AQ338)","v":0},0,0,0,{"$f":"SUM(AU334:AU338)","v":0},null,{"$f":"SUM(AW334:AW338)","v":0},{"$f":"+AW339-'ROR-Model'!G339","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW340-'ROR-Model'!G340","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F341:AT341)","v":0},null,{"$f":"SUM(AU341:AU341)","v":0},{"$f":"+AW341-'ROR-Model'!G341","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW342-'ROR-Model'!G342","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$Q$342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F343:AT343)","v":0},null,{"$f":"SUM(AU343:AU343)","v":0},{"$f":"+AW343-'ROR-Model'!G343","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW344-'ROR-Model'!G344","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F345:AT345)","v":0},null,{"$f":"SUM(AU345:AU345)","v":0},{"$f":"+AW345-'ROR-Model'!G345","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW346-'ROR-Model'!G346","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$Q$346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F347:AT347)","v":0},null,{"$f":"SUM(AU347:AU347)","v":0},{"$f":"+AW347-'ROR-Model'!G347","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F343:F347)","v":0},null,{"$f":"H1*SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},{"$f":"SUM(J343:J347)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q343:Q347)","v":0},0,0,0,0,0,0,{"$f":"SUM(X343:X347)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH343:AH347)","v":0},0,0,0,{"$f":"SUM(AL343:AL347)","v":0},0,0,0,0,{"$f":"SUM(AQ343:AQ347)","v":0},0,0,0,{"$f":"SUM(AU343:AU347)","v":0},null,{"$f":"SUM(AW343:AW347)","v":0},{"$f":"+AW348-'ROR-Model'!G348","v":0}]
[]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$Q$349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F350:AT350)","v":0},null,{"$f":"SUM(AU350:AU350)","v":0},{"$f":"+AW350-'ROR-Model'!G350","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW351-'ROR-Model'!G351","v":0}]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW352-'ROR-Model'!G352","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F334+F343","v":0},null,{"$f":"H1*+H334+H343","v":0},{"$f":"+I334+I343","v":0},{"$f":"+J334+J343","v":0},0,0,0,0,0,0,0,{"$f":"+R334+R343","v":0},{"$f":"+S334+S343","v":0},0,0,0,0,{"$f":"+X334+X343","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH334+AH343","v":0},0,0,0,{"$f":"+AL334+AL343","v":0},0,0,0,0,{"$f":"+AQ334+AQ343","v":0},0,0,0,{"$f":"+AU334+AU343","v":0},null,{"$f":"+AW334+AW343","v":0},{"$f":"+AW353-'ROR-Model'!G353","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F337+F346","v":0},null,{"$f":"H1*+H337+H346","v":0},{"$f":"+I337+I346","v":0},{"$f":"+J337+J346","v":0},0,0,0,0,0,0,0,{"$f":"+R337+R346","v":0},{"$f":"+S337+S346","v":0},0,0,0,0,{"$f":"+X337+X346","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH337+AH346","v":0},0,0,0,{"$f":"+AL337+AL346","v":0},0,0,0,0,{"$f":"+AQ337+AQ346","v":0},0,0,0,{"$f":"+AU337+AU346","v":0},null,{"$f":"+AW337+AW346","v":0},{"$f":"+AW354-'ROR-Model'!G354","v":0}]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F339+F348","v":0},null,{"$f":"H1*H339+H348","v":0},{"$f":"I339+I348","v":0},{"$f":"J339+J348","v":0},0,0,0,0,0,0,0,{"$f":"R339+R348","v":0},{"$f":"S339+S348","v":0},0,0,0,0,{"$f":"X339+X348","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH339+AH348","v":0},0,0,0,{"$f":"AL339+AL348","v":0},0,0,0,0,{"$f":"AQ339+AQ348","v":0},0,0,0,{"$f":"AU339+AU348","v":0},null,{"$f":"AW339+AW348","v":0},{"$f":"+AW355-'ROR-Model'!G355","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW356-'ROR-Model'!G356","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F341","v":0},null,{"$f":"H1*H341","v":0},{"$f":"I341","v":0},{"$f":"J341","v":0},0,0,0,0,0,0,0,{"$f":"R341","v":0},{"$f":"S341","v":0},0,0,0,0,{"$f":"X341","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH341","v":0},0,0,0,{"$f":"AL341","v":0},0,0,0,0,{"$f":"AQ341","v":0},0,0,0,{"$f":"AU341","v":0},null,{"$f":"AW341","v":0},{"$f":"+AW357-'ROR-Model'!G357","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F350","v":0},null,{"$f":"H1*H350","v":0},{"$f":"I350","v":0},{"$f":"J350","v":0},0,0,0,0,0,0,0,{"$f":"R350","v":0},{"$f":"S350","v":0},0,0,0,0,{"$f":"X350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH350","v":0},0,0,0,{"$f":"AL350","v":0},0,0,0,0,{"$f":"AQ350","v":0},0,0,0,{"$f":"AU350","v":0},null,{"$f":"AW350","v":0},{"$f":"+AW358-'ROR-Model'!G358","v":0}]
[null,null,"Total Colorado Dth",null,null,{"$f":"F341+F350","v":0},null,{"$f":"H1*H341+H350","v":0},{"$f":"I341+I350","v":0},{"$f":"J341+J350","v":0},0,0,0,0,0,0,0,{"$f":"R341+R350","v":0},{"$f":"S341+S350","v":0},0,0,0,0,{"$f":"X341+X350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH341+AH350","v":0},0,0,0,{"$f":"AL341+AL350","v":0},0,0,0,0,{"$f":"AQ341+AQ350","v":0},0,0,0,{"$f":"AU341+AU350","v":0},null,{"$f":"AW341+AW350","v":0},{"$f":"+AW359-'ROR-Model'!G359","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW360-'ROR-Model'!G360","v":0}]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(F200+F229+F323+F353)","v":0},null,-14889383.630845144,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R200+R229+R323+R353)","v":0},{"$f":"S1*(S200+S229+S323+S353)","v":0},0,{"$f":"U1*(U200+U229+U323+U353)","v":0},{"$f":"V1*(V200+V229+V323+V353)","v":0},0,{"$f":"X1*(X200+X229+X323+X353)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH200+AH229+AH323+AH353)","v":0},0,0,0,{"$f":"AL1*(AL200+AL229+AL323+AL353)","v":0},0,0,0,0,{"$f":"AQ1*(AQ200+AQ229+AQ323+AQ353)","v":0},0,0,0,{"$f":"(AU200+AU229+AU323+AU353)","v":-14889383.630845144},null,{"$f":"(AW200+AW229+AW323+AW353)","v":-14889383.630845144},{"$f":"+AW363-'ROR-Model'!G363","v":-44609}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(F201+F230+F324)","v":0},null,26769867.364542872,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R201+R230+R324)","v":0},{"$f":"S1*(S201+S230+S324)","v":0},0,{"$f":"U1*(U201+U230+U324)","v":0},{"$f":"V1*(V201+V230+V324)","v":0},0,{"$f":"X1*(X201+X230+X324)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH201+AH230+AH324)","v":0},0,0,0,{"$f":"AL1*(AL201+AL230+AL324)","v":0},0,0,0,0,{"$f":"AQ1*(AQ201+AQ230+AQ324)","v":0},0,0,0,{"$f":"(AU201+AU230+AU324)","v":26769867.364542872},null,{"$f":"(AW201+AW230+AW324)","v":26769867.364542872},{"$f":"+AW364-'ROR-Model'!G364","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(F325)","v":0},null,-101504,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R325)","v":0},{"$f":"S1*(S325)","v":0},0,{"$f":"U1*(U325)","v":0},{"$f":"V1*(V325)","v":0},0,{"$f":"X1*(X325)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH325)","v":0},0,0,0,{"$f":"AL1*(AL325)","v":0},0,0,0,0,{"$f":"AQ1*(AQ325)","v":0},0,0,0,{"$f":"(AU325)","v":-101504},null,{"$f":"(AW325)","v":-101504},{"$f":"+AW365-'ROR-Model'!G365","v":44609}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(F202+F231+F326+F354)","v":0},null,-8339684.045351591,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R202+R231+R326+R354)","v":0},{"$f":"S1*(S202+S231+S326+S354)","v":0},0,{"$f":"U1*(U202+U231+U326+U354)","v":0},{"$f":"V1*(V202+V231+V326+V354)","v":0},0,{"$f":"X1*(X202+X231+X326+X354)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH202+AH231+AH326+AH354)","v":0},0,0,0,{"$f":"AL1*(AL202+AL231+AL326+AL354)","v":0},0,0,0,0,{"$f":"AQ1*(AQ202+AQ231+AQ326+AQ354)","v":0},0,0,0,{"$f":"(AU202+AU231+AU326+AU354)","v":-8339684.045351591},null,{"$f":"(AW202+AW231+AW326+AW354)","v":-8339684.045351591},{"$f":"+AW366-'ROR-Model'!G366","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW367-'ROR-Model'!G367","v":0}]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F1*(F203+F232+F327+F355)","v":0},null,3439295.6883461252,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R203+R232+R327+R355)","v":0},{"$f":"S1*(S203+S232+S327+S355)","v":0},0,{"$f":"U1*(U203+U232+U327+U355)","v":0},{"$f":"V1*(V203+V232+V327+V355)","v":0},0,{"$f":"X1*(X203+X232+X327+X355)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH203+AH232+AH327+AH355)","v":0},0,0,0,{"$f":"AL1*(AL203+AL232+AL327+AL355)","v":0},0,0,0,0,{"$f":"AQ1*(AQ203+AQ232+AQ327+AQ355)","v":0},0,0,0,{"$f":"(AU203+AU232+AU327+AU355)","v":32170654.688346125},null,{"$f":"(AW203+AW232+AW327+AW355)","v":32170654.688346125},{"$f":"+AW368-'ROR-Model'!G368","v":28731358.999999985}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW369-'ROR-Model'!G369","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F205+F234+F329+F357)","v":0},null,10472699.149999999,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R205+R234+R329+R357)","v":0},{"$f":"S1*(S205+S234+S329+S357)","v":0},0,{"$f":"U1*(U205+U234+U329+U357)","v":0},{"$f":"V1*(V205+V234+V329+V357)","v":0},0,{"$f":"X1*(X205+X234+X329+X357)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH205+AH234+AH329+AH357)","v":0},0,0,0,{"$f":"AL1*(AL205+AL234+AL329+AL357)","v":0},0,0,0,0,{"$f":"AQ1*(AQ205+AQ234+AQ329+AQ357)","v":0},0,0,0,{"$f":"(AU205+AU234+AU329+AU357)","v":10472699.149999999},null,{"$f":"(AW205+AW234+AW329+AW357)","v":10472699.149999999},{"$f":"+AW370-'ROR-Model'!G370","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F206+F235+F330+F358)","v":0},null,2900646,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R206+R235+R330+R358)","v":0},{"$f":"S1*(S206+S235+S330+S358)","v":0},0,{"$f":"U1*(U206+U235+U330+U358)","v":0},{"$f":"V1*(V206+V235+V330+V358)","v":0},0,{"$f":"X1*(X206+X235+X330+X358)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH206+AH235+AH330+AH358)","v":0},0,0,0,{"$f":"AL1*(AL206+AL235+AL330+AL358)","v":0},0,0,0,0,{"$f":"AQ1*(AQ206+AQ235+AQ330+AQ358)","v":0},0,0,0,{"$f":"(AU206+AU235+AU330+AU358)","v":2900646},null,{"$f":"(AW206+AW235+AW330+AW358)","v":2900646},{"$f":"+AW371-'ROR-Model'!G371","v":0}]
[null,null,"SystemTotal Dth",null,null,{"$f":"F1*(F207+F236+F331+F359)","v":0},null,13373345.149999999,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R207+R236+R331+R359)","v":0},{"$f":"S1*(S207+S236+S331+S359)","v":0},0,{"$f":"U1*(U207+U236+U331+U359)","v":0},{"$f":"V1*(V207+V236+V331+V359)","v":0},0,{"$f":"X1*(X207+X236+X331+X359)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1*(AH207+AH236+AH331+AH359)","v":0},0,0,0,{"$f":"AL1*(AL207+AL236+AL331+AL359)","v":0},0,0,0,0,{"$f":"AQ1*(AQ207+AQ236+AQ331+AQ359)","v":0},0,0,0,{"$f":"(AU207+AU236+AU331+AU359)","v":13373345.149999999},null,{"$f":"(AW207+AW236+AW331+AW359)","v":13373345.149999999},{"$f":"+AW372-'ROR-Model'!G372","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW373-'ROR-Model'!G373","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW374-'ROR-Model'!G374","v":0}]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW375-'ROR-Model'!G375","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW376-'ROR-Model'!G376","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW377-'ROR-Model'!G377","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW378-'ROR-Model'!G378","v":0}]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW379-'ROR-Model'!G379","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G380*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G380*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G380*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G380*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G380*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G380*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G380*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G380*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G380*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G380*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G380*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G380*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G380*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G380*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G380*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G380*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G380*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G380*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G380*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G380*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G380*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G380*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G380*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G380*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G380*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G380*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G380*$AS$1","v":0},null,{"$f":"SUM(F380:AT380)","v":0},null,{"$f":"SUM(AU380:AU380)","v":0},{"$f":"+AW380-'ROR-Model'!G380","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G381*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G381*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G381*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G381*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G381*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G381*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G381*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G381*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G381*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G381*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G381*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G381*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G381*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G381*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G381*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G381*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G381*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G381*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G381*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G381*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G381*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G381*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G381*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G381*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G381*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G381*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G381*$AS$1","v":0},null,{"$f":"SUM(F381:AT381)","v":0},null,{"$f":"SUM(AU381:AU381)","v":0},{"$f":"+AW381-'ROR-Model'!G381","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":0},null,{"$f":"H1*SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":0},{"$f":"SUM(J380:J381)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":0},{"$f":"SUM(S380:S381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH380:AH381)","v":0},0,0,0,{"$f":"SUM(AL380:AL381)","v":0},0,0,0,0,{"$f":"SUM(AQ380:AQ381)","v":0},0,0,null,{"$f":"SUM(AU380:AU381)","v":0},null,{"$f":"SUM(AW380:AW381)","v":0},{"$f":"+AW382-'ROR-Model'!G382","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW383-'ROR-Model'!G383","v":0}]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW384-'ROR-Model'!G384","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G385*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G385*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G385*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G385*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G385*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G385*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G385*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G385*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G385*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G385*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G385*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G385*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G385*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G385*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G385*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G385*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G385*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G385*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G385*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G385*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G385*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G385*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G385*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G385*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G385*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G385*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G385*$AS$1","v":0},null,{"$f":"SUM(F385:AT385)","v":0},null,{"$f":"SUM(AU385:AU385)","v":0},{"$f":"+AW385-'ROR-Model'!G385","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G386*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G386*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G386*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G386*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G386*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G386*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G386*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G386*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G386*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G386*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G386*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G386*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G386*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G386*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G386*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G386*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G386*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G386*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G386*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G386*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G386*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G386*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G386*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G386*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G386*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G386*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G386*$AS$1","v":0},null,{"$f":"SUM(F386:AT386)","v":0},null,{"$f":"SUM(AU386:AU386)","v":0},{"$f":"+AW386-'ROR-Model'!G386","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":0},null,{"$f":"H1*SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":0},{"$f":"SUM(J385:J386)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q385:Q386)","v":0},{"$f":"SUM(R385:R386)","v":0},{"$f":"SUM(S385:S386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH385:AH386)","v":0},0,0,0,{"$f":"SUM(AL385:AL386)","v":0},0,0,0,0,{"$f":"SUM(AQ385:AQ386)","v":0},0,0,null,{"$f":"SUM(AU385:AU386)","v":0},null,{"$f":"SUM(AW385:AW386)","v":0},{"$f":"+AW387-'ROR-Model'!G387","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW388-'ROR-Model'!G388","v":0}]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW389-'ROR-Model'!G389","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G390*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G390*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G390*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G390*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G390*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G390*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G390*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G390*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G390*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G390*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G390*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G390*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G390*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G390*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G390*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G390*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G390*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G390*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G390*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G390*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G390*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G390*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G390*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G390*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G390*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G390*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G390*$AS$1","v":0},null,{"$f":"SUM(F390:AT390)","v":0},null,{"$f":"SUM(AU390:AU390)","v":0},{"$f":"+AW390-'ROR-Model'!G390","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G391*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G391*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G391*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G391*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G391*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G391*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G391*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G391*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G391*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G391*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G391*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G391*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G391*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G391*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G391*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G391*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G391*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G391*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G391*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G391*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G391*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G391*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G391*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G391*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G391*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G391*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G391*$AS$1","v":0},null,{"$f":"SUM(F391:AT391)","v":0},null,{"$f":"SUM(AU391:AU391)","v":0},{"$f":"+AW391-'ROR-Model'!G391","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":0},null,{"$f":"H1*SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q390:Q391)","v":0},{"$f":"SUM(R390:R391)","v":0},{"$f":"SUM(S390:S391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH390:AH391)","v":0},0,0,0,{"$f":"SUM(AL390:AL391)","v":0},0,0,0,0,{"$f":"SUM(AQ390:AQ391)","v":0},0,0,null,{"$f":"SUM(AU390:AU391)","v":0},null,{"$f":"SUM(AW390:AW391)","v":0},{"$f":"+AW392-'ROR-Model'!G392","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW393-'ROR-Model'!G393","v":0}]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW394-'ROR-Model'!G394","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G395*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G395*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G395*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G395*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G395*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G395*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G395*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G395*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G395*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G395*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G395*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G395*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G395*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G395*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G395*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G395*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G395*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G395*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G395*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G395*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G395*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G395*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G395*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G395*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G395*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G395*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G395*$AS$1","v":0},null,{"$f":"SUM(F395:AT395)","v":0},null,{"$f":"SUM(AU395:AU395)","v":0},{"$f":"+AW395-'ROR-Model'!G395","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G396*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G396*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G396*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G396*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G396*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G396*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G396*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G396*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G396*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G396*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G396*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G396*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G396*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G396*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G396*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G396*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G396*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G396*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G396*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G396*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G396*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G396*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G396*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G396*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G396*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G396*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G396*$AS$1","v":0},null,{"$f":"SUM(F396:AT396)","v":0},null,{"$f":"SUM(AU396:AU396)","v":0},{"$f":"+AW396-'ROR-Model'!G396","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":0},null,{"$f":"H1*SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},{"$f":"SUM(J395:J396)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q395:Q396)","v":0},{"$f":"SUM(R395:R396)","v":0},{"$f":"SUM(S395:S396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH395:AH396)","v":0},0,0,0,{"$f":"SUM(AL395:AL396)","v":0},0,0,0,0,{"$f":"SUM(AQ395:AQ396)","v":0},0,0,null,{"$f":"SUM(AU395:AU396)","v":0},null,{"$f":"SUM(AW395:AW396)","v":0},{"$f":"+AW397-'ROR-Model'!G397","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW398-'ROR-Model'!G398","v":0}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW399-'ROR-Model'!G399","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G400*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G400*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G400*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G400*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G400*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G400*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G400*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G400*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G400*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G400*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G400*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G400*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G400*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G400*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G400*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G400*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G400*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G400*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G400*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G400*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G400*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G400*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G400*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G400*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G400*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G400*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G400*$AS$1","v":0},null,{"$f":"SUM(F400:AT400)","v":0},null,{"$f":"SUM(AU400:AU400)","v":0},{"$f":"+AW400-'ROR-Model'!G400","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G401*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G401*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G401*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G401*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G401*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G401*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G401*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G401*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G401*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G401*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G401*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G401*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G401*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G401*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G401*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G401*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G401*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G401*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G401*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G401*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G401*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G401*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G401*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G401*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G401*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G401*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G401*$AS$1","v":0},null,{"$f":"SUM(F401:AT401)","v":0},null,{"$f":"SUM(AU401:AU401)","v":0},{"$f":"+AW401-'ROR-Model'!G401","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":0},null,{"$f":"H1*SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},{"$f":"SUM(J400:J401)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q400:Q401)","v":0},{"$f":"SUM(R400:R401)","v":0},{"$f":"SUM(S400:S401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH400:AH401)","v":0},0,0,0,{"$f":"SUM(AL400:AL401)","v":0},0,0,0,0,{"$f":"SUM(AQ400:AQ401)","v":0},0,0,null,{"$f":"SUM(AU400:AU401)","v":0},null,{"$f":"SUM(AW400:AW401)","v":0},{"$f":"+AW402-'ROR-Model'!G402","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW403-'ROR-Model'!G403","v":0}]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW404-'ROR-Model'!G404","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G405*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G405*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G405*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G405*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G405*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G405*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G405*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G405*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G405*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G405*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G405*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G405*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G405*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G405*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G405*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G405*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G405*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G405*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G405*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G405*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G405*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G405*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G405*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G405*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G405*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G405*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G405*$AS$1","v":0},null,{"$f":"SUM(F405:AT405)","v":0},null,{"$f":"SUM(AU405:AU405)","v":0},{"$f":"+AW405-'ROR-Model'!G405","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G406*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G406*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G406*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G406*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G406*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G406*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G406*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G406*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G406*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G406*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G406*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G406*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G406*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G406*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G406*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G406*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G406*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G406*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G406*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G406*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G406*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G406*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G406*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G406*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G406*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G406*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G406*$AS$1","v":0},null,{"$f":"SUM(F406:AT406)","v":0},null,{"$f":"SUM(AU406:AU406)","v":0},{"$f":"+AW406-'ROR-Model'!G406","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":0},null,{"$f":"H1*SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},{"$f":"SUM(J405:J406)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q405:Q406)","v":0},{"$f":"SUM(R405:R406)","v":0},{"$f":"SUM(S405:S406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH405:AH406)","v":0},0,0,0,{"$f":"SUM(AL405:AL406)","v":0},0,0,0,0,{"$f":"SUM(AQ405:AQ406)","v":0},0,0,null,{"$f":"SUM(AU405:AU406)","v":0},null,{"$f":"SUM(AW405:AW406)","v":0},{"$f":"+AW407-'ROR-Model'!G407","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW408-'ROR-Model'!G408","v":0}]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW409-'ROR-Model'!G409","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G410*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G410*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G410*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G410*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G410*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G410*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G410*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G410*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G410*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G410*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G410*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G410*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G410*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G410*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G410*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G410*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G410*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G410*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G410*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G410*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G410*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G410*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G410*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G410*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G410*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G410*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G410*$AS$1","v":0},null,{"$f":"SUM(F410:AT410)","v":0},null,{"$f":"SUM(AU410:AU410)","v":0},{"$f":"+AW410-'ROR-Model'!G410","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G411*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G411*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G411*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G411*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G411*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G411*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G411*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G411*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G411*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G411*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G411*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G411*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G411*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G411*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G411*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G411*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G411*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G411*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G411*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G411*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G411*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G411*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G411*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G411*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G411*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G411*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G411*$AS$1","v":0},null,{"$f":"SUM(F411:AT411)","v":0},null,{"$f":"SUM(AU411:AU411)","v":0},{"$f":"+AW411-'ROR-Model'!G411","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},null,{"$f":"H1*SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},{"$f":"SUM(J410:J411)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},{"$f":"SUM(S410:S411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH410:AH411)","v":0},0,0,0,{"$f":"SUM(AL410:AL411)","v":0},0,0,0,0,{"$f":"SUM(AQ410:AQ411)","v":0},0,0,null,{"$f":"SUM(AU410:AU411)","v":0},null,{"$f":"SUM(AW410:AW411)","v":0},{"$f":"+AW412-'ROR-Model'!G412","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW413-'ROR-Model'!G413","v":0}]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW414-'ROR-Model'!G414","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G415*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G415*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G415*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G415*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G415*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G415*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G415*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G415*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G415*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G415*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G415*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G415*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G415*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G415*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G415*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G415*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G415*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G415*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G415*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G415*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G415*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G415*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G415*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G415*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G415*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G415*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G415*$AS$1","v":0},null,{"$f":"SUM(F415:AT415)","v":0},null,{"$f":"SUM(AU415:AU415)","v":0},{"$f":"+AW415-'ROR-Model'!G415","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G416*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G416*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G416*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G416*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G416*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G416*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G416*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G416*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G416*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G416*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G416*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G416*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G416*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G416*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G416*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G416*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G416*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G416*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G416*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G416*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G416*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G416*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G416*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G416*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G416*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G416*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G416*$AS$1","v":0},null,{"$f":"SUM(F416:AT416)","v":0},null,{"$f":"SUM(AU416:AU416)","v":0},{"$f":"+AW416-'ROR-Model'!G416","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":0},null,{"$f":"H1*SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},{"$f":"SUM(J415:J416)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q415:Q416)","v":0},{"$f":"SUM(R415:R416)","v":0},{"$f":"SUM(S415:S416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH415:AH416)","v":0},0,0,0,{"$f":"SUM(AL415:AL416)","v":0},0,0,0,0,{"$f":"SUM(AQ415:AQ416)","v":0},0,0,null,{"$f":"SUM(AU415:AU416)","v":0},null,{"$f":"SUM(AW415:AW416)","v":0},{"$f":"+AW417-'ROR-Model'!G417","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW418-'ROR-Model'!G418","v":0}]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW419-'ROR-Model'!G419","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G420*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G420*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G420*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G420*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G420*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G420*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G420*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G420*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G420*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G420*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G420*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G420*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G420*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G420*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G420*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G420*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G420*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G420*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G420*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G420*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G420*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G420*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G420*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G420*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G420*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G420*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G420*$AS$1","v":0},null,{"$f":"SUM(F420:AT420)","v":0},null,{"$f":"SUM(AU420:AU420)","v":0},{"$f":"+AW420-'ROR-Model'!G420","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G421*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G421*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G421*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G421*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G421*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G421*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G421*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G421*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G421*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G421*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G421*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G421*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G421*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G421*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G421*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G421*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G421*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G421*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G421*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G421*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G421*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G421*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G421*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G421*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G421*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G421*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G421*$AS$1","v":0},null,{"$f":"SUM(F421:AT421)","v":0},null,{"$f":"SUM(AU421:AU421)","v":0},{"$f":"+AW421-'ROR-Model'!G421","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},null,{"$f":"H1*SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},{"$f":"SUM(J420:J421)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q420:Q421)","v":0},{"$f":"SUM(R420:R421)","v":0},{"$f":"SUM(S420:S421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH420:AH421)","v":0},0,0,0,{"$f":"SUM(AL420:AL421)","v":0},0,0,0,0,{"$f":"SUM(AQ420:AQ421)","v":0},0,0,null,{"$f":"SUM(AU420:AU421)","v":0},null,{"$f":"SUM(AW420:AW421)","v":0},{"$f":"+AW422-'ROR-Model'!G422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW423-'ROR-Model'!G423","v":0}]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW424-'ROR-Model'!G424","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G425*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G425*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G425*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G425*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G425*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G425*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G425*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G425*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G425*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G425*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G425*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G425*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G425*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G425*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G425*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G425*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G425*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G425*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G425*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G425*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G425*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G425*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G425*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G425*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G425*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G425*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G425*$AS$1","v":0},null,{"$f":"SUM(F425:AT425)","v":0},null,{"$f":"SUM(AU425:AU425)","v":0},{"$f":"+AW425-'ROR-Model'!G425","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G426*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G426*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G426*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G426*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G426*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G426*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G426*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G426*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G426*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G426*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G426*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G426*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G426*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G426*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G426*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G426*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G426*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G426*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G426*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G426*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G426*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G426*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G426*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G426*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G426*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G426*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G426*$AS$1","v":0},null,{"$f":"SUM(F426:AT426)","v":0},null,{"$f":"SUM(AU426:AU426)","v":0},{"$f":"+AW426-'ROR-Model'!G426","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},null,{"$f":"H1*SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},{"$f":"SUM(J425:J426)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0},{"$f":"SUM(S425:S426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH425:AH426)","v":0},0,0,0,{"$f":"SUM(AL425:AL426)","v":0},0,0,0,0,{"$f":"SUM(AQ425:AQ426)","v":0},0,0,null,{"$f":"SUM(AU425:AU426)","v":0},null,{"$f":"SUM(AW425:AW426)","v":0},{"$f":"+AW427-'ROR-Model'!G427","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW428-'ROR-Model'!G428","v":0}]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW429-'ROR-Model'!G429","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G430*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G430*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G430*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G430*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G430*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G430*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G430*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G430*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G430*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G430*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G430*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G430*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G430*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G430*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G430*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G430*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G430*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G430*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G430*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G430*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G430*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G430*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G430*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G430*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G430*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G430*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G430*$AS$1","v":0},null,{"$f":"SUM(F430:AT430)","v":0},null,{"$f":"SUM(AU430:AU430)","v":0},{"$f":"+AW430-'ROR-Model'!G430","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G431*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G431*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G431*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G431*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G431*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G431*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G431*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G431*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G431*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G431*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G431*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G431*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G431*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G431*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G431*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G431*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G431*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G431*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G431*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G431*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G431*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G431*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G431*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G431*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G431*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G431*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G431*$AS$1","v":0},null,{"$f":"SUM(F431:AT431)","v":0},null,{"$f":"SUM(AU431:AU431)","v":0},{"$f":"+AW431-'ROR-Model'!G431","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},null,{"$f":"H1*SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},{"$f":"SUM(J430:J431)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0},{"$f":"SUM(S430:S431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH430:AH431)","v":0},0,0,0,{"$f":"SUM(AL430:AL431)","v":0},0,0,0,0,{"$f":"SUM(AQ430:AQ431)","v":0},0,0,null,{"$f":"SUM(AU430:AU431)","v":0},null,{"$f":"SUM(AW430:AW431)","v":0},{"$f":"+AW432-'ROR-Model'!G432","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW433-'ROR-Model'!G433","v":0}]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW434-'ROR-Model'!G434","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G435*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G435*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G435*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G435*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G435*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G435*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G435*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G435*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G435*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G435*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G435*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G435*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G435*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G435*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G435*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G435*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G435*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G435*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G435*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G435*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G435*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G435*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G435*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G435*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G435*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G435*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G435*$AS$1","v":0},null,{"$f":"SUM(F435:AT435)","v":0},null,{"$f":"SUM(AU435:AU435)","v":0},{"$f":"+AW435-'ROR-Model'!G435","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G436*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G436*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G436*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G436*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G436*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G436*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G436*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G436*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G436*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G436*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G436*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G436*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G436*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G436*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G436*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G436*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G436*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G436*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G436*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G436*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G436*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G436*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G436*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G436*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G436*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G436*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G436*$AS$1","v":0},null,{"$f":"SUM(F436:AT436)","v":0},null,{"$f":"SUM(AU436:AU436)","v":0},{"$f":"+AW436-'ROR-Model'!G436","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},null,{"$f":"H1*SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},{"$f":"SUM(J435:J436)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q435:Q436)","v":0},{"$f":"SUM(R435:R436)","v":0},{"$f":"SUM(S435:S436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH435:AH436)","v":0},0,0,0,{"$f":"SUM(AL435:AL436)","v":0},0,0,0,0,{"$f":"SUM(AQ435:AQ436)","v":0},0,0,null,{"$f":"SUM(AU435:AU436)","v":0},null,{"$f":"SUM(AW435:AW436)","v":0},{"$f":"+AW437-'ROR-Model'!G437","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW438-'ROR-Model'!G438","v":0}]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW439-'ROR-Model'!G439","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G440*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G440*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G440*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G440*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G440*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G440*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G440*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G440*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G440*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G440*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G440*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G440*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G440*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G440*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G440*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G440*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G440*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G440*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G440*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G440*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G440*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G440*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G440*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G440*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G440*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G440*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G440*$AS$1","v":0},null,{"$f":"SUM(F440:AT440)","v":0},null,{"$f":"SUM(AU440:AU440)","v":0},{"$f":"+AW440-'ROR-Model'!G440","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G441*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G441*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G441*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G441*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G441*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G441*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G441*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G441*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G441*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G441*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G441*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G441*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G441*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G441*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G441*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G441*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G441*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G441*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G441*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G441*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G441*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G441*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G441*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G441*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G441*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G441*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G441*$AS$1","v":0},null,{"$f":"SUM(F441:AT441)","v":0},null,{"$f":"SUM(AU441:AU441)","v":0},{"$f":"+AW441-'ROR-Model'!G441","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},null,{"$f":"H1*SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},{"$f":"SUM(J440:J441)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q440:Q441)","v":0},{"$f":"SUM(R440:R441)","v":0},{"$f":"SUM(S440:S441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH440:AH441)","v":0},0,0,0,{"$f":"SUM(AL440:AL441)","v":0},0,0,0,0,{"$f":"SUM(AQ440:AQ441)","v":0},0,0,null,{"$f":"SUM(AU440:AU441)","v":0},null,{"$f":"SUM(AW440:AW441)","v":0},{"$f":"+AW442-'ROR-Model'!G442","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW443-'ROR-Model'!G443","v":0}]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW444-'ROR-Model'!G444","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G445*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G445*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G445*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G445*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G445*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G445*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G445*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G445*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G445*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G445*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G445*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G445*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G445*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G445*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G445*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G445*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G445*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G445*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G445*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G445*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G445*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G445*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G445*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G445*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G445*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G445*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G445*$AS$1","v":0},null,{"$f":"SUM(F445:AT445)","v":0},null,{"$f":"SUM(AU445:AU445)","v":0},{"$f":"+AW445-'ROR-Model'!G445","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G446*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G446*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G446*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G446*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G446*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G446*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G446*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G446*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G446*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G446*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G446*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G446*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G446*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G446*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G446*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G446*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G446*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G446*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G446*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G446*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G446*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G446*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G446*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G446*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G446*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G446*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G446*$AS$1","v":0},null,{"$f":"SUM(F446:AT446)","v":0},null,{"$f":"SUM(AU446:AU446)","v":0},{"$f":"+AW446-'ROR-Model'!G446","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},null,{"$f":"H1*SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},{"$f":"SUM(J445:J446)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0},{"$f":"SUM(S445:S446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH445:AH446)","v":0},0,0,0,{"$f":"SUM(AL445:AL446)","v":0},0,0,0,0,{"$f":"SUM(AQ445:AQ446)","v":0},0,0,null,{"$f":"SUM(AU445:AU446)","v":0},null,{"$f":"SUM(AW445:AW446)","v":0},{"$f":"+AW447-'ROR-Model'!G447","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW448-'ROR-Model'!G448","v":0}]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW449-'ROR-Model'!G449","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G450*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G450*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G450*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G450*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G450*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G450*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G450*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G450*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G450*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G450*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G450*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G450*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G450*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G450*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G450*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G450*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G450*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G450*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G450*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G450*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G450*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G450*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G450*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G450*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G450*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G450*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G450*$AS$1","v":0},null,{"$f":"SUM(F450:AT450)","v":0},null,{"$f":"SUM(AU450:AU450)","v":0},{"$f":"+AW450-'ROR-Model'!G450","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G451*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G451*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G451*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G451*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G451*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G451*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G451*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G451*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G451*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G451*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G451*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G451*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G451*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G451*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G451*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G451*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G451*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G451*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G451*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G451*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G451*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G451*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G451*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G451*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G451*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G451*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G451*$AS$1","v":0},null,{"$f":"SUM(F451:AT451)","v":0},null,{"$f":"SUM(AU451:AU451)","v":0},{"$f":"+AW451-'ROR-Model'!G451","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},null,{"$f":"H1*SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},{"$f":"SUM(J450:J451)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q450:Q451)","v":0},{"$f":"SUM(R450:R451)","v":0},{"$f":"SUM(S450:S451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH450:AH451)","v":0},0,0,0,{"$f":"SUM(AL450:AL451)","v":0},0,0,0,0,{"$f":"SUM(AQ450:AQ451)","v":0},0,0,null,{"$f":"SUM(AU450:AU451)","v":0},null,{"$f":"SUM(AW450:AW451)","v":0},{"$f":"+AW452-'ROR-Model'!G452","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW453-'ROR-Model'!G453","v":0}]
[4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW454-'ROR-Model'!G454","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G455*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G455*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G455*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G455*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G455*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G455*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G455*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G455*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G455*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G455*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G455*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G455*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G455*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G455*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G455*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G455*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G455*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G455*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G455*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G455*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G455*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G455*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G455*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G455*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G455*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G455*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G455*$AS$1","v":0},null,{"$f":"SUM(F455:AT455)","v":0},null,{"$f":"SUM(AU455:AU455)","v":0},{"$f":"+AW455-'ROR-Model'!G455","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G456*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G456*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G456*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G456*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G456*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G456*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G456*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G456*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G456*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G456*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G456*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G456*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G456*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G456*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G456*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G456*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G456*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G456*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G456*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G456*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G456*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G456*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G456*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G456*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G456*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G456*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G456*$AS$1","v":0},null,{"$f":"SUM(F456:AT456)","v":0},null,{"$f":"SUM(AU456:AU456)","v":0},{"$f":"+AW456-'ROR-Model'!G456","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":0},null,{"$f":"H1*SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH455:AH456)","v":0},0,0,0,{"$f":"SUM(AL455:AL456)","v":0},0,0,0,0,{"$f":"SUM(AQ455:AQ456)","v":0},0,0,null,{"$f":"SUM(AU455:AU456)","v":0},null,{"$f":"SUM(AW455:AW456)","v":0},{"$f":"+AW457-'ROR-Model'!G457","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW458-'ROR-Model'!G458","v":0}]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW459-'ROR-Model'!G459","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G460*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G460*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G460*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G460*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G460*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G460*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G460*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G460*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G460*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G460*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G460*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G460*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G460*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G460*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G460*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G460*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G460*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G460*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G460*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G460*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G460*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G460*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G460*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G460*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G460*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G460*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G460*$AS$1","v":0},null,{"$f":"SUM(F460:AT460)","v":0},null,{"$f":"SUM(AU460:AU460)","v":0},{"$f":"+AW460-'ROR-Model'!G460","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G461*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G461*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G461*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G461*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G461*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G461*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G461*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G461*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G461*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G461*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G461*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G461*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G461*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G461*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G461*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G461*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G461*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G461*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G461*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G461*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G461*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G461*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G461*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G461*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G461*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G461*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G461*$AS$1","v":0},null,{"$f":"SUM(F461:AT461)","v":0},null,{"$f":"SUM(AU461:AU461)","v":0},{"$f":"+AW461-'ROR-Model'!G461","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":0},null,{"$f":"H1*SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":0},{"$f":"SUM(J460:J461)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":0},{"$f":"SUM(S460:S461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH460:AH461)","v":0},0,0,0,{"$f":"SUM(AL460:AL461)","v":0},0,0,0,0,{"$f":"SUM(AQ460:AQ461)","v":0},0,0,null,{"$f":"SUM(AU460:AU461)","v":0},null,{"$f":"SUM(AW460:AW461)","v":0},{"$f":"+AW462-'ROR-Model'!G462","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW463-'ROR-Model'!G463","v":0}]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW464-'ROR-Model'!G464","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G465*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G465*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G465*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G465*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G465*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G465*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G465*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G465*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G465*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G465*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G465*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G465*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G465*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G465*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G465*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G465*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G465*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G465*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G465*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G465*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G465*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G465*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G465*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G465*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G465*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G465*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G465*$AS$1","v":0},null,{"$f":"SUM(F465:AT465)","v":0},null,{"$f":"SUM(AU465:AU465)","v":0},{"$f":"+AW465-'ROR-Model'!G465","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G466*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G466*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G466*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G466*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G466*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G466*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G466*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G466*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G466*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G466*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G466*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G466*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G466*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G466*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G466*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G466*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G466*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G466*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G466*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G466*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G466*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G466*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G466*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G466*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G466*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G466*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G466*$AS$1","v":0},null,{"$f":"SUM(F466:AT466)","v":0},null,{"$f":"SUM(AU466:AU466)","v":0},{"$f":"+AW466-'ROR-Model'!G466","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},null,{"$f":"H1*SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},{"$f":"SUM(J465:J466)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q465:Q466)","v":0},{"$f":"SUM(R465:R466)","v":0},{"$f":"SUM(S465:S466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH465:AH466)","v":0},0,0,0,{"$f":"SUM(AL465:AL466)","v":0},0,0,0,0,{"$f":"SUM(AQ465:AQ466)","v":0},0,0,null,{"$f":"SUM(AU465:AU466)","v":0},null,{"$f":"SUM(AW465:AW466)","v":0},{"$f":"+AW467-'ROR-Model'!G467","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW468-'ROR-Model'!G468","v":0}]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW469-'ROR-Model'!G469","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G470*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G470*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G470*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G470*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G470*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G470*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G470*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G470*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G470*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G470*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G470*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G470*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G470*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G470*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G470*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G470*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G470*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G470*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G470*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G470*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G470*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G470*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G470*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G470*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G470*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G470*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G470*$AS$1","v":0},null,{"$f":"SUM(F470:AT470)","v":0},null,{"$f":"SUM(AU470:AU470)","v":0},{"$f":"+AW470-'ROR-Model'!G470","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G471*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G471*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G471*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G471*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G471*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G471*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G471*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G471*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G471*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G471*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G471*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G471*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G471*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G471*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G471*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G471*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G471*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G471*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G471*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G471*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G471*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G471*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G471*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G471*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G471*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G471*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G471*$AS$1","v":0},null,{"$f":"SUM(F471:AT471)","v":0},null,{"$f":"SUM(AU471:AU471)","v":0},{"$f":"+AW471-'ROR-Model'!G471","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":0},null,{"$f":"H1*SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":0},{"$f":"SUM(J470:J471)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":0},{"$f":"SUM(S470:S471)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH470:AH471)","v":0},0,0,0,{"$f":"SUM(AL470:AL471)","v":0},0,0,0,0,{"$f":"SUM(AQ470:AQ471)","v":0},0,0,null,{"$f":"SUM(AU470:AU471)","v":0},null,{"$f":"SUM(AW470:AW471)","v":0},{"$f":"+AW472-'ROR-Model'!G472","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW473-'ROR-Model'!G473","v":0}]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW474-'ROR-Model'!G474","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G475*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G475*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G475*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G475*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G475*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G475*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G475*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G475*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G475*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G475*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G475*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G475*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G475*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G475*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G475*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G475*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G475*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G475*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G475*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G475*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G475*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G475*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G475*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G475*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G475*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G475*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G475*$AS$1","v":0},null,{"$f":"SUM(F475:AT475)","v":0},null,{"$f":"SUM(AU475:AU475)","v":0},{"$f":"+AW475-'ROR-Model'!G475","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G476*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G476*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G476*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G476*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G476*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G476*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G476*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G476*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G476*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G476*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G476*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G476*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G476*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G476*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G476*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G476*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G476*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G476*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G476*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G476*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G476*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G476*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G476*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G476*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G476*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G476*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G476*$AS$1","v":0},null,{"$f":"SUM(F476:AT476)","v":0},null,{"$f":"SUM(AU476:AU476)","v":0},{"$f":"+AW476-'ROR-Model'!G476","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},null,{"$f":"H1*SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},{"$f":"SUM(J475:J476)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q475:Q476)","v":0},{"$f":"SUM(R475:R476)","v":0},{"$f":"SUM(S475:S476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH475:AH476)","v":0},0,0,0,{"$f":"SUM(AL475:AL476)","v":0},0,0,0,0,{"$f":"SUM(AQ475:AQ476)","v":0},0,0,null,{"$f":"SUM(AU475:AU476)","v":0},null,{"$f":"SUM(AW475:AW476)","v":0},{"$f":"+AW477-'ROR-Model'!G477","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW478-'ROR-Model'!G478","v":0}]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW479-'ROR-Model'!G479","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G480*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G480*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G480*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G480*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G480*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G480*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G480*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G480*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G480*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G480*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G480*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G480*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G480*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G480*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G480*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G480*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G480*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G480*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G480*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G480*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G480*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G480*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G480*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G480*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G480*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G480*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G480*$AS$1","v":0},null,{"$f":"SUM(F480:AT480)","v":0},null,{"$f":"SUM(AU480:AU480)","v":0},{"$f":"+AW480-'ROR-Model'!G480","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G481*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G481*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G481*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G481*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G481*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G481*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G481*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G481*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G481*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G481*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G481*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G481*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G481*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G481*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G481*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G481*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G481*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G481*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G481*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G481*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G481*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G481*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G481*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G481*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G481*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G481*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G481*$AS$1","v":0},null,{"$f":"SUM(F481:AT481)","v":0},null,{"$f":"SUM(AU481:AU481)","v":0},{"$f":"+AW481-'ROR-Model'!G481","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":0},null,{"$f":"H1*SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":0},{"$f":"SUM(J480:J481)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":0},{"$f":"SUM(S480:S481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH480:AH481)","v":0},0,0,0,{"$f":"SUM(AL480:AL481)","v":0},0,0,0,0,{"$f":"SUM(AQ480:AQ481)","v":0},0,0,null,{"$f":"SUM(AU480:AU481)","v":0},null,{"$f":"SUM(AW480:AW481)","v":0},{"$f":"+AW482-'ROR-Model'!G482","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW483-'ROR-Model'!G483","v":0}]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW484-'ROR-Model'!G484","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G485*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G485*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G485*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G485*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G485*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G485*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G485*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G485*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G485*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G485*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G485*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G485*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G485*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G485*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G485*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G485*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G485*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G485*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G485*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G485*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G485*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G485*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G485*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G485*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G485*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G485*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G485*$AS$1","v":0},null,{"$f":"SUM(F485:AT485)","v":0},null,{"$f":"SUM(AU485:AU485)","v":0},{"$f":"+AW485-'ROR-Model'!G485","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F486:AT486)","v":0},null,{"$f":"SUM(AU486:AU486)","v":0},{"$f":"+AW486-'ROR-Model'!G486","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":0},null,{"$f":"H1*SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":0},{"$f":"SUM(J485:J486)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":0},{"$f":"SUM(S485:S486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH485:AH486)","v":0},0,0,0,{"$f":"SUM(AL485:AL486)","v":0},0,0,0,0,{"$f":"SUM(AQ485:AQ486)","v":0},0,0,null,{"$f":"SUM(AU485:AU486)","v":0},null,{"$f":"SUM(AW485:AW486)","v":0},{"$f":"+AW487-'ROR-Model'!G487","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW488-'ROR-Model'!G488","v":0}]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW489-'ROR-Model'!G489","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G490*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G490*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G490*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G490*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G490*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G490*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G490*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G490*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G490*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G490*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G490*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G490*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G490*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G490*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G490*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G490*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G490*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G490*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G490*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G490*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G490*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G490*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G490*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G490*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G490*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G490*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G490*$AS$1","v":0},null,{"$f":"SUM(F490:AT490)","v":0},null,{"$f":"SUM(AU490:AU490)","v":0},{"$f":"+AW490-'ROR-Model'!G490","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G491*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G491*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G491*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G491*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G491*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G491*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G491*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G491*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G491*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G491*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G491*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G491*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G491*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G491*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G491*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G491*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G491*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G491*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G491*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G491*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G491*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G491*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G491*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G491*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G491*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G491*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G491*$AS$1","v":0},null,{"$f":"SUM(F491:AT491)","v":0},null,{"$f":"SUM(AU491:AU491)","v":0},{"$f":"+AW491-'ROR-Model'!G491","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":0},null,{"$f":"H1*SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":0},{"$f":"SUM(J490:J491)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":0},{"$f":"SUM(S490:S491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH490:AH491)","v":0},0,0,0,{"$f":"SUM(AL490:AL491)","v":0},0,0,0,0,{"$f":"SUM(AQ490:AQ491)","v":0},0,0,null,{"$f":"SUM(AU490:AU491)","v":0},null,{"$f":"SUM(AW490:AW491)","v":0},{"$f":"+AW492-'ROR-Model'!G492","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW493-'ROR-Model'!G493","v":0}]
[4974,"Standby Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW494-'ROR-Model'!G494","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G495*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G495*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G495*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G495*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G495*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G495*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G495*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G495*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G495*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G495*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G495*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G495*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G495*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G495*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G495*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G495*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G495*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G495*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G495*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G495*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G495*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G495*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G495*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G495*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G495*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G495*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G495*$AS$1","v":0},null,{"$f":"SUM(F495:AT495)","v":0},null,{"$f":"SUM(AU495:AU495)","v":0},{"$f":"+AW495-'ROR-Model'!G495","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G496*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G496*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G496*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G496*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G496*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G496*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G496*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G496*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G496*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G496*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G496*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G496*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G496*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G496*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G496*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G496*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G496*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G496*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G496*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G496*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G496*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G496*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G496*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G496*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G496*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G496*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G496*$AS$1","v":0},null,{"$f":"SUM(F496:AT496)","v":0},null,{"$f":"SUM(AU496:AU496)","v":0},{"$f":"+AW496-'ROR-Model'!G496","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},null,{"$f":"H1*SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},{"$f":"SUM(J495:J496)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q495:Q496)","v":0},{"$f":"SUM(R495:R496)","v":0},{"$f":"SUM(S495:S496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH495:AH496)","v":0},0,0,0,{"$f":"SUM(AL495:AL496)","v":0},0,0,0,0,{"$f":"SUM(AQ495:AQ496)","v":0},0,0,null,{"$f":"SUM(AU495:AU496)","v":0},null,{"$f":"SUM(AW495:AW496)","v":0},{"$f":"+AW497-'ROR-Model'!G497","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW498-'ROR-Model'!G498","v":0}]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW499-'ROR-Model'!G499","v":0}]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW500-'ROR-Model'!G500","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":0},null,{"$f":"H1*H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":0},{"$f":"J380+J460+J465+J470+J475+J480+J485+J490","v":0},0,0,0,0,0,0,0,{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":0},{"$f":"S380+S460+S465+S470+S475+S480+S485+S490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH380+AH460+AH465+AH470+AH475+AH480+AH485+AH490","v":0},0,0,0,{"$f":"AL380+AL460+AL465+AL470+AL475+AL480+AL485+AL490","v":0},0,0,0,0,{"$f":"AQ380+AQ460+AQ465+AQ470+AQ475+AQ480+AQ485+AQ490","v":0},0,0,0,{"$f":"AU380+AU460+AU465+AU470+AU475+AU480+AU485+AU490","v":0},null,{"$f":"AW380+AW460+AW465+AW470+AW475+AW480+AW485+AW490","v":0},{"$f":"+AW501-'ROR-Model'!G501","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F495","v":0},null,{"$f":"H1*H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H495","v":0},{"$f":"I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I495","v":0},{"$f":"J385+J390+J395+J400+J405+J410+J415+J420+J425+J430+J435+J440+J445+J450+J455+J495","v":0},0,0,0,0,0,0,0,{"$f":"R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R495","v":0},{"$f":"S385+S390+S395+S400+S405+S410+S415+S420+S425+S430+S435+S440+S445+S450+S455+S495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH385+AH390+AH395+AH400+AH405+AH410+AH415+AH420+AH425+AH430+AH435+AH440+AH445+AH450+AH455+AH495","v":0},0,0,0,{"$f":"AL385+AL390+AL395+AL400+AL405+AL410+AL415+AL420+AL425+AL430+AL435+AL440+AL445+AL450+AL455+AL495","v":0},0,0,0,0,{"$f":"AQ385+AQ390+AQ395+AQ400+AQ405+AQ410+AQ415+AQ420+AQ425+AQ430+AQ435+AQ440+AQ445+AQ450+AQ455+AQ495","v":0},0,0,0,{"$f":"AU385+AU390+AU395+AU400+AU405+AU410+AU415+AU420+AU425+AU430+AU435+AU440+AU445+AU450+AU455+AU495","v":0},null,{"$f":"AW385+AW390+AW395+AW400+AW405+AW410+AW415+AW420+AW425+AW430+AW435+AW440+AW445+AW450+AW455+AW495","v":0},{"$f":"+AW502-'ROR-Model'!G502","v":0}]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":0},null,{"$f":"H1*H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":0},{"$f":"J380+J385+J390+J395+J400+J405+J410+J415+J420+J425+J430+J435+J440+J445+J450+J455+J460+J465+J470+J475+J480+J485+J490+J495","v":0},0,0,0,0,0,0,0,{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":0},{"$f":"S380+S385+S390+S395+S400+S405+S410+S415+S420+S425+S430+S435+S440+S445+S450+S455+S460+S465+S470+S475+S480+S485+S490+S495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH380+AH385+AH390+AH395+AH400+AH405+AH410+AH415+AH420+AH425+AH430+AH435+AH440+AH445+AH450+AH455+AH460+AH465+AH470+AH475+AH480+AH485+AH490+AH495","v":0},0,0,0,{"$f":"AL380+AL385+AL390+AL395+AL400+AL405+AL410+AL415+AL420+AL425+AL430+AL435+AL440+AL445+AL450+AL455+AL460+AL465+AL470+AL475+AL480+AL485+AL490+AL495","v":0},0,0,0,0,{"$f":"AQ380+AQ385+AQ390+AQ395+AQ400+AQ405+AQ410+AQ415+AQ420+AQ425+AQ430+AQ435+AQ440+AQ445+AQ450+AQ455+AQ460+AQ465+AQ470+AQ475+AQ480+AQ485+AQ490+AQ495","v":0},0,0,0,{"$f":"AU380+AU385+AU390+AU395+AU400+AU405+AU410+AU415+AU420+AU425+AU430+AU435+AU440+AU445+AU450+AU455+AU460+AU465+AU470+AU475+AU480+AU485+AU490+AU495","v":0},null,{"$f":"AW380+AW385+AW390+AW395+AW400+AW405+AW410+AW415+AW420+AW425+AW430+AW435+AW440+AW445+AW450+AW455+AW460+AW465+AW470+AW475+AW480+AW485+AW490+AW495","v":0},{"$f":"+AW503-'ROR-Model'!G503","v":0}]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW504-'ROR-Model'!G504","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F486+F491","v":0},null,{"$f":"H486+H491","v":0},{"$f":"I486+I491","v":0},{"$f":"J486+J491","v":0},0,0,0,0,0,0,0,{"$f":"R486+R491","v":0},{"$f":"S486+S491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH486+AH491","v":0},0,0,0,{"$f":"AL486+AL491","v":0},0,0,0,0,{"$f":"AQ486+AQ491","v":0},0,0,0,{"$f":"AU486+AU491","v":0},null,{"$f":"AW486+AW491","v":0},{"$f":"+AW505-'ROR-Model'!G505","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F496","v":0},null,{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I496","v":0},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J496","v":0},0,0,0,0,0,0,0,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R496","v":0},{"$f":"S381+S386+S391+S396+S401+S406+S411+S416+S421+S426+S431+S436+S441+S446+S451+S456+S461+S466+S471+S476+S481+S496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH381+AH386+AH391+AH396+AH401+AH406+AH411+AH416+AH421+AH426+AH431+AH436+AH441+AH446+AH451+AH456+AH461+AH466+AH471+AH476+AH481+AH496","v":0},0,0,0,{"$f":"AL381+AL386+AL391+AL396+AL401+AL406+AL411+AL416+AL421+AL426+AL431+AL436+AL441+AL446+AL451+AL456+AL461+AL466+AL471+AL476+AL481+AL496","v":0},0,0,0,0,{"$f":"AQ381+AQ386+AQ391+AQ396+AQ401+AQ406+AQ411+AQ416+AQ421+AQ426+AQ431+AQ436+AQ441+AQ446+AQ451+AQ456+AQ461+AQ466+AQ471+AQ476+AQ481+AQ496","v":0},0,0,0,{"$f":"AU381+AU386+AU391+AU396+AU401+AU406+AU411+AU416+AU421+AU426+AU431+AU436+AU441+AU446+AU451+AU456+AU461+AU466+AU471+AU476+AU481+AU496","v":0},null,{"$f":"AW381+AW386+AW391+AW396+AW401+AW406+AW411+AW416+AW421+AW426+AW431+AW436+AW441+AW446+AW451+AW456+AW461+AW466+AW471+AW476+AW481+AW496","v":0},{"$f":"+AW506-'ROR-Model'!G506","v":0}]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":0},null,{"$f":"H1*H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":0},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J486+J491+J496","v":0},0,0,0,0,0,0,0,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},{"$f":"S381+S386+S391+S396+S401+S406+S411+S416+S421+S426+S431+S436+S441+S446+S451+S456+S461+S466+S471+S476+S481+S486+S491+S496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH381+AH386+AH391+AH396+AH401+AH406+AH411+AH416+AH421+AH426+AH431+AH436+AH441+AH446+AH451+AH456+AH461+AH466+AH471+AH476+AH481+AH486+AH491+AH496","v":0},0,0,0,{"$f":"AL381+AL386+AL391+AL396+AL401+AL406+AL411+AL416+AL421+AL426+AL431+AL436+AL441+AL446+AL451+AL456+AL461+AL466+AL471+AL476+AL481+AL486+AL491+AL496","v":0},0,0,0,0,{"$f":"AQ381+AQ386+AQ391+AQ396+AQ401+AQ406+AQ411+AQ416+AQ421+AQ426+AQ431+AQ436+AQ441+AQ446+AQ451+AQ456+AQ461+AQ466+AQ471+AQ476+AQ481+AQ486+AQ491+AQ496","v":0},0,0,0,{"$f":"AU381+AU386+AU391+AU396+AU401+AU406+AU411+AU416+AU421+AU426+AU431+AU436+AU441+AU446+AU451+AU456+AU461+AU466+AU471+AU476+AU481+AU486+AU491+AU496","v":0},null,{"$f":"AW381+AW386+AW391+AW396+AW401+AW406+AW411+AW416+AW421+AW426+AW431+AW436+AW441+AW446+AW451+AW456+AW461+AW466+AW471+AW476+AW481+AW486+AW491+AW496","v":0},{"$f":"+AW507-'ROR-Model'!G507","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW508-'ROR-Model'!G508","v":0}]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":0},null,{"$f":"H1*H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":0},{"$f":"J382+J387+J392+J397+J402+J407+J412+J417+J422+J427+J432+J437+J442+J447+J452+J457+J462+J467+J472+J477+J482+J487+J492+J497","v":0},0,0,0,0,0,0,0,{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":0},{"$f":"S382+S387+S392+S397+S402+S407+S412+S417+S422+S427+S432+S437+S442+S447+S452+S457+S462+S467+S472+S477+S482+S487+S492+S497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH382+AH387+AH392+AH397+AH402+AH407+AH412+AH417+AH422+AH427+AH432+AH437+AH442+AH447+AH452+AH457+AH462+AH467+AH472+AH477+AH482+AH487+AH492+AH497","v":0},0,0,0,{"$f":"AL382+AL387+AL392+AL397+AL402+AL407+AL412+AL417+AL422+AL427+AL432+AL437+AL442+AL447+AL452+AL457+AL462+AL467+AL472+AL477+AL482+AL487+AL492+AL497","v":0},0,0,0,0,{"$f":"AQ382+AQ387+AQ392+AQ397+AQ402+AQ407+AQ412+AQ417+AQ422+AQ427+AQ432+AQ437+AQ442+AQ447+AQ452+AQ457+AQ462+AQ467+AQ472+AQ477+AQ482+AQ487+AQ492+AQ497","v":0},0,0,0,{"$f":"AU382+AU387+AU392+AU397+AU402+AU407+AU412+AU417+AU422+AU427+AU432+AU437+AU442+AU447+AU452+AU457+AU462+AU467+AU472+AU477+AU482+AU487+AU492+AU497","v":0},null,{"$f":"AW382+AW387+AW392+AW397+AW402+AW407+AW412+AW417+AW422+AW427+AW432+AW437+AW442+AW447+AW452+AW457+AW462+AW467+AW472+AW477+AW482+AW487+AW492+AW497","v":0},{"$f":"+AW509-'ROR-Model'!G509","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":0},null,{"$f":"H1*H368+H509","v":3439295.6883461252},{"$f":"I368+I509","v":0},{"$f":"J368+J509","v":0},0,0,0,0,0,0,0,{"$f":"R368+R509","v":0},{"$f":"S368+S509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH368+AH509","v":0},0,0,0,{"$f":"AL368+AL509","v":0},0,0,0,0,{"$f":"AQ368+AQ509","v":0},0,0,0,{"$f":"SUM(F512:AT512)","v":3439295.6883461252},null,{"$f":"SUM(AU512:AU512)","v":3439295.6883461252},{"$f":"+AW512-'ROR-Model'!G512","v":-1.4901161193847656E-8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW513-'ROR-Model'!G513","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW514-'ROR-Model'!G514","v":0}]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW515-'ROR-Model'!G515","v":0}]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW516-'ROR-Model'!G516","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW517-'ROR-Model'!G517","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW518-'ROR-Model'!G518","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW519-'ROR-Model'!G519","v":0}]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW520-'ROR-Model'!G520","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G521*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G521*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G521*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G521*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G521*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G521*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G521*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G521*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G521*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G521*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G521*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G521*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G521*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G521*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G521*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G521*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G521*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G521*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G521*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G521*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G521*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G521*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G521*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G521*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G521*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G521*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G521*$AS$1","v":0},null,{"$f":"SUM(F521:AT521)","v":0},null,{"$f":"SUM(AU521:AU521)","v":0},{"$f":"+AW521-'ROR-Model'!G521","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G522*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G522*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G522*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G522*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G522*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G522*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G522*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G522*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G522*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G522*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G522*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G522*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G522*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G522*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G522*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G522*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G522*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G522*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G522*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G522*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G522*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G522*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G522*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G522*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G522*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G522*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G522*$AS$1","v":0},null,{"$f":"SUM(F522:AT522)","v":0},null,{"$f":"SUM(AU522:AU522)","v":0},{"$f":"+AW522-'ROR-Model'!G522","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F521:F522)","v":0},null,{"$f":"H1*SUM(H521:H522)","v":0},{"$f":"SUM(I521:I522)","v":0},{"$f":"SUM(J521:J522)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q521:Q522)","v":0},{"$f":"SUM(R521:R522)","v":0},{"$f":"SUM(S521:S522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH521:AH522)","v":0},0,0,0,{"$f":"SUM(AL521:AL522)","v":0},0,0,0,0,{"$f":"SUM(AQ521:AQ522)","v":0},0,0,null,{"$f":"SUM(AU521:AU522)","v":0},null,{"$f":"SUM(AW521:AW522)","v":0},{"$f":"+AW523-'ROR-Model'!G523","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW524-'ROR-Model'!G524","v":0}]
[758.1,"Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW525-'ROR-Model'!G525","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G526*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G526*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G526*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G526*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G526*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G526*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G526*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G526*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G526*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G526*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G526*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G526*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G526*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G526*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G526*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G526*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G526*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G526*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G526*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G526*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G526*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G526*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G526*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G526*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G526*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G526*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G526*$AS$1","v":0},null,{"$f":"SUM(F526:AT526)","v":0},null,{"$f":"SUM(AU526:AU526)","v":0},{"$f":"+AW526-'ROR-Model'!G526","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G527*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G527*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G527*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G527*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G527*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G527*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G527*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G527*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G527*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G527*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G527*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G527*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G527*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G527*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G527*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G527*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G527*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G527*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G527*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G527*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G527*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G527*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G527*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G527*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G527*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G527*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G527*$AS$1","v":0},null,{"$f":"SUM(F527:AT527)","v":0},null,{"$f":"SUM(AU527:AU527)","v":0},{"$f":"+AW527-'ROR-Model'!G527","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F526:F527)","v":0},null,{"$f":"H1*SUM(H526:H527)","v":0},{"$f":"SUM(I526:I527)","v":0},{"$f":"SUM(J526:J527)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q526:Q527)","v":0},{"$f":"SUM(R526:R527)","v":0},{"$f":"SUM(S526:S527)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH526:AH527)","v":0},0,0,0,{"$f":"SUM(AL526:AL527)","v":0},0,0,0,0,{"$f":"SUM(AQ526:AQ527)","v":0},0,0,null,{"$f":"SUM(AU526:AU527)","v":0},null,{"$f":"SUM(AW526:AW527)","v":0},{"$f":"+AW528-'ROR-Model'!G528","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW529-'ROR-Model'!G529","v":0}]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW530-'ROR-Model'!G530","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G531*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G531*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G531*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G531*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G531*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G531*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G531*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G531*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G531*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G531*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G531*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G531*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G531*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G531*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G531*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G531*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G531*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G531*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G531*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G531*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G531*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G531*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G531*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G531*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G531*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G531*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G531*$AS$1","v":0},null,{"$f":"SUM(F531:AT531)","v":0},null,{"$f":"SUM(AU531:AU531)","v":0},{"$f":"+AW531-'ROR-Model'!G531","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G532*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G532*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G532*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G532*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G532*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G532*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G532*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G532*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G532*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G532*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G532*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G532*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G532*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G532*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G532*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G532*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G532*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G532*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G532*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G532*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G532*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G532*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G532*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G532*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G532*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G532*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G532*$AS$1","v":0},null,{"$f":"SUM(F532:AT532)","v":0},null,{"$f":"SUM(AU532:AU532)","v":0},{"$f":"+AW532-'ROR-Model'!G532","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F531:F532)","v":0},null,{"$f":"H1*SUM(H531:H532)","v":0},{"$f":"SUM(I531:I532)","v":0},{"$f":"SUM(J531:J532)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q531:Q532)","v":0},{"$f":"SUM(R531:R532)","v":0},{"$f":"SUM(S531:S532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH531:AH532)","v":0},0,0,0,{"$f":"SUM(AL531:AL532)","v":0},0,0,0,0,{"$f":"SUM(AQ531:AQ532)","v":0},0,0,null,{"$f":"SUM(AU531:AU532)","v":0},null,{"$f":"SUM(AW531:AW532)","v":0},{"$f":"+AW533-'ROR-Model'!G533","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW534-'ROR-Model'!G534","v":0}]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW535-'ROR-Model'!G535","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G536*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G536*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G536*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G536*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G536*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G536*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G536*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G536*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G536*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G536*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G536*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G536*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G536*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G536*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G536*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G536*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G536*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G536*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G536*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G536*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G536*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G536*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G536*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G536*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G536*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G536*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G536*$AS$1","v":0},null,{"$f":"SUM(F536:AT536)","v":0},null,{"$f":"SUM(AU536:AU536)","v":0},{"$f":"+AW536-'ROR-Model'!G536","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G537*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G537*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G537*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G537*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G537*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G537*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G537*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G537*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G537*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G537*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G537*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G537*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G537*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G537*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G537*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G537*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G537*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G537*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G537*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G537*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G537*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G537*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G537*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G537*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G537*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G537*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G537*$AS$1","v":0},null,{"$f":"SUM(F537:AT537)","v":0},null,{"$f":"SUM(AU537:AU537)","v":0},{"$f":"+AW537-'ROR-Model'!G537","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F536:F537)","v":0},null,{"$f":"H1*SUM(H536:H537)","v":0},{"$f":"SUM(I536:I537)","v":0},{"$f":"SUM(J536:J537)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q536:Q537)","v":0},{"$f":"SUM(R536:R537)","v":0},{"$f":"SUM(S536:S537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH536:AH537)","v":0},0,0,0,{"$f":"SUM(AL536:AL537)","v":0},0,0,0,0,{"$f":"SUM(AQ536:AQ537)","v":0},0,0,null,{"$f":"SUM(AU536:AU537)","v":0},null,{"$f":"SUM(AW536:AW537)","v":0},{"$f":"+AW538-'ROR-Model'!G538","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW539-'ROR-Model'!G539","v":0}]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW540-'ROR-Model'!G540","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G541*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G541*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G541*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G541*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G541*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G541*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G541*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G541*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G541*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G541*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G541*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G541*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G541*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G541*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G541*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G541*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G541*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G541*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G541*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G541*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G541*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G541*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G541*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G541*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G541*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G541*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G541*$AS$1","v":0},null,{"$f":"SUM(F541:AT541)","v":0},null,{"$f":"SUM(AU541:AU541)","v":0},{"$f":"+AW541-'ROR-Model'!G541","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G542*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G542*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G542*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G542*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G542*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G542*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G542*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G542*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G542*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G542*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G542*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G542*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G542*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G542*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G542*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G542*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G542*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G542*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G542*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G542*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G542*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G542*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G542*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G542*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G542*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G542*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G542*$AS$1","v":0},null,{"$f":"SUM(F542:AT542)","v":0},null,{"$f":"SUM(AU542:AU542)","v":0},{"$f":"+AW542-'ROR-Model'!G542","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F541:F542)","v":0},null,{"$f":"H1*SUM(H541:H542)","v":0},{"$f":"SUM(I541:I542)","v":0},{"$f":"SUM(J541:J542)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q541:Q542)","v":0},{"$f":"SUM(R541:R542)","v":0},{"$f":"SUM(S541:S542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH541:AH542)","v":0},0,0,0,{"$f":"SUM(AL541:AL542)","v":0},0,0,0,0,{"$f":"SUM(AQ541:AQ542)","v":0},0,0,null,{"$f":"SUM(AU541:AU542)","v":0},null,{"$f":"SUM(AW541:AW542)","v":0},{"$f":"+AW543-'ROR-Model'!G543","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW544-'ROR-Model'!G544","v":0}]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW545-'ROR-Model'!G545","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G546*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G546*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G546*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G546*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G546*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G546*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G546*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G546*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G546*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G546*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G546*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G546*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G546*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G546*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G546*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G546*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G546*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G546*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G546*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G546*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G546*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G546*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G546*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G546*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G546*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G546*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G546*$AS$1","v":0},null,{"$f":"SUM(F546:AT546)","v":0},null,{"$f":"SUM(AU546:AU546)","v":0},{"$f":"+AW546-'ROR-Model'!G546","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G547*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G547*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G547*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G547*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G547*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G547*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G547*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G547*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G547*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G547*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G547*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G547*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G547*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G547*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G547*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G547*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G547*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G547*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G547*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G547*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G547*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G547*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G547*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G547*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G547*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G547*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G547*$AS$1","v":0},null,{"$f":"SUM(F547:AT547)","v":0},null,{"$f":"SUM(AU547:AU547)","v":0},{"$f":"+AW547-'ROR-Model'!G547","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F546:F547)","v":0},null,{"$f":"H1*SUM(H546:H547)","v":0},{"$f":"SUM(I546:I547)","v":0},{"$f":"SUM(J546:J547)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q546:Q547)","v":0},{"$f":"SUM(R546:R547)","v":0},{"$f":"SUM(S546:S547)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH546:AH547)","v":0},0,0,0,{"$f":"SUM(AL546:AL547)","v":0},0,0,0,0,{"$f":"SUM(AQ546:AQ547)","v":0},0,0,null,{"$f":"SUM(AU546:AU547)","v":0},null,{"$f":"SUM(AW546:AW547)","v":0},{"$f":"+AW548-'ROR-Model'!G548","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW549-'ROR-Model'!G549","v":0}]
[802,"Natural Gas Gasoline Plant Outlet Purchase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW550-'ROR-Model'!G550","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G551*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G551*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G551*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G551*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G551*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G551*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G551*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G551*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G551*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G551*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G551*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G551*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G551*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G551*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G551*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G551*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G551*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G551*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G551*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G551*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G551*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G551*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G551*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G551*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G551*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G551*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G551*$AS$1","v":0},null,{"$f":"SUM(F551:AT551)","v":0},null,{"$f":"SUM(AU551:AU551)","v":0},{"$f":"+AW551-'ROR-Model'!G551","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G552*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G552*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G552*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G552*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G552*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G552*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G552*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G552*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G552*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G552*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G552*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G552*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G552*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G552*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G552*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G552*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G552*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G552*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G552*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G552*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G552*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G552*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G552*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G552*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G552*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G552*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G552*$AS$1","v":0},null,{"$f":"SUM(F552:AT552)","v":0},null,{"$f":"SUM(AU552:AU552)","v":0},{"$f":"+AW552-'ROR-Model'!G552","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F551:F552)","v":0},null,{"$f":"H1*SUM(H551:H552)","v":0},{"$f":"SUM(I551:I552)","v":0},{"$f":"SUM(J551:J552)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q551:Q552)","v":0},{"$f":"SUM(R551:R552)","v":0},{"$f":"SUM(S551:S552)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH551:AH552)","v":0},0,0,0,{"$f":"SUM(AL551:AL552)","v":0},0,0,0,0,{"$f":"SUM(AQ551:AQ552)","v":0},0,0,null,{"$f":"SUM(AU551:AU552)","v":0},null,{"$f":"SUM(AW551:AW552)","v":0},{"$f":"+AW553-'ROR-Model'!G553","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW554-'ROR-Model'!G554","v":0}]
[803,"Natural Gas Transmission Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW555-'ROR-Model'!G555","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G556*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G556*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G556*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G556*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G556*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G556*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G556*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G556*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G556*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G556*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G556*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G556*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G556*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G556*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G556*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G556*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G556*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G556*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G556*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G556*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G556*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G556*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G556*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G556*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G556*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G556*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G556*$AS$1","v":0},null,{"$f":"SUM(F556:AT556)","v":0},null,{"$f":"SUM(AU556:AU556)","v":0},{"$f":"+AW556-'ROR-Model'!G556","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G557*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G557*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G557*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G557*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G557*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G557*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G557*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G557*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G557*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G557*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G557*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G557*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G557*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G557*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G557*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G557*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G557*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G557*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G557*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G557*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G557*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G557*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G557*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G557*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G557*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G557*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G557*$AS$1","v":0},null,{"$f":"SUM(F557:AT557)","v":0},null,{"$f":"SUM(AU557:AU557)","v":0},{"$f":"+AW557-'ROR-Model'!G557","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F556:F557)","v":0},null,{"$f":"H1*SUM(H556:H557)","v":0},{"$f":"SUM(I556:I557)","v":0},{"$f":"SUM(J556:J557)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q556:Q557)","v":0},{"$f":"SUM(R556:R557)","v":0},{"$f":"SUM(S556:S557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH556:AH557)","v":0},0,0,0,{"$f":"SUM(AL556:AL557)","v":0},0,0,0,0,{"$f":"SUM(AQ556:AQ557)","v":0},0,0,null,{"$f":"SUM(AU556:AU557)","v":0},null,{"$f":"SUM(AW556:AW557)","v":0},{"$f":"+AW558-'ROR-Model'!G558","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW559-'ROR-Model'!G559","v":0}]
[804,"Natural Gas City Gate Purchases - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW560-'ROR-Model'!G560","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G561*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G561*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G561*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G561*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G561*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G561*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G561*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G561*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G561*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G561*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G561*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G561*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G561*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G561*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G561*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G561*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G561*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G561*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G561*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G561*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G561*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G561*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G561*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G561*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G561*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G561*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G561*$AS$1","v":0},null,{"$f":"SUM(F561:AT561)","v":0},null,{"$f":"SUM(AU561:AU561)","v":0},{"$f":"+AW561-'ROR-Model'!G561","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G562*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G562*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G562*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G562*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G562*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G562*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G562*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G562*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G562*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G562*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G562*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G562*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G562*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G562*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G562*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G562*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G562*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G562*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G562*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G562*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G562*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G562*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G562*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G562*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G562*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G562*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G562*$AS$1","v":0},null,{"$f":"SUM(F562:AT562)","v":0},null,{"$f":"SUM(AU562:AU562)","v":0},{"$f":"+AW562-'ROR-Model'!G562","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F561:F562)","v":0},null,{"$f":"H1*SUM(H561:H562)","v":0},{"$f":"SUM(I561:I562)","v":0},{"$f":"SUM(J561:J562)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q561:Q562)","v":0},{"$f":"SUM(R561:R562)","v":0},{"$f":"SUM(S561:S562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH561:AH562)","v":0},0,0,0,{"$f":"SUM(AL561:AL562)","v":0},0,0,0,0,{"$f":"SUM(AQ561:AQ562)","v":0},0,0,null,{"$f":"SUM(AU561:AU562)","v":0},null,{"$f":"SUM(AW561:AW562)","v":0},{"$f":"+AW563-'ROR-Model'!G563","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW564-'ROR-Model'!G564","v":0}]
[804.1,"Natural Gas City Gate Purchases - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW565-'ROR-Model'!G565","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G566*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G566*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G566*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G566*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G566*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G566*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G566*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G566*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G566*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G566*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G566*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G566*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G566*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G566*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G566*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G566*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G566*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G566*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G566*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G566*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G566*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G566*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G566*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G566*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G566*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G566*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G566*$AS$1","v":0},null,{"$f":"SUM(F566:AT566)","v":0},null,{"$f":"SUM(AU566:AU566)","v":0},{"$f":"+AW566-'ROR-Model'!G566","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G567*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G567*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G567*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G567*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G567*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G567*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G567*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G567*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G567*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G567*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G567*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G567*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G567*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G567*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G567*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G567*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G567*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G567*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G567*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G567*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G567*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G567*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G567*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G567*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G567*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G567*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G567*$AS$1","v":0},null,{"$f":"SUM(F567:AT567)","v":0},null,{"$f":"SUM(AU567:AU567)","v":0},{"$f":"+AW567-'ROR-Model'!G567","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F566:F567)","v":0},null,{"$f":"H1*SUM(H566:H567)","v":0},{"$f":"SUM(I566:I567)","v":0},{"$f":"SUM(J566:J567)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q566:Q567)","v":0},{"$f":"SUM(R566:R567)","v":0},{"$f":"SUM(S566:S567)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH566:AH567)","v":0},0,0,0,{"$f":"SUM(AL566:AL567)","v":0},0,0,0,0,{"$f":"SUM(AQ566:AQ567)","v":0},0,0,null,{"$f":"SUM(AU566:AU567)","v":0},null,{"$f":"SUM(AW566:AW567)","v":0},{"$f":"+AW568-'ROR-Model'!G568","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW569-'ROR-Model'!G569","v":0}]
[805,"Purchased Gas Cost Adjustments - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW570-'ROR-Model'!G570","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G571*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G571*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G571*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G571*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G571*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G571*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G571*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G571*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G571*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G571*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G571*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G571*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G571*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G571*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G571*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G571*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G571*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G571*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G571*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G571*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G571*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G571*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G571*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G571*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G571*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G571*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G571*$AS$1","v":0},null,{"$f":"SUM(F571:AT571)","v":0},null,{"$f":"SUM(AU571:AU571)","v":0},{"$f":"+AW571-'ROR-Model'!G571","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G572*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G572*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G572*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G572*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G572*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G572*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G572*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G572*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G572*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G572*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G572*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G572*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G572*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G572*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G572*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G572*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G572*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G572*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G572*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G572*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G572*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G572*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G572*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G572*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G572*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G572*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G572*$AS$1","v":0},null,{"$f":"SUM(F572:AT572)","v":0},null,{"$f":"SUM(AU572:AU572)","v":0},{"$f":"+AW572-'ROR-Model'!G572","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F571:F572)","v":0},null,{"$f":"H1*SUM(H571:H572)","v":0},{"$f":"SUM(I571:I572)","v":0},{"$f":"SUM(J571:J572)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q571:Q572)","v":0},{"$f":"SUM(R571:R572)","v":0},{"$f":"SUM(S571:S572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH571:AH572)","v":0},0,0,0,{"$f":"SUM(AL571:AL572)","v":0},0,0,0,0,{"$f":"SUM(AQ571:AQ572)","v":0},0,0,null,{"$f":"SUM(AU571:AU572)","v":0},null,{"$f":"SUM(AW571:AW572)","v":0},{"$f":"+AW573-'ROR-Model'!G573","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW574-'ROR-Model'!G574","v":0}]
[805.1,"Purchased Gas Cost Adjustments - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW575-'ROR-Model'!G575","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G576*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G576*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G576*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G576*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G576*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G576*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G576*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G576*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G576*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G576*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G576*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G576*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G576*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G576*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G576*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G576*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G576*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G576*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G576*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G576*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G576*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G576*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G576*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G576*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G576*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G576*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G576*$AS$1","v":0},null,{"$f":"SUM(F576:AT576)","v":0},null,{"$f":"SUM(AU576:AU576)","v":0},{"$f":"+AW576-'ROR-Model'!G576","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G577*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G577*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G577*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G577*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G577*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G577*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G577*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G577*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G577*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G577*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G577*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G577*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G577*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G577*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G577*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G577*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G577*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G577*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G577*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G577*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G577*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G577*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G577*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G577*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G577*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G577*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G577*$AS$1","v":0},null,{"$f":"SUM(F577:AT577)","v":0},null,{"$f":"SUM(AU577:AU577)","v":0},{"$f":"+AW577-'ROR-Model'!G577","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F576:F577)","v":0},null,{"$f":"H1*SUM(H576:H577)","v":0},{"$f":"SUM(I576:I577)","v":0},{"$f":"SUM(J576:J577)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q576:Q577)","v":0},{"$f":"SUM(R576:R577)","v":0},{"$f":"SUM(S576:S577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH576:AH577)","v":0},0,0,0,{"$f":"SUM(AL576:AL577)","v":0},0,0,0,0,{"$f":"SUM(AQ576:AQ577)","v":0},0,0,null,{"$f":"SUM(AU576:AU577)","v":0},null,{"$f":"SUM(AW576:AW577)","v":0},{"$f":"+AW578-'ROR-Model'!G578","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW579-'ROR-Model'!G579","v":0}]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW580-'ROR-Model'!G580","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G581*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G581*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G581*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G581*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G581*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G581*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G581*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G581*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G581*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G581*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G581*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G581*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G581*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G581*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G581*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G581*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G581*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G581*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G581*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G581*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G581*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G581*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G581*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G581*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G581*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G581*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G581*$AS$1","v":0},null,{"$f":"SUM(F581:AT581)","v":0},null,{"$f":"SUM(AU581:AU581)","v":0},{"$f":"+AW581-'ROR-Model'!G581","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G582*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G582*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G582*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G582*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G582*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G582*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G582*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G582*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G582*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G582*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G582*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G582*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G582*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G582*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G582*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G582*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G582*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G582*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G582*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G582*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G582*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G582*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G582*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G582*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G582*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G582*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G582*$AS$1","v":0},null,{"$f":"SUM(F582:AT582)","v":0},null,{"$f":"SUM(AU582:AU582)","v":0},{"$f":"+AW582-'ROR-Model'!G582","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F581:F582)","v":0},null,{"$f":"H1*SUM(H581:H582)","v":0},{"$f":"SUM(I581:I582)","v":0},{"$f":"SUM(J581:J582)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q581:Q582)","v":0},{"$f":"SUM(R581:R582)","v":0},{"$f":"SUM(S581:S582)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH581:AH582)","v":0},0,0,0,{"$f":"SUM(AL581:AL582)","v":0},0,0,0,0,{"$f":"SUM(AQ581:AQ582)","v":0},0,0,null,{"$f":"SUM(AU581:AU582)","v":0},null,{"$f":"SUM(AW581:AW582)","v":0},{"$f":"+AW583-'ROR-Model'!G583","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW584-'ROR-Model'!G584","v":0}]
[808.1,"Gas Withdrawn from Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW585-'ROR-Model'!G585","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G586*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G586*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G586*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G586*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G586*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G586*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G586*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G586*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G586*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G586*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G586*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G586*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G586*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G586*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G586*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G586*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G586*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G586*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G586*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G586*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G586*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G586*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G586*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G586*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G586*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G586*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G586*$AS$1","v":0},null,{"$f":"SUM(F586:AT586)","v":0},null,{"$f":"SUM(AU586:AU586)","v":0},{"$f":"+AW586-'ROR-Model'!G586","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G587*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G587*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G587*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G587*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G587*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G587*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G587*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G587*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G587*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G587*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G587*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G587*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G587*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G587*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G587*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G587*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G587*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G587*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G587*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G587*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G587*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G587*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G587*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G587*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G587*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G587*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G587*$AS$1","v":0},null,{"$f":"SUM(F587:AT587)","v":0},null,{"$f":"SUM(AU587:AU587)","v":0},{"$f":"+AW587-'ROR-Model'!G587","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F586:F587)","v":0},null,{"$f":"H1*SUM(H586:H587)","v":0},{"$f":"SUM(I586:I587)","v":0},{"$f":"SUM(J586:J587)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q586:Q587)","v":0},{"$f":"SUM(R586:R587)","v":0},{"$f":"SUM(S586:S587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH586:AH587)","v":0},0,0,0,{"$f":"SUM(AL586:AL587)","v":0},0,0,0,0,{"$f":"SUM(AQ586:AQ587)","v":0},0,0,null,{"$f":"SUM(AU586:AU587)","v":0},null,{"$f":"SUM(AW586:AW587)","v":0},{"$f":"+AW588-'ROR-Model'!G588","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW589-'ROR-Model'!G589","v":0}]
[808.2,"Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW590-'ROR-Model'!G590","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G591*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G591*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G591*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G591*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G591*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G591*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G591*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G591*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G591*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G591*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G591*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G591*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G591*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G591*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G591*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G591*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G591*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G591*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G591*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G591*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G591*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G591*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G591*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G591*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G591*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G591*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G591*$AS$1","v":0},null,{"$f":"SUM(F591:AT591)","v":0},null,{"$f":"SUM(AU591:AU591)","v":0},{"$f":"+AW591-'ROR-Model'!G591","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G592*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G592*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G592*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G592*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G592*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G592*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G592*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G592*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G592*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G592*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G592*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G592*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G592*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G592*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G592*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G592*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G592*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G592*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G592*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G592*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G592*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G592*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G592*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G592*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G592*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G592*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G592*$AS$1","v":0},null,{"$f":"SUM(F592:AT592)","v":0},null,{"$f":"SUM(AU592:AU592)","v":0},{"$f":"+AW592-'ROR-Model'!G592","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F591:F592)","v":0},null,{"$f":"H1*SUM(H591:H592)","v":0},{"$f":"SUM(I591:I592)","v":0},{"$f":"SUM(J591:J592)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q591:Q592)","v":0},{"$f":"SUM(R591:R592)","v":0},{"$f":"SUM(S591:S592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH591:AH592)","v":0},0,0,0,{"$f":"SUM(AL591:AL592)","v":0},0,0,0,0,{"$f":"SUM(AQ591:AQ592)","v":0},0,0,null,{"$f":"SUM(AU591:AU592)","v":0},null,{"$f":"SUM(AW591:AW592)","v":0},{"$f":"+AW593-'ROR-Model'!G593","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW594-'ROR-Model'!G594","v":0}]
[808.3,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW595-'ROR-Model'!G595","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G596*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G596*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G596*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G596*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G596*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G596*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G596*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G596*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G596*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G596*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G596*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G596*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G596*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G596*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G596*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G596*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G596*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G596*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G596*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G596*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G596*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G596*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G596*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G596*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G596*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G596*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G596*$AS$1","v":0},null,{"$f":"SUM(F596:AT596)","v":0},null,{"$f":"SUM(AU596:AU596)","v":0},{"$f":"+AW596-'ROR-Model'!G596","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G597*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G597*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G597*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G597*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G597*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G597*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G597*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G597*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G597*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G597*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G597*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G597*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G597*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G597*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G597*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G597*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G597*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G597*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G597*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G597*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G597*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G597*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G597*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G597*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G597*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G597*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G597*$AS$1","v":0},null,{"$f":"SUM(F597:AT597)","v":0},null,{"$f":"SUM(AU597:AU597)","v":0},{"$f":"+AW597-'ROR-Model'!G597","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F596:F597)","v":0},null,{"$f":"H1*SUM(H596:H597)","v":0},{"$f":"SUM(I596:I597)","v":0},{"$f":"SUM(J596:J597)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q596:Q597)","v":0},{"$f":"SUM(R596:R597)","v":0},{"$f":"SUM(S596:S597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH596:AH597)","v":0},0,0,0,{"$f":"SUM(AL596:AL597)","v":0},0,0,0,0,{"$f":"SUM(AQ596:AQ597)","v":0},0,0,null,{"$f":"SUM(AU596:AU597)","v":0},null,{"$f":"SUM(AW596:AW597)","v":0},{"$f":"+AW598-'ROR-Model'!G598","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW599-'ROR-Model'!G599","v":0}]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW600-'ROR-Model'!G600","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G601*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G601*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G601*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G601*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G601*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G601*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G601*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G601*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G601*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G601*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G601*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G601*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G601*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G601*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G601*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G601*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G601*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G601*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G601*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G601*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G601*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G601*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G601*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G601*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G601*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G601*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G601*$AS$1","v":0},null,{"$f":"SUM(F601:AT601)","v":0},null,{"$f":"SUM(AU601:AU601)","v":0},{"$f":"+AW601-'ROR-Model'!G601","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G602*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G602*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G602*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G602*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G602*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G602*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G602*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G602*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G602*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G602*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G602*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G602*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G602*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G602*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G602*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G602*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G602*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G602*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G602*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G602*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G602*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G602*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G602*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G602*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G602*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G602*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G602*$AS$1","v":0},null,{"$f":"SUM(F602:AT602)","v":0},null,{"$f":"SUM(AU602:AU602)","v":0},{"$f":"+AW602-'ROR-Model'!G602","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F601:F602)","v":0},null,{"$f":"H1*SUM(H601:H602)","v":0},{"$f":"SUM(I601:I602)","v":0},{"$f":"SUM(J601:J602)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q601:Q602)","v":0},{"$f":"SUM(R601:R602)","v":0},{"$f":"SUM(S601:S602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH601:AH602)","v":0},0,0,0,{"$f":"SUM(AL601:AL602)","v":0},0,0,0,0,{"$f":"SUM(AQ601:AQ602)","v":0},0,0,null,{"$f":"SUM(AU601:AU602)","v":0},null,{"$f":"SUM(AW601:AW602)","v":0},{"$f":"+AW603-'ROR-Model'!G603","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW604-'ROR-Model'!G604","v":0}]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW605-'ROR-Model'!G605","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G606*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G606*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G606*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G606*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G606*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G606*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G606*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G606*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G606*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G606*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G606*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G606*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G606*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G606*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G606*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G606*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G606*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G606*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G606*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G606*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G606*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G606*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G606*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G606*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G606*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G606*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G606*$AS$1","v":0},null,{"$f":"SUM(F606:AT606)","v":0},null,{"$f":"SUM(AU606:AU606)","v":0},{"$f":"+AW606-'ROR-Model'!G606","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G607*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G607*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G607*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G607*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G607*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G607*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G607*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G607*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G607*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G607*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G607*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G607*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G607*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G607*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G607*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G607*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G607*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G607*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G607*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G607*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G607*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G607*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G607*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G607*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G607*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G607*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G607*$AS$1","v":0},null,{"$f":"SUM(F607:AT607)","v":0},null,{"$f":"SUM(AU607:AU607)","v":0},{"$f":"+AW607-'ROR-Model'!G607","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F606:F607)","v":0},null,{"$f":"H1*SUM(H606:H607)","v":0},{"$f":"SUM(I606:I607)","v":0},{"$f":"SUM(J606:J607)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q606:Q607)","v":0},{"$f":"SUM(R606:R607)","v":0},{"$f":"SUM(S606:S607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH606:AH607)","v":0},0,0,0,{"$f":"SUM(AL606:AL607)","v":0},0,0,0,0,{"$f":"SUM(AQ606:AQ607)","v":0},0,0,null,{"$f":"SUM(AU606:AU607)","v":0},null,{"$f":"SUM(AW606:AW607)","v":0},{"$f":"+AW608-'ROR-Model'!G608","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW609-'ROR-Model'!G609","v":0}]
["813.5","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW610-'ROR-Model'!G610","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G611*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G611*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G611*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G611*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G611*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G611*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G611*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G611*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G611*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G611*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G611*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G611*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G611*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G611*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G611*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G611*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G611*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G611*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G611*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G611*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G611*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G611*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G611*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G611*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G611*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G611*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G611*$AS$1","v":0},null,{"$f":"SUM(F611:AT611)","v":0},null,{"$f":"SUM(AU611:AU611)","v":0},{"$f":"+AW611-'ROR-Model'!G611","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G612*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G612*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G612*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G612*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G612*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G612*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G612*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G612*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G612*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G612*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G612*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G612*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G612*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G612*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G612*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G612*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G612*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G612*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G612*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G612*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G612*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G612*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G612*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G612*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G612*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G612*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G612*$AS$1","v":0},null,{"$f":"SUM(F612:AT612)","v":0},null,{"$f":"SUM(AU612:AU612)","v":0},{"$f":"+AW612-'ROR-Model'!G612","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F611:F612)","v":0},null,{"$f":"H1*SUM(H611:H612)","v":0},{"$f":"SUM(I611:I612)","v":0},{"$f":"SUM(J611:J612)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q611:Q612)","v":0},{"$f":"SUM(R611:R612)","v":0},{"$f":"SUM(S611:S612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH611:AH612)","v":0},0,0,0,{"$f":"SUM(AL611:AL612)","v":0},0,0,0,0,{"$f":"SUM(AQ611:AQ612)","v":0},0,0,null,{"$f":"SUM(AU611:AU612)","v":0},null,{"$f":"SUM(AW611:AW612)","v":0},{"$f":"+AW613-'ROR-Model'!G613","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW614-'ROR-Model'!G614","v":0}]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW615-'ROR-Model'!G615","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G616*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G616*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G616*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G616*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G616*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G616*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G616*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G616*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G616*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G616*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G616*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G616*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G616*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G616*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G616*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G616*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G616*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G616*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G616*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G616*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G616*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G616*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G616*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G616*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G616*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G616*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G616*$AS$1","v":0},null,{"$f":"SUM(F616:AT616)","v":0},null,{"$f":"SUM(AU616:AU616)","v":0},{"$f":"+AW616-'ROR-Model'!G616","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G617*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G617*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G617*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G617*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G617*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G617*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G617*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G617*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G617*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G617*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G617*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G617*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G617*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G617*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G617*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G617*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G617*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G617*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G617*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G617*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G617*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G617*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G617*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G617*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G617*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G617*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G617*$AS$1","v":0},null,{"$f":"SUM(F617:AT617)","v":0},null,{"$f":"SUM(AU617:AU617)","v":0},{"$f":"+AW617-'ROR-Model'!G617","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F616:F617)","v":0},null,0,{"$f":"SUM(I616:I617)","v":0},0,{"$f":"SUM(K616:K617)","v":0},0,0,0,0,0,{"$f":"SUM(Q616:Q617)","v":0},{"$f":"SUM(R616:R617)","v":0},{"$f":"SUM(S616:S617)","v":0},0,{"$f":"SUM(U616:U617)","v":0},{"$f":"SUM(V616:V617)","v":0},0,{"$f":"SUM(X616:X617)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH616:AH617)","v":0},0,0,0,{"$f":"SUM(AL616:AL617)","v":0},0,0,0,0,{"$f":"SUM(AQ616:AQ617)","v":0},0,0,null,{"$f":"SUM(AU616:AU617)","v":0},null,{"$f":"SUM(AW616:AW617)","v":0},{"$f":"+AW618-'ROR-Model'!G618","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW619-'ROR-Model'!G619","v":0}]
[858,"Trans & Comp of Gas by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW620-'ROR-Model'!G620","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G621*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G621*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G621*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G621*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G621*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G621*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G621*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G621*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G621*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G621*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G621*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G621*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G621*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G621*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G621*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G621*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G621*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G621*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G621*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G621*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G621*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G621*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G621*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G621*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G621*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G621*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G621*$AS$1","v":0},null,{"$f":"SUM(F621:AT621)","v":0},null,{"$f":"SUM(AU621:AU621)","v":0},{"$f":"+AW621-'ROR-Model'!G621","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G622*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G622*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G622*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G622*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G622*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G622*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G622*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G622*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G622*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G622*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G622*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G622*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G622*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G622*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G622*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G622*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G622*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G622*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G622*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G622*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G622*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G622*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G622*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G622*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G622*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G622*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G622*$AS$1","v":0},null,{"$f":"SUM(F622:AT622)","v":0},null,{"$f":"SUM(AU622:AU622)","v":0},{"$f":"+AW622-'ROR-Model'!G622","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F621:F622)","v":0},null,0,{"$f":"SUM(I621:I622)","v":0},0,{"$f":"SUM(K621:K622)","v":0},0,0,0,0,0,{"$f":"SUM(Q621:Q622)","v":0},{"$f":"SUM(R621:R622)","v":0},{"$f":"SUM(S621:S622)","v":0},0,{"$f":"SUM(U621:U622)","v":0},{"$f":"SUM(V621:V622)","v":0},0,{"$f":"SUM(X621:X622)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH621:AH622)","v":0},0,0,0,{"$f":"SUM(AL621:AL622)","v":0},0,0,0,0,{"$f":"SUM(AQ621:AQ622)","v":0},0,0,null,{"$f":"SUM(AU621:AU622)","v":0},null,{"$f":"SUM(AW621:AW622)","v":0},{"$f":"+AW623-'ROR-Model'!G623","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW624-'ROR-Model'!G624","v":0}]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW625-'ROR-Model'!G625","v":0}]
[null,null,"Utah Interruptible Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G626*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G626*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G626*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G626*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G626*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G626*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G626*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G626*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G626*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G626*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G626*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G626*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G626*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G626*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G626*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G626*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G626*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G626*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G626*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G626*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G626*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G626*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G626*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G626*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G626*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G626*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G626*$AS$1","v":0},null,{"$f":"SUM(F626:AT626)","v":0},null,{"$f":"SUM(AU626:AU626)","v":0},{"$f":"+AW626-'ROR-Model'!G626","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G627*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G627*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G627*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G627*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G627*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G627*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G627*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G627*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G627*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G627*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G627*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G627*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G627*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G627*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G627*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G627*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G627*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G627*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G627*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G627*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G627*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G627*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G627*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G627*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G627*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G627*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G627*$AS$1","v":0},null,{"$f":"SUM(F627:AT627)","v":0},null,{"$f":"SUM(AU627:AU627)","v":0},{"$f":"+AW627-'ROR-Model'!G627","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F626:F627)","v":0},null,0,{"$f":"SUM(I626:I627)","v":0},0,{"$f":"SUM(K626:K627)","v":0},0,0,0,0,0,{"$f":"SUM(Q626:Q627)","v":0},{"$f":"SUM(R626:R627)","v":0},{"$f":"SUM(S626:S627)","v":0},0,{"$f":"SUM(U626:U627)","v":0},{"$f":"SUM(V626:V627)","v":0},0,{"$f":"SUM(X626:X627)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH626:AH627)","v":0},0,0,0,{"$f":"SUM(AL626:AL627)","v":0},0,0,0,0,{"$f":"SUM(AQ626:AQ627)","v":0},0,0,null,{"$f":"SUM(AU626:AU627)","v":0},null,{"$f":"SUM(AW626:AW627)","v":0},{"$f":"+AW628-'ROR-Model'!G628","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW629-'ROR-Model'!G629","v":0}]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW630-'ROR-Model'!G630","v":0}]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F536+F611+F628","v":0},null,{"$f":"H536+H611+H628","v":0},{"$f":"I536+I611+I628","v":0},0,0,0,0,0,0,0,0,{"$f":"R536+R611+R628","v":0},{"$f":"S536+S611+S628","v":0},0,0,0,0,{"$f":"X536+X611+X628","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH536+AH611+AH628","v":0},0,0,0,{"$f":"AL536+AL611+AL628","v":0},0,0,0,0,{"$f":"AQ536+AQ611+AQ628","v":0},0,0,0,{"$f":"AU536+AU611+AU628","v":0},null,{"$f":"AW536+AW611+AW628","v":0},{"$f":"+AW631-'ROR-Model'!G631","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F521+F526+F531+F541+F546+F551+F556+F561+F566+F571+F576+F581+F586+F591+F596+F601+F606+F616+F621","v":0},null,0,{"$f":"I521+I526+I531+I541+I546+I551+I556+I561+I566+I571+I576+I581+I586+I591+I596+I601+I606+I616+I621","v":0},0,0,0,0,0,0,0,0,{"$f":"R521+R526+R531+R541+R546+R551+R556+R561+R566+R571+R576+R581+R586+R591+R596+R601+R606+R616+R621","v":0},{"$f":"S521+S526+S531+S541+S546+S551+S556+S561+S566+S571+S576+S581+S586+S591+S596+S601+S606+S616+S621","v":0},0,{"$f":"U521+U526+U531+U541+U546+U551+U556+U561+U566+U571+U576+U581+U586+U591+U596+U601+U606+U616+U621","v":0},{"$f":"V521+V526+V531+V541+V546+V551+V556+V561+V566+V571+V576+V581+V586+V591+V596+V601+V606+V616+V621","v":0},0,{"$f":"X521+X526+X531+X541+X546+X551+X556+X561+X566+X571+X576+X581+X586+X591+X596+X601+X606+X616+X621","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH521+AH526+AH531+AH541+AH546+AH551+AH556+AH561+AH566+AH571+AH576+AH581+AH586+AH591+AH596+AH601+AH606+AH616+AH621","v":0},0,0,0,{"$f":"AL521+AL526+AL531+AL541+AL546+AL551+AL556+AL561+AL566+AL571+AL576+AL581+AL586+AL591+AL596+AL601+AL606+AL616+AL621","v":0},0,0,0,0,{"$f":"AQ521+AQ526+AQ531+AQ541+AQ546+AQ551+AQ556+AQ561+AQ566+AQ571+AQ576+AQ581+AQ586+AQ591+AQ596+AQ601+AQ606+AQ616+AQ621","v":0},0,0,0,{"$f":"AU521+AU526+AU531+AU541+AU546+AU551+AU556+AU561+AU566+AU571+AU576+AU581+AU586+AU591+AU596+AU601+AU606+AU616+AU621","v":0},null,{"$f":"AW521+AW526+AW531+AW541+AW546+AW551+AW556+AW561+AW566+AW571+AW576+AW581+AW586+AW591+AW596+AW601+AW606+AW616+AW621","v":0},{"$f":"+AW632-'ROR-Model'!G632","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"F537+F612","v":0},null,0,{"$f":"I537+I612","v":0},0,0,0,0,0,0,0,0,{"$f":"R537+R612","v":0},{"$f":"S537+S612","v":0},0,{"$f":"U537+U612","v":0},{"$f":"V537+V612","v":0},0,{"$f":"X537+X612","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH537+AH612","v":0},0,0,0,{"$f":"AL537+AL612","v":0},0,0,0,0,{"$f":"AQ537+AQ612","v":0},0,0,0,{"$f":"AU537+AU612","v":0},null,{"$f":"AW537+AW612","v":0},{"$f":"+AW633-'ROR-Model'!G633","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F617+F622","v":0},null,0,{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I617+I622","v":0},0,0,0,0,0,0,0,0,{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R617+R622","v":0},{"$f":"S522+S527+S532+S542+S547+S552+S557+S562+S567+S572+S577+S582+S587+S592+S597+S602+S607+S617+S622","v":0},0,{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U617+U622","v":0},{"$f":"V522+V527+V532+V542+V547+V552+V557+V562+V567+V572+V577+V582+V587+V592+V597+V602+V607+V617+V622","v":0},0,{"$f":"X522+X527+X532+X542+X547+X552+X557+X562+X567+X572+X577+X582+X587+X592+X597+X602+X607+X617+X622","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH522+AH527+AH532+AH542+AH547+AH552+AH557+AH562+AH567+AH572+AH577+AH582+AH587+AH592+AH597+AH602+AH607+AH617+AH622","v":0},0,0,0,{"$f":"AL522+AL527+AL532+AL542+AL547+AL552+AL557+AL562+AL567+AL572+AL577+AL582+AL587+AL592+AL597+AL602+AL607+AL617+AL622","v":0},0,0,0,0,{"$f":"AQ522+AQ527+AQ532+AQ542+AQ547+AQ552+AQ557+AQ562+AQ567+AQ572+AQ577+AQ582+AQ587+AQ592+AQ597+AQ602+AQ607+AQ617+AQ622","v":0},0,0,0,{"$f":"AU522+AU527+AU532+AU542+AU547+AU552+AU557+AU562+AU567+AU572+AU577+AU582+AU587+AU592+AU597+AU602+AU607+AU617+AU622","v":0},null,{"$f":"AW522+AW527+AW532+AW542+AW547+AW552+AW557+AW562+AW567+AW572+AW577+AW582+AW587+AW592+AW597+AW602+AW607+AW617+AW622","v":0},{"$f":"+AW634-'ROR-Model'!G634","v":0}]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F632","v":0},null,37225015.583235882,0,0,0,0,0,0,0,0,0,{"$f":"+(R201+R202+R230+R231+R501)-R632","v":0},{"$f":"+(S201+S202+S230+S231+S501)-S632","v":0},0,{"$f":"+(U201+U202+U230+U231+U501)-U632","v":0},{"$f":"+(V201+V202+V230+V231+V501)-V632","v":0},0,{"$f":"+(X201+X202+X230+X231+X501)-X632","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(AH201+AH202+AH230+AH231+AH501)-AH632","v":0},0,0,0,{"$f":"+(AL201+AL202+AL230+AL231+AL501)-AL632","v":0},0,0,0,0,{"$f":"+(AQ201+AQ202+AQ230+AQ231+AQ501)-AQ632","v":0},0,0,0,{"$f":"+(AU201+AU202+AU230+AU231+AU501)-AU632","v":37225015.583235882},null,{"$f":"+(AW201+AW202+AW230+AW231+AW501)-AW632","v":37225015.583235882},{"$f":"+AW635-'ROR-Model'!G636","v":0}]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F634","v":0},null,{"$f":"+(H324+H326+H354+H505)-H634","v":-18794832.264044601},{"$f":"+(I324+I326+I354+I505)-I634","v":0},0,0,0,0,0,0,0,0,{"$f":"+(R324+R326+R354+R505)-R634","v":0},{"$f":"+(S324+S326+S354+S505)-S634","v":0},0,{"$f":"+(U324+U326+U354+U505)-U634","v":0},{"$f":"+(V324+V326+V354+V505)-V634","v":0},0,{"$f":"+(X324+X326+X354+X505)-X634","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(AH324+AH326+AH354+AH505)-AH634","v":0},0,0,0,{"$f":"+(AL324+AL326+AL354+AL505)-AL634","v":0},0,0,0,0,{"$f":"+(AQ324+AQ326+AQ354+AQ505)-AQ634","v":0},0,0,0,{"$f":"+(AU324+AU326+AU354+AU505)-AU634-AU633","v":-18794832.264044601},null,{"$f":"+(AW324+AW326+AW354+AW505)-AW634-AW633","v":-18794832.264044601},{"$f":"+AW636-'ROR-Model'!G637","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW637-'ROR-Model'!G638","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW638-'ROR-Model'!G639","v":0}]
[null,"System Total Gas Purchase Expenses",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F613+F618+F623+F635+F636","v":0},null,{"$f":"H1*H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H613+H618+H623+H635+H636","v":18430183.319191281},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I613+I618+I623+I635+I636","v":0},{"$f":"J523+J528+J533+J538+J543+J548+J553+J558+J563+J568+J573+J578+J583+J588+J593+J598+J603+J608+J613+J618+J623+J635+J636","v":0},0,0,0,0,0,0,0,{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R613+R618+R623+R635+R636","v":0},{"$f":"S523+S528+S533+S538+S543+S548+S553+S558+S563+S568+S573+S578+S583+S588+S593+S598+S603+S608+S613+S618+S623+S635+S636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH523+AH528+AH533+AH538+AH543+AH548+AH553+AH558+AH563+AH568+AH573+AH578+AH583+AH588+AH593+AH598+AH603+AH608+AH613+AH618+AH623+AH635+AH636","v":0},0,0,0,{"$f":"AL523+AL528+AL533+AL538+AL543+AL548+AL553+AL558+AL563+AL568+AL573+AL578+AL583+AL588+AL593+AL598+AL603+AL608+AL613+AL618+AL623+AL635+AL636","v":0},0,0,0,0,{"$f":"AQ523+AQ528+AQ533+AQ538+AQ543+AQ548+AQ553+AQ558+AQ563+AQ568+AQ573+AQ578+AQ583+AQ588+AQ593+AQ598+AQ603+AQ608+AQ613+AQ618+AQ623+AQ635+AQ636","v":0},0,0,0,{"$f":"AU523+AU528+AU533+AU538+AU543+AU548+AU553+AU558+AU563+AU568+AU573+AU578+AU583+AU588+AU593+AU598+AU603+AU608+AU613+AU618+AU623+AU635+AU636","v":18430183.319191281},null,{"$f":"AW523+AW528+AW533+AW538+AW543+AW548+AW553+AW558+AW563+AW568+AW573+AW578+AW583+AW588+AW593+AW598+AW603+AW608+AW613+AW618+AW623+AW635+AW636","v":18430183.319191281},{"$f":"+AW639-'ROR-Model'!G640","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW640-'ROR-Model'!G641","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW641-'ROR-Model'!G641","v":0}]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW642-'ROR-Model'!G642","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW643-'ROR-Model'!G643","v":0}]
["Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW644-'ROR-Model'!G644","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW645-'ROR-Model'!G645","v":0}]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"$G$1*EXPENSES!L138","v":-3729.066404849993},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G646*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G646*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G646*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G646*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G646*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G646*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G646*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G646*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G646*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G646*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G646*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G646*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G646*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G646*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G646*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G646*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G646*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G646*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G646*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G646*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G646*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G646*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G646*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G646*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G646*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G646*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G646*$AS$1","v":0},null,{"$f":"SUM(F646:AT646)","v":-3729.066404849993},null,{"$f":"SUM(AU646:AU646)","v":-3729.066404849993},{"$f":"+AW646-'ROR-Model'!G647","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"$G$1*EXPENSES!L139","v":79237.982552449976},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G647*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G647*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G647*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G647*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G647*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G647*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G647*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G647*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G647*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G647*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G647*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G647*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G647*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G647*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G647*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G647*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G647*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G647*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G647*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G647*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G647*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G647*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G647*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G647*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G647*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G647*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G647*$AS$1","v":0},null,{"$f":"SUM(F647:AT647)","v":79237.982552449976},null,{"$f":"SUM(AU647:AU647)","v":79237.982552449976},{"$f":"+AW647-'ROR-Model'!G648","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW648-'ROR-Model'!G649","v":0}]
[null,"Total Production Expenses",null,null,null,{"$f":"SUM(F646:F647)","v":0},{"$f":"SUM(G646:G648)","v":75508.916147599986},{"$f":"H1*SUM(H646:H647)","v":0},{"$f":"SUM(I646:I647)","v":0},{"$f":"SUM(J646:J647)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R646:R647)","v":0},{"$f":"SUM(S646:S647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH646:AH647)","v":0},0,0,0,{"$f":"SUM(AL646:AL647)","v":0},0,0,0,0,{"$f":"SUM(AQ646:AQ647)","v":0},0,0,null,{"$f":"SUM(AU646:AU647)","v":75508.916147599986},null,{"$f":"SUM(AW646:AW647)","v":75508.916147599986},{"$f":"+AW649-'ROR-Model'!G650","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW650-'ROR-Model'!G651","v":0}]
["Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW651-'ROR-Model'!G652","v":0}]
[null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW652-'ROR-Model'!G653","v":0}]
[870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW653-'ROR-Model'!G654","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L146","v":1016931.4026681483},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G654*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G654*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G654*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G654*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G654*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G654*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G654*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G654*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G654*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G654*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G654*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G654*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G654*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G654*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G654*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G654*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G654*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G654*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G654*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G654*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G654*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G654*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G654*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G654*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G654*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G654*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G654*$AS$1","v":0},null,{"$f":"SUM(F654:AT654)","v":1016931.4026681483},null,{"$f":"SUM(AU654:AU654)","v":1016931.4026681483},{"$f":"+AW654-'ROR-Model'!G655","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L147","v":11564.20745974849},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G655*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G655*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G655*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G655*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G655*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G655*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G655*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G655*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G655*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G655*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G655*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G655*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G655*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G655*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G655*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G655*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G655*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G655*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G655*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G655*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G655*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G655*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G655*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G655*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G655*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G655*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G655*$AS$1","v":0},null,{"$f":"SUM(F655:AT655)","v":11564.20745974849},null,{"$f":"SUM(AU655:AU655)","v":11564.20745974849},{"$f":"+AW655-'ROR-Model'!G656","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F654:F655)","v":0},{"$f":"SUM(G654:G655)","v":1028495.6101278968},{"$f":"H1*SUM(H654:H655)","v":0},{"$f":"SUM(I654:I655)","v":0},{"$f":"SUM(J654:J655)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q654:Q655)","v":0},{"$f":"SUM(R654:R655)","v":0},{"$f":"SUM(S654:S655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH654:AH655)","v":0},0,0,0,{"$f":"SUM(AL654:AL655)","v":0},0,0,0,0,{"$f":"SUM(AQ654:AQ655)","v":0},0,0,null,{"$f":"SUM(AU654:AU655)","v":1028495.6101278968},null,{"$f":"SUM(AW654:AW655)","v":1028495.6101278968},{"$f":"+AW656-'ROR-Model'!G657","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW657-'ROR-Model'!G658","v":0}]
[871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW658-'ROR-Model'!G659","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L151","v":114033.65506834909},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G659*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G659*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G659*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G659*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G659*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G659*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G659*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G659*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G659*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G659*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G659*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G659*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G659*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G659*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G659*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G659*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G659*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G659*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G659*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G659*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G659*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G659*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G659*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G659*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G659*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G659*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G659*$AS$1","v":0},null,{"$f":"SUM(F659:AT659)","v":114033.65506834909},null,{"$f":"SUM(AU659:AU659)","v":114033.65506834909},{"$f":"+AW659-'ROR-Model'!G660","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L152","v":-2838.5598207999938},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G660*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G660*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G660*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G660*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G660*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G660*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G660*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G660*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G660*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G660*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G660*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G660*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G660*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G660*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G660*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G660*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G660*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G660*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G660*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G660*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G660*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G660*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G660*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G660*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G660*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G660*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G660*$AS$1","v":0},null,{"$f":"SUM(F660:AT660)","v":-2838.5598207999938},null,{"$f":"SUM(AU660:AU660)","v":-2838.5598207999938},{"$f":"+AW660-'ROR-Model'!G661","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F659:F660)","v":0},{"$f":"SUM(G659:G660)","v":111195.09524754909},{"$f":"H1*SUM(H659:H660)","v":0},{"$f":"SUM(I659:I660)","v":0},{"$f":"SUM(J659:J660)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q659:Q660)","v":0},{"$f":"SUM(R659:R660)","v":0},{"$f":"SUM(S659:S660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH659:AH660)","v":0},0,0,0,{"$f":"SUM(AL659:AL660)","v":0},0,0,0,0,{"$f":"SUM(AQ659:AQ660)","v":0},0,0,null,{"$f":"SUM(AU659:AU660)","v":111195.09524754909},null,{"$f":"SUM(AW659:AW660)","v":111195.09524754909},{"$f":"+AW661-'ROR-Model'!G662","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW662-'ROR-Model'!G663","v":0}]
[872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW663-'ROR-Model'!G664","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L156","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G664*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G664*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G664*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G664*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G664*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G664*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G664*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G664*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G664*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G664*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G664*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G664*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G664*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G664*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G664*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G664*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G664*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G664*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G664*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G664*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G664*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G664*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G664*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G664*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G664*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G664*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G664*$AS$1","v":0},null,{"$f":"SUM(F664:AT664)","v":0},null,{"$f":"SUM(AU664:AU664)","v":0},{"$f":"+AW664-'ROR-Model'!G665","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L157","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G665*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G665*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G665*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G665*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G665*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G665*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G665*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G665*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G665*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G665*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G665*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G665*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G665*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G665*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G665*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G665*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G665*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G665*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G665*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G665*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G665*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G665*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G665*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G665*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G665*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G665*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G665*$AS$1","v":0},null,{"$f":"SUM(F665:AT665)","v":0},null,{"$f":"SUM(AU665:AU665)","v":0},{"$f":"+AW665-'ROR-Model'!G666","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F664:F665)","v":0},{"$f":"SUM(G664:G665)","v":0},{"$f":"H1*SUM(H664:H665)","v":0},{"$f":"SUM(I664:I665)","v":0},{"$f":"SUM(J664:J665)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q664:Q665)","v":0},{"$f":"SUM(R664:R665)","v":0},{"$f":"SUM(S664:S665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH664:AH665)","v":0},0,0,0,{"$f":"SUM(AL664:AL665)","v":0},0,0,0,0,{"$f":"SUM(AQ664:AQ665)","v":0},0,0,null,{"$f":"SUM(AU664:AU665)","v":0},null,{"$f":"SUM(AW664:AW665)","v":0},{"$f":"+AW666-'ROR-Model'!G667","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW667-'ROR-Model'!G668","v":0}]
[873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW668-'ROR-Model'!G669","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L161","v":3749.2858020999993},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G669*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G669*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G669*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G669*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G669*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G669*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G669*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G669*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G669*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G669*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G669*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G669*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G669*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G669*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G669*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G669*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G669*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G669*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G669*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G669*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G669*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G669*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G669*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G669*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G669*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G669*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G669*$AS$1","v":0},null,{"$f":"SUM(F669:AT669)","v":3749.2858020999993},null,{"$f":"SUM(AU669:AU669)","v":3749.2858020999993},{"$f":"+AW669-'ROR-Model'!G670","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L162","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G670*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G670*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G670*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G670*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G670*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G670*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G670*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G670*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G670*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G670*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G670*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G670*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G670*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G670*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G670*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G670*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G670*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G670*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G670*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G670*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G670*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G670*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G670*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G670*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G670*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G670*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G670*$AS$1","v":0},null,{"$f":"SUM(F670:AT670)","v":0},null,{"$f":"SUM(AU670:AU670)","v":0},{"$f":"+AW670-'ROR-Model'!G671","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F669:F670)","v":0},{"$f":"SUM(G669:G670)","v":3749.2858020999993},{"$f":"H1*SUM(H669:H670)","v":0},{"$f":"SUM(I669:I670)","v":0},{"$f":"SUM(J669:J670)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q669:Q670)","v":0},{"$f":"SUM(R669:R670)","v":0},{"$f":"SUM(S669:S670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH669:AH670)","v":0},0,0,0,{"$f":"SUM(AL669:AL670)","v":0},0,0,0,0,{"$f":"SUM(AQ669:AQ670)","v":0},0,0,null,{"$f":"SUM(AU669:AU670)","v":3749.2858020999993},null,{"$f":"SUM(AW669:AW670)","v":3749.2858020999993},{"$f":"+AW671-'ROR-Model'!G672","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW672-'ROR-Model'!G673","v":0}]
[874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW673-'ROR-Model'!G674","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L166","v":-314836.75933324732},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G674*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G674*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G674*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G674*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G674*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G674*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G674*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G674*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G674*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G674*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G674*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G674*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G674*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G674*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G674*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G674*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G674*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G674*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G674*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G674*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G674*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G674*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G674*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G674*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G674*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G674*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G674*$AS$1","v":0},null,{"$f":"SUM(F674:AT674)","v":-314836.75933324732},null,{"$f":"SUM(AU674:AU674)","v":-314836.75933324732},{"$f":"+AW674-'ROR-Model'!G675","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L167","v":-69136.524228489958},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G675*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G675*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G675*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G675*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G675*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G675*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G675*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G675*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G675*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G675*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G675*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G675*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G675*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G675*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G675*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G675*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G675*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G675*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G675*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G675*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G675*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G675*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G675*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G675*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G675*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G675*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G675*$AS$1","v":0},null,{"$f":"SUM(F675:AT675)","v":-69136.524228489958},null,{"$f":"SUM(AU675:AU675)","v":-69136.524228489958},{"$f":"+AW675-'ROR-Model'!G676","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F674:F675)","v":0},{"$f":"SUM(G674:G675)","v":-383973.28356173728},{"$f":"H1*SUM(H674:H675)","v":0},{"$f":"SUM(I674:I675)","v":0},{"$f":"SUM(J674:J675)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q674:Q675)","v":0},{"$f":"SUM(R674:R675)","v":0},{"$f":"SUM(S674:S675)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH674:AH675)","v":0},0,0,0,{"$f":"SUM(AL674:AL675)","v":0},0,0,0,0,{"$f":"SUM(AQ674:AQ675)","v":0},0,0,null,{"$f":"SUM(AU674:AU675)","v":-383973.28356173728},null,{"$f":"SUM(AW674:AW675)","v":-383973.28356173728},{"$f":"+AW676-'ROR-Model'!G677","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW677-'ROR-Model'!G678","v":0}]
[875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW678-'ROR-Model'!G679","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L171","v":249007.72964938078},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G679*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G679*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G679*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G679*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G679*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G679*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G679*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G679*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G679*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G679*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G679*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G679*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G679*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G679*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G679*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G679*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G679*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G679*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G679*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G679*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G679*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G679*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G679*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G679*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G679*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G679*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G679*$AS$1","v":0},null,{"$f":"SUM(F679:AT679)","v":249007.72964938078},null,{"$f":"SUM(AU679:AU679)","v":249007.72964938078},{"$f":"+AW679-'ROR-Model'!G680","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L172","v":26399.129824428615},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G680*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G680*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G680*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G680*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G680*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G680*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G680*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G680*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G680*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G680*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G680*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G680*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G680*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G680*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G680*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G680*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G680*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G680*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G680*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G680*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G680*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G680*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G680*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G680*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G680*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G680*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G680*$AS$1","v":0},null,{"$f":"SUM(F680:AT680)","v":26399.129824428615},null,{"$f":"SUM(AU680:AU680)","v":26399.129824428615},{"$f":"+AW680-'ROR-Model'!G681","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F679:F680)","v":0},{"$f":"SUM(G679:G680)","v":275406.85947380937},{"$f":"H1*SUM(H679:H680)","v":0},{"$f":"SUM(I679:I680)","v":0},{"$f":"SUM(J679:J680)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q679:Q680)","v":0},{"$f":"SUM(R679:R680)","v":0},{"$f":"SUM(S679:S680)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH679:AH680)","v":0},0,0,0,{"$f":"SUM(AL679:AL680)","v":0},0,0,0,0,{"$f":"SUM(AQ679:AQ680)","v":0},0,0,null,{"$f":"SUM(AU679:AU680)","v":275406.85947380937},null,{"$f":"SUM(AW679:AW680)","v":275406.85947380937},{"$f":"+AW681-'ROR-Model'!G682","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW682-'ROR-Model'!G683","v":0}]
[878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW683-'ROR-Model'!G684","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L176","v":166195.33505909843},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G684*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G684*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G684*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G684*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G684*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G684*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G684*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G684*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G684*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G684*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G684*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G684*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G684*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G684*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G684*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G684*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G684*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G684*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G684*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G684*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G684*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G684*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G684*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G684*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G684*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G684*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G684*$AS$1","v":0},null,{"$f":"SUM(F684:AT684)","v":166195.33505909843},null,{"$f":"SUM(AU684:AU684)","v":166195.33505909843},{"$f":"+AW684-'ROR-Model'!G685","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L177","v":13685.318226100149},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G685*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G685*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G685*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G685*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G685*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G685*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G685*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G685*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G685*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G685*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G685*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G685*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G685*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G685*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G685*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G685*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G685*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G685*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G685*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G685*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G685*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G685*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G685*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G685*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G685*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G685*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G685*$AS$1","v":0},null,{"$f":"SUM(F685:AT685)","v":13685.318226100149},null,{"$f":"SUM(AU685:AU685)","v":13685.318226100149},{"$f":"+AW685-'ROR-Model'!G686","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F684:F685)","v":0},{"$f":"SUM(G684:G685)","v":179880.65328519858},{"$f":"H1*SUM(H684:H685)","v":0},{"$f":"SUM(I684:I685)","v":0},{"$f":"SUM(J684:J685)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q684:Q685)","v":0},{"$f":"SUM(R684:R685)","v":0},{"$f":"SUM(S684:S685)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH684:AH685)","v":0},0,0,0,{"$f":"SUM(AL684:AL685)","v":0},0,0,0,0,{"$f":"SUM(AQ684:AQ685)","v":0},0,0,null,{"$f":"SUM(AU684:AU685)","v":179880.65328519858},null,{"$f":"SUM(AW684:AW685)","v":179880.65328519858},{"$f":"+AW686-'ROR-Model'!G687","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW687-'ROR-Model'!G688","v":0}]
[879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW688-'ROR-Model'!G689","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L181","v":252040.13382808072},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G689*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G689*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G689*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G689*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G689*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G689*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G689*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G689*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G689*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G689*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G689*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G689*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G689*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G689*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G689*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G689*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G689*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G689*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G689*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G689*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G689*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G689*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G689*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G689*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G689*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G689*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G689*$AS$1","v":0},null,{"$f":"SUM(F689:AT689)","v":252040.13382808072},null,{"$f":"SUM(AU689:AU689)","v":252040.13382808072},{"$f":"+AW689-'ROR-Model'!G690","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L182","v":25896.968955406686},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G690*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G690*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G690*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G690*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G690*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G690*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G690*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G690*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G690*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G690*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G690*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G690*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G690*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G690*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G690*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G690*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G690*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G690*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G690*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G690*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G690*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G690*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G690*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G690*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G690*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G690*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G690*$AS$1","v":0},null,{"$f":"SUM(F690:AT690)","v":25896.968955406686},null,{"$f":"SUM(AU690:AU690)","v":25896.968955406686},{"$f":"+AW690-'ROR-Model'!G691","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F689:F690)","v":0},{"$f":"SUM(G689:G690)","v":277937.10278348741},{"$f":"H1*SUM(H689:H690)","v":0},{"$f":"SUM(I689:I690)","v":0},{"$f":"SUM(J689:J690)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q689:Q690)","v":0},{"$f":"SUM(R689:R690)","v":0},{"$f":"SUM(S689:S690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH689:AH690)","v":0},0,0,0,{"$f":"SUM(AL689:AL690)","v":0},0,0,0,0,{"$f":"SUM(AQ689:AQ690)","v":0},0,0,null,{"$f":"SUM(AU689:AU690)","v":277937.10278348741},null,{"$f":"SUM(AW689:AW690)","v":277937.10278348741},{"$f":"+AW691-'ROR-Model'!G692","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW692-'ROR-Model'!G693","v":0}]
[880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW693-'ROR-Model'!G694","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L186","v":454097.18403608352},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G694*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G694*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G694*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G694*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G694*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G694*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G694*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G694*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G694*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G694*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G694*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G694*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G694*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G694*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G694*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G694*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G694*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G694*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G694*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G694*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G694*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G694*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G694*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G694*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G694*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G694*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G694*$AS$1","v":0},null,{"$f":"SUM(F694:AT694)","v":454097.18403608352},null,{"$f":"SUM(AU694:AU694)","v":454097.18403608352},{"$f":"+AW694-'ROR-Model'!G695","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L187","v":49941.131948962458},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G695*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G695*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G695*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G695*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G695*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G695*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G695*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G695*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G695*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G695*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G695*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G695*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G695*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G695*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G695*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G695*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G695*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G695*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G695*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G695*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G695*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G695*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G695*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G695*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G695*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G695*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G695*$AS$1","v":0},null,{"$f":"SUM(F695:AT695)","v":49941.131948962458},null,{"$f":"SUM(AU695:AU695)","v":49941.131948962458},{"$f":"+AW695-'ROR-Model'!G696","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F694:F695)","v":0},{"$f":"SUM(G694:G695)","v":504038.31598504598},{"$f":"H1*SUM(H694:H695)","v":0},{"$f":"SUM(I694:I695)","v":0},{"$f":"SUM(J694:J695)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q694:Q695)","v":0},{"$f":"SUM(R694:R695)","v":0},{"$f":"SUM(S694:S695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH694:AH695)","v":0},0,0,0,{"$f":"SUM(AL694:AL695)","v":0},0,0,0,0,{"$f":"SUM(AQ694:AQ695)","v":0},0,0,null,{"$f":"SUM(AU694:AU695)","v":504038.31598504598},null,{"$f":"SUM(AW694:AW695)","v":504038.31598504598},{"$f":"+AW696-'ROR-Model'!G697","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW697-'ROR-Model'!G698","v":0}]
[881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW698-'ROR-Model'!G699","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L191","v":41995.618198939963},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G699*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G699*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G699*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G699*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G699*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G699*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G699*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G699*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G699*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G699*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G699*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G699*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G699*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G699*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G699*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G699*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G699*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G699*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G699*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G699*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G699*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G699*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G699*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G699*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G699*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G699*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G699*$AS$1","v":0},null,{"$f":"SUM(F699:AT699)","v":41995.618198939963},null,{"$f":"SUM(AU699:AU699)","v":41995.618198939963},{"$f":"+AW699-'ROR-Model'!G700","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L192","v":1437.6559798000003},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G700*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G700*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G700*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G700*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G700*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G700*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G700*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G700*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G700*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G700*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G700*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G700*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G700*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G700*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G700*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G700*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G700*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G700*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G700*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G700*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G700*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G700*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G700*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G700*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G700*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G700*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G700*$AS$1","v":0},null,{"$f":"SUM(F700:AT700)","v":1437.6559798000003},null,{"$f":"SUM(AU700:AU700)","v":1437.6559798000003},{"$f":"+AW700-'ROR-Model'!G701","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F699:F700)","v":0},{"$f":"SUM(G699:G700)","v":43433.274178739965},{"$f":"H1*SUM(H699:H700)","v":0},{"$f":"SUM(I699:I700)","v":0},{"$f":"SUM(J699:J700)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q699:Q700)","v":0},{"$f":"SUM(R699:R700)","v":0},{"$f":"SUM(S699:S700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH699:AH700)","v":0},0,0,0,{"$f":"SUM(AL699:AL700)","v":0},0,0,0,0,{"$f":"SUM(AQ699:AQ700)","v":0},0,0,null,{"$f":"SUM(AU699:AU700)","v":43433.274178739965},null,{"$f":"SUM(AW699:AW700)","v":43433.274178739965},{"$f":"+AW701-'ROR-Model'!G702","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW702-'ROR-Model'!G703","v":0}]
[885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW703-'ROR-Model'!G704","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L196","v":60274.336411440047},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G704*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G704*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G704*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G704*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G704*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G704*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G704*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G704*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G704*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G704*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G704*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G704*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G704*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G704*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G704*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G704*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G704*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G704*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G704*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G704*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G704*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G704*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G704*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G704*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G704*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G704*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G704*$AS$1","v":0},null,{"$f":"SUM(F704:AT704)","v":60274.336411440047},null,{"$f":"SUM(AU704:AU704)","v":60274.336411440047},{"$f":"+AW704-'ROR-Model'!G705","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L197","v":1995.9584280800045},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G705*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G705*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G705*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G705*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G705*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G705*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G705*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G705*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G705*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G705*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G705*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G705*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G705*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G705*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G705*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G705*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G705*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G705*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G705*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G705*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G705*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G705*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G705*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G705*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G705*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G705*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G705*$AS$1","v":0},null,{"$f":"SUM(F705:AT705)","v":1995.9584280800045},null,{"$f":"SUM(AU705:AU705)","v":1995.9584280800045},{"$f":"+AW705-'ROR-Model'!G706","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F704:F705)","v":0},{"$f":"SUM(G704:G705)","v":62270.294839520051},{"$f":"H1*SUM(H704:H705)","v":0},{"$f":"SUM(I704:I705)","v":0},{"$f":"SUM(J704:J705)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704:Q705)","v":0},{"$f":"SUM(R704:R705)","v":0},{"$f":"SUM(S704:S705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH704:AH705)","v":0},0,0,0,{"$f":"SUM(AL704:AL705)","v":0},0,0,0,0,{"$f":"SUM(AQ704:AQ705)","v":0},0,0,null,{"$f":"SUM(AU704:AU705)","v":62270.294839520051},null,{"$f":"SUM(AW704:AW705)","v":62270.294839520051},{"$f":"+AW706-'ROR-Model'!G707","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW707-'ROR-Model'!G708","v":0}]
[886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW708-'ROR-Model'!G709","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L201","v":728.77741401999083},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G709*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G709*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G709*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G709*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G709*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G709*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G709*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G709*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G709*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G709*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G709*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G709*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G709*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G709*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G709*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G709*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G709*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G709*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G709*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G709*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G709*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G709*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G709*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G709*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G709*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G709*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G709*$AS$1","v":0},null,{"$f":"SUM(F709:AT709)","v":728.77741401999083},null,{"$f":"SUM(AU709:AU709)","v":728.77741401999083},{"$f":"+AW709-'ROR-Model'!G710","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L202","v":1.4272134599996207},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G710*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G710*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G710*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G710*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G710*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G710*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G710*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G710*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G710*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G710*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G710*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G710*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G710*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G710*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G710*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G710*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G710*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G710*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G710*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G710*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G710*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G710*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G710*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G710*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G710*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G710*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G710*$AS$1","v":0},null,{"$f":"SUM(F710:AT710)","v":1.4272134599996207},null,{"$f":"SUM(AU710:AU710)","v":1.4272134599996207},{"$f":"+AW710-'ROR-Model'!G711","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F709:F710)","v":0},{"$f":"SUM(G709:G710)","v":730.20462747999045},{"$f":"H1*SUM(H709:H710)","v":0},{"$f":"SUM(I709:I710)","v":0},{"$f":"SUM(J709:J710)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q709:Q710)","v":0},{"$f":"SUM(R709:R710)","v":0},{"$f":"SUM(S709:S710)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH709:AH710)","v":0},0,0,0,{"$f":"SUM(AL709:AL710)","v":0},0,0,0,0,{"$f":"SUM(AQ709:AQ710)","v":0},0,0,null,{"$f":"SUM(AU709:AU710)","v":730.20462747999045},null,{"$f":"SUM(AW709:AW710)","v":730.20462747999045},{"$f":"+AW711-'ROR-Model'!G712","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW712-'ROR-Model'!G713","v":0}]
[887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW713-'ROR-Model'!G714","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L206","v":363625.47799125314},null,null,null,null,null,null,null,null,null,null,{"$f":"+'PIPELINE INTEGRITY'!G18*R1","v":0},{"$f":"'Optional Adjustment 1'!G714*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G714*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G714*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G714*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G714*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G714*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G714*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G714*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G714*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G714*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G714*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G714*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G714*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G714*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G714*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G714*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G714*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G714*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G714*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G714*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G714*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G714*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G714*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G714*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G714*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G714*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G714*$AS$1","v":0},null,{"$f":"SUM(F714:AT714)","v":363625.47799125314},null,{"$f":"SUM(AU714:AU714)","v":363625.47799125314},{"$f":"+AW714-'ROR-Model'!G715","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L207","v":6443.1833041732316},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G715*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G715*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G715*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G715*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G715*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G715*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G715*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G715*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G715*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G715*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G715*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G715*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G715*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G715*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G715*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G715*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G715*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G715*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G715*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G715*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G715*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G715*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G715*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G715*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G715*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G715*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G715*$AS$1","v":0},null,{"$f":"SUM(F715:AT715)","v":6443.1833041732316},null,{"$f":"SUM(AU715:AU715)","v":6443.1833041732316},{"$f":"+AW715-'ROR-Model'!G716","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F714:F715)","v":0},{"$f":"SUM(G714:G715)","v":370068.66129542637},{"$f":"H1*SUM(H714:H715)","v":0},{"$f":"SUM(I714:I715)","v":0},{"$f":"SUM(J714:J715)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q714:Q715)","v":0},{"$f":"SUM(R714:R715)","v":0},{"$f":"SUM(S714:S715)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH714:AH715)","v":0},0,0,0,{"$f":"SUM(AL714:AL715)","v":0},0,0,0,0,{"$f":"SUM(AQ714:AQ715)","v":0},0,0,null,{"$f":"SUM(AU714:AU715)","v":370068.66129542637},null,{"$f":"SUM(AW714:AW715)","v":370068.66129542637},{"$f":"+AW716-'ROR-Model'!G717","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW717-'ROR-Model'!G718","v":0}]
[888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW718-'ROR-Model'!G719","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L211","v":-226883.47200190835},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G719*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G719*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G719*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G719*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G719*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G719*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G719*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G719*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G719*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G719*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G719*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G719*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G719*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G719*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G719*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G719*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G719*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G719*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G719*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G719*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G719*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G719*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G719*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G719*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G719*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G719*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G719*$AS$1","v":0},null,{"$f":"SUM(F719:AT719)","v":-226883.47200190835},null,{"$f":"SUM(AU719:AU719)","v":-226883.47200190835},{"$f":"+AW719-'ROR-Model'!G720","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L212","v":-34067.849274760098},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G720*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G720*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G720*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G720*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G720*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G720*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G720*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G720*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G720*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G720*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G720*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G720*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G720*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G720*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G720*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G720*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G720*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G720*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G720*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G720*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G720*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G720*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G720*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G720*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G720*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G720*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G720*$AS$1","v":0},null,{"$f":"SUM(F720:AT720)","v":-34067.849274760098},null,{"$f":"SUM(AU720:AU720)","v":-34067.849274760098},{"$f":"+AW720-'ROR-Model'!G721","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F719:F720)","v":0},{"$f":"SUM(G719:G720)","v":-260951.32127666846},{"$f":"H1*SUM(H719:H720)","v":0},{"$f":"SUM(I719:I720)","v":0},{"$f":"SUM(J719:J720)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q719:Q720)","v":0},{"$f":"SUM(R719:R720)","v":0},{"$f":"SUM(S719:S720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH719:AH720)","v":0},0,0,0,{"$f":"SUM(AL719:AL720)","v":0},0,0,0,0,{"$f":"SUM(AQ719:AQ720)","v":0},0,0,null,{"$f":"SUM(AU719:AU720)","v":-260951.32127666846},null,{"$f":"SUM(AW719:AW720)","v":-260951.32127666846},{"$f":"+AW721-'ROR-Model'!G722","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW722-'ROR-Model'!G723","v":0}]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW723-'ROR-Model'!G724","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L216","v":-25865.052724800524},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G724*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G724*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G724*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G724*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G724*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G724*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G724*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G724*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G724*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G724*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G724*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G724*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G724*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G724*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G724*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G724*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G724*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G724*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G724*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G724*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G724*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G724*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G724*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G724*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G724*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G724*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G724*$AS$1","v":0},null,{"$f":"SUM(F724:AT724)","v":-25865.052724800524},null,{"$f":"SUM(AU724:AU724)","v":-25865.052724800524},{"$f":"+AW724-'ROR-Model'!G725","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L217","v":31954.827096956767},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G725*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G725*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G725*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G725*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G725*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G725*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G725*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G725*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G725*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G725*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G725*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G725*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G725*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G725*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G725*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G725*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G725*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G725*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G725*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G725*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G725*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G725*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G725*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G725*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G725*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G725*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G725*$AS$1","v":0},null,{"$f":"SUM(F725:AT725)","v":31954.827096956767},null,{"$f":"SUM(AU725:AU725)","v":31954.827096956767},{"$f":"+AW725-'ROR-Model'!G726","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F724:F725)","v":0},{"$f":"SUM(G724:G725)","v":6089.7743721562438},{"$f":"H1*SUM(H724:H725)","v":0},{"$f":"SUM(I724:I725)","v":0},{"$f":"SUM(J724:J725)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q724:Q725)","v":0},{"$f":"SUM(R724:R725)","v":0},{"$f":"SUM(S724:S725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH724:AH725)","v":0},0,0,0,{"$f":"SUM(AL724:AL725)","v":0},0,0,0,0,{"$f":"SUM(AQ724:AQ725)","v":0},0,0,null,{"$f":"SUM(AU724:AU725)","v":6089.7743721562438},null,{"$f":"SUM(AW724:AW725)","v":6089.7743721562438},{"$f":"+AW726-'ROR-Model'!G727","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW727-'ROR-Model'!G728","v":0}]
[892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW728-'ROR-Model'!G729","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L221","v":36293.959310359904},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G729*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G729*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G729*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G729*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G729*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G729*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G729*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G729*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G729*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G729*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G729*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G729*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G729*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G729*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G729*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G729*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G729*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G729*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G729*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G729*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G729*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G729*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G729*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G729*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G729*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G729*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G729*$AS$1","v":0},null,{"$f":"SUM(F729:AT729)","v":36293.959310359904},null,{"$f":"SUM(AU729:AU729)","v":36293.959310359904},{"$f":"+AW729-'ROR-Model'!G730","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L222","v":7480.1841634680022},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G730*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G730*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G730*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G730*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G730*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G730*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G730*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G730*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G730*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G730*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G730*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G730*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G730*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G730*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G730*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G730*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G730*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G730*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G730*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G730*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G730*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G730*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G730*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G730*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G730*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G730*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G730*$AS$1","v":0},null,{"$f":"SUM(F730:AT730)","v":7480.1841634680022},null,{"$f":"SUM(AU730:AU730)","v":7480.1841634680022},{"$f":"+AW730-'ROR-Model'!G731","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F729:F730)","v":0},{"$f":"SUM(G729:G730)","v":43774.143473827906},{"$f":"H1*SUM(H729:H730)","v":0},{"$f":"SUM(I729:I730)","v":0},{"$f":"SUM(J729:J730)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q729:Q730)","v":0},{"$f":"SUM(R729:R730)","v":0},{"$f":"SUM(S729:S730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH729:AH730)","v":0},0,0,0,{"$f":"SUM(AL729:AL730)","v":0},0,0,0,0,{"$f":"SUM(AQ729:AQ730)","v":0},0,0,null,{"$f":"SUM(AU729:AU730)","v":43774.143473827906},null,{"$f":"SUM(AW729:AW730)","v":43774.143473827906},{"$f":"+AW731-'ROR-Model'!G732","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW732-'ROR-Model'!G733","v":0}]
[893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW733-'ROR-Model'!G734","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L226","v":-8593.7640620226739},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G734*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G734*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G734*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G734*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G734*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G734*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G734*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G734*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G734*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G734*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G734*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G734*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G734*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G734*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G734*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G734*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G734*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G734*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G734*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G734*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G734*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G734*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G734*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G734*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G734*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G734*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G734*$AS$1","v":0},null,{"$f":"SUM(F734:AT734)","v":-8593.7640620226739},null,{"$f":"SUM(AU734:AU734)","v":-8593.7640620226739},{"$f":"+AW734-'ROR-Model'!G735","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L227","v":-249.4295500799999},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G735*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G735*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G735*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G735*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G735*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G735*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G735*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G735*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G735*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G735*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G735*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G735*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G735*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G735*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G735*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G735*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G735*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G735*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G735*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G735*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G735*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G735*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G735*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G735*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G735*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G735*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G735*$AS$1","v":0},null,{"$f":"SUM(F735:AT735)","v":-249.4295500799999},null,{"$f":"SUM(AU735:AU735)","v":-249.4295500799999},{"$f":"+AW735-'ROR-Model'!G736","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F734:F735)","v":0},{"$f":"SUM(G734:G735)","v":-8843.1936121026738},{"$f":"H1*SUM(H734:H735)","v":0},{"$f":"SUM(I734:I735)","v":0},{"$f":"SUM(J734:J735)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q734:Q735)","v":0},{"$f":"SUM(R734:R735)","v":0},{"$f":"SUM(S734:S735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH734:AH735)","v":0},0,0,0,{"$f":"SUM(AL734:AL735)","v":0},0,0,0,0,{"$f":"SUM(AQ734:AQ735)","v":0},0,0,null,{"$f":"SUM(AU734:AU735)","v":-8843.1936121026738},null,{"$f":"SUM(AW734:AW735)","v":-8843.1936121026738},{"$f":"+AW736-'ROR-Model'!G737","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW737-'ROR-Model'!G738","v":0}]
[8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW738-'ROR-Model'!G739","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L231","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G739*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G739*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G739*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G739*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G739*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G739*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G739*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G739*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G739*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G739*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G739*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G739*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G739*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G739*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G739*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G739*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G739*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G739*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G739*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G739*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G739*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G739*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G739*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G739*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G739*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G739*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G739*$AS$1","v":0},null,{"$f":"SUM(F739:AT739)","v":0},null,{"$f":"SUM(AU739:AU739)","v":0},{"$f":"+AW739-'ROR-Model'!G740","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L232","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G740*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G740*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G740*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G740*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G740*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G740*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G740*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G740*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G740*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G740*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G740*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G740*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G740*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G740*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G740*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G740*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G740*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G740*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G740*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G740*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G740*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G740*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G740*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G740*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G740*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G740*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G740*$AS$1","v":0},null,{"$f":"SUM(F740:AT740)","v":0},null,{"$f":"SUM(AU740:AU740)","v":0},{"$f":"+AW740-'ROR-Model'!G741","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F739:F740)","v":0},{"$f":"SUM(G739:G740)","v":0},{"$f":"H1*SUM(H739:H740)","v":0},{"$f":"SUM(I739:I740)","v":0},{"$f":"SUM(J739:J740)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q739:Q740)","v":0},{"$f":"SUM(R739:R740)","v":0},{"$f":"SUM(S739:S740)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH739:AH740)","v":0},0,0,0,{"$f":"SUM(AL739:AL740)","v":0},0,0,0,0,{"$f":"SUM(AQ739:AQ740)","v":0},0,0,null,{"$f":"SUM(AU739:AU740)","v":0},null,{"$f":"SUM(AW739:AW740)","v":0},{"$f":"+AW741-'ROR-Model'!G742","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW742-'ROR-Model'!G743","v":0}]
[8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW743-'ROR-Model'!G744","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L236","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G744*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G744*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G744*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G744*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G744*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G744*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G744*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G744*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G744*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G744*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G744*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G744*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G744*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G744*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G744*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G744*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G744*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G744*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G744*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G744*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G744*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G744*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G744*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G744*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G744*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G744*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G744*$AS$1","v":0},null,{"$f":"SUM(F744:AT744)","v":0},null,{"$f":"SUM(AU744:AU744)","v":0},{"$f":"+AW744-'ROR-Model'!G745","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L237","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G745*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G745*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G745*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G745*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G745*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G745*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G745*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G745*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G745*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G745*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G745*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G745*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G745*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G745*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G745*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G745*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G745*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G745*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G745*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G745*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G745*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G745*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G745*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G745*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G745*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G745*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G745*$AS$1","v":0},null,{"$f":"SUM(F745:AT745)","v":0},null,{"$f":"SUM(AU745:AU745)","v":0},{"$f":"+AW745-'ROR-Model'!G746","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F744:F745)","v":0},{"$f":"SUM(G744:G745)","v":0},{"$f":"H1*SUM(H744:H745)","v":0},{"$f":"SUM(I744:I745)","v":0},{"$f":"SUM(J744:J745)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q744:Q745)","v":0},{"$f":"SUM(R744:R745)","v":0},{"$f":"SUM(S744:S745)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH744:AH745)","v":0},0,0,0,{"$f":"SUM(AL744:AL745)","v":0},0,0,0,0,{"$f":"SUM(AQ744:AQ745)","v":0},0,0,null,{"$f":"SUM(AU744:AU745)","v":0},null,{"$f":"SUM(AW744:AW745)","v":0},{"$f":"+AW746-'ROR-Model'!G747","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW747-'ROR-Model'!G748","v":0}]
["System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW748-'ROR-Model'!G749","v":0}]
[null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"F654+F659+F664+F669+F674+F679+F684+F689+F694+F699+F704+F709+F714+F719+F724+F729+F734+F739+F744","v":0},2182793.8473152751,{"$f":"H1*H654+H659+H664+H669+H674+H679+H684+H689+H694+H699+H704+H709+H714+H719+H724+H729+H734+H739+H744","v":0},{"$f":"I654+I659+I664+I669+I674+I679+I684+I689+I694+I699+I704+I709+I714+I719+I724+I729+I734+I739+I744","v":0},{"$f":"J654+J659+J664+J669+J674+J679+J684+J689+J694+J699+J704+J709+J714+J719+J724+J729+J734+J739+J744","v":0},0,0,0,0,0,0,{"$f":"Q654+Q659+Q664+Q669+Q674+Q679+Q684+Q689+Q694+Q699+Q704+Q709+Q714+Q719+Q724+Q729+Q734+Q739+Q744","v":0},{"$f":"R654+R659+R664+R669+R674+R679+R684+R689+R694+R699+R704+R709+R714+R719+R724+R729+R734+R739+R744","v":0},{"$f":"S654+S659+S664+S669+S674+S679+S684+S689+S694+S699+S704+S709+S714+S719+S724+S729+S734+S739+S744","v":0},0,{"$f":"U654+U659+U664+U669+U674+U679+U684+U689+U694+U699+U704+U709+U714+U719+U724+U729+U734+U739+U744","v":0},{"$f":"V654+V659+V664+V669+V674+V679+V684+V689+V694+V699+V704+V709+V714+V719+V724+V729+V734+V739+V744","v":0},0,{"$f":"X654+X659+X664+X669+X674+X679+X684+X689+X694+X699+X704+X709+X714+X719+X724+X729+X734+X739+X744","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH654+AH659+AH664+AH669+AH674+AH679+AH684+AH689+AH694+AH699+AH704+AH709+AH714+AH719+AH724+AH729+AH734+AH739+AH744","v":0},0,0,0,{"$f":"AL654+AL659+AL664+AL669+AL674+AL679+AL684+AL689+AL694+AL699+AL704+AL709+AL714+AL719+AL724+AL729+AL734+AL739+AL744","v":0},0,0,0,0,{"$f":"AQ654+AQ659+AQ664+AQ669+AQ674+AQ679+AQ684+AQ689+AQ694+AQ699+AQ704+AQ709+AQ714+AQ719+AQ724+AQ729+AQ734+AQ739+AQ744","v":0},0,0,0,{"$f":"AU654+AU659+AU664+AU669+AU674+AU679+AU684+AU689+AU694+AU699+AU704+AU709+AU714+AU719+AU724+AU729+AU734+AU739+AU744","v":2182793.8473152751},null,{"$f":"AW654+AW659+AW664+AW669+AW674+AW679+AW684+AW689+AW694+AW699+AW704+AW709+AW714+AW719+AW724+AW729+AW734+AW739+AW744","v":2182793.8473152751},{"$f":"+AW749-'ROR-Model'!G750","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,null,0,70507.629726454354,{"$f":"H1*H655+H660+H665+H670+H675+H680+H685+H690+H695+H700+H705+H710+H715+H720+H725+H730+H735+H740+H745","v":0},{"$f":"I655+I660+I665+I670+I675+I680+I685+I690+I695+I700+I705+I710+I715+I720+I725+I730+I735+I740+I745","v":0},0,0,0,0,0,0,{"$f":"P655+P660+P665+P670+P675+P680+P685+P690+P695+P700+P705+P710+P715+P720+P725+P730+P735+P740+P745","v":0},{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":0},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":0},{"$f":"S655+S660+S665+S670+S675+S680+S685+S690+S695+S700+S705+S710+S715+S720+S725+S730+S735+S740+S745","v":0},0,{"$f":"U655+U660+U665+U670+U675+U680+U685+U690+U695+U700+U705+U710+U715+U720+U725+U730+U735+U740+U745","v":0},{"$f":"V655+V660+V665+V670+V675+V680+V685+V690+V695+V700+V705+V710+V715+V720+V725+V730+V735+V740+V745","v":0},0,{"$f":"X655+X660+X665+X670+X675+X680+X685+X690+X695+X700+X705+X710+X715+X720+X725+X730+X735+X740+X745","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH655+AH660+AH665+AH670+AH675+AH680+AH685+AH690+AH695+AH700+AH705+AH710+AH715+AH720+AH725+AH730+AH735+AH740+AH745","v":0},0,0,0,{"$f":"AL655+AL660+AL665+AL670+AL675+AL680+AL685+AL690+AL695+AL700+AL705+AL710+AL715+AL720+AL725+AL730+AL735+AL740+AL745","v":0},0,0,0,0,{"$f":"AQ655+AQ660+AQ665+AQ670+AQ675+AQ680+AQ685+AQ690+AQ695+AQ700+AQ705+AQ710+AQ715+AQ720+AQ725+AQ730+AQ735+AQ740+AQ745","v":0},0,0,0,{"$f":"AU655+AU660+AU665+AU670+AU675+AU680+AU685+AU690+AU695+AU700+AU705+AU710+AU715+AU720+AU725+AU730+AU735+AU740+AU745","v":70507.629726454354},null,{"$f":"AW655+AW660+AW665+AW670+AW675+AW680+AW685+AW690+AW695+AW700+AW705+AW710+AW715+AW720+AW725+AW730+AW735+AW740+AW745","v":70507.629726454354},{"$f":"+AW750-'ROR-Model'!G751","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW751-'ROR-Model'!G752","v":0}]
[null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":0},{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":2253301.4770417293},{"$f":"H1*H656+H661+H666+H671+H676+H681+H686+H691+H696+H701+H706+H711+H716+H721+H726+H731+H736+H741+H746","v":0},{"$f":"I656+I661+I666+I671+I676+I681+I686+I691+I696+I701+I706+I711+I716+I721+I726+I731+I736+I741+I746","v":0},{"$f":"J656+J661+J666+J671+J676+J681+J686+J691+J696+J701+J706+J711+J716+J721+J726+J731+J736+J741+J746","v":0},0,0,0,0,0,0,0,{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":0},{"$f":"S656+S661+S666+S671+S676+S681+S686+S691+S696+S701+S706+S711+S716+S721+S726+S731+S736+S741+S746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH656+AH661+AH666+AH671+AH676+AH681+AH686+AH691+AH696+AH701+AH706+AH711+AH716+AH721+AH726+AH731+AH736+AH741+AH746","v":0},0,0,0,{"$f":"AL656+AL661+AL666+AL671+AL676+AL681+AL686+AL691+AL696+AL701+AL706+AL711+AL716+AL721+AL726+AL731+AL736+AL741+AL746","v":0},0,0,0,0,{"$f":"AQ656+AQ661+AQ666+AQ671+AQ676+AQ681+AQ686+AQ691+AQ696+AQ701+AQ706+AQ711+AQ716+AQ721+AQ726+AQ731+AQ736+AQ741+AQ746","v":0},0,0,0,{"$f":"AU656+AU661+AU666+AU671+AU676+AU681+AU686+AU691+AU696+AU701+AU706+AU711+AU716+AU721+AU726+AU731+AU736+AU741+AU746","v":2253301.4770417293},null,{"$f":"AW656+AW661+AW666+AW671+AW676+AW681+AW686+AW691+AW696+AW701+AW706+AW711+AW716+AW721+AW726+AW731+AW736+AW741+AW746","v":2253301.4770417293},{"$f":"+AW752-'ROR-Model'!G753","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW753-'ROR-Model'!G754","v":0}]
["Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW754-'ROR-Model'!G755","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW755-'ROR-Model'!G756","v":0}]
[901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW756-'ROR-Model'!G757","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L249","v":111785.86988793663},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G757*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G757*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G757*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G757*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G757*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G757*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G757*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G757*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G757*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G757*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G757*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G757*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G757*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G757*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G757*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G757*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G757*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G757*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G757*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G757*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G757*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G757*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G757*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G757*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G757*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G757*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G757*$AS$1","v":0},null,{"$f":"SUM(F757:AT757)","v":111785.86988793663},null,{"$f":"SUM(AU757:AU757)","v":111785.86988793663},{"$f":"+AW757-'ROR-Model'!G758","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L250","v":1070.407422960001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G758*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G758*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G758*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G758*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G758*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G758*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G758*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G758*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G758*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G758*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G758*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G758*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G758*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G758*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G758*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G758*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G758*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G758*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G758*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G758*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G758*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G758*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G758*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G758*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G758*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G758*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G758*$AS$1","v":0},null,{"$f":"SUM(F758:AT758)","v":1070.407422960001},null,{"$f":"SUM(AU758:AU758)","v":1070.407422960001},{"$f":"+AW758-'ROR-Model'!G759","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F757:F758)","v":0},{"$f":"SUM(G757:G758)","v":112856.27731089664},{"$f":"H1*SUM(H757:H758)","v":0},{"$f":"SUM(I757:I758)","v":0},{"$f":"SUM(J757:J758)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q757:Q758)","v":0},{"$f":"SUM(R757:R758)","v":0},{"$f":"SUM(S757:S758)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH757:AH758)","v":0},0,0,0,{"$f":"SUM(AL757:AL758)","v":0},0,0,0,0,{"$f":"SUM(AQ757:AQ758)","v":0},0,0,null,{"$f":"SUM(AU757:AU758)","v":112856.27731089664},null,{"$f":"SUM(AW757:AW758)","v":112856.27731089664},{"$f":"+AW759-'ROR-Model'!G760","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW760-'ROR-Model'!G761","v":0}]
[902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW761-'ROR-Model'!G762","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L254","v":258987.69503586134},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G762*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G762*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G762*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G762*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G762*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G762*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G762*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G762*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G762*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G762*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G762*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G762*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G762*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G762*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G762*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G762*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G762*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G762*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G762*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G762*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G762*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G762*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G762*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G762*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G762*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G762*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G762*$AS$1","v":0},null,{"$f":"SUM(F762:AT762)","v":258987.69503586134},null,{"$f":"SUM(AU762:AU762)","v":258987.69503586134},{"$f":"+AW762-'ROR-Model'!G763","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L255","v":2353.1534910115151},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G763*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G763*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G763*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G763*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G763*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G763*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G763*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G763*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G763*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G763*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G763*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G763*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G763*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G763*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G763*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G763*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G763*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G763*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G763*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G763*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G763*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G763*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G763*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G763*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G763*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G763*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G763*$AS$1","v":0},null,{"$f":"SUM(F763:AT763)","v":2353.1534910115151},null,{"$f":"SUM(AU763:AU763)","v":2353.1534910115151},{"$f":"+AW763-'ROR-Model'!G764","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F762:F763)","v":0},{"$f":"SUM(G762:G763)","v":261340.84852687287},{"$f":"H1*SUM(H762:H763)","v":0},{"$f":"SUM(I762:I763)","v":0},{"$f":"SUM(J762:J763)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q762:Q763)","v":0},{"$f":"SUM(R762:R763)","v":0},{"$f":"SUM(S762:S763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH762:AH763)","v":0},0,0,0,{"$f":"SUM(AL762:AL763)","v":0},0,0,0,0,{"$f":"SUM(AQ762:AQ763)","v":0},0,0,null,{"$f":"SUM(AU762:AU763)","v":261340.84852687287},null,{"$f":"SUM(AW762:AW763)","v":261340.84852687287},{"$f":"+AW764-'ROR-Model'!G765","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW765-'ROR-Model'!G766","v":0}]
[9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW766-'ROR-Model'!G767","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L259","v":961311.79745908454},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G767*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G767*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G767*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G767*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G767*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G767*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G767*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G767*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G767*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G767*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G767*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G767*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G767*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G767*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G767*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G767*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G767*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G767*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G767*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G767*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G767*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G767*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G767*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G767*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G767*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G767*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G767*$AS$1","v":0},null,{"$f":"SUM(F767:AT767)","v":961311.79745908454},null,{"$f":"SUM(AU767:AU767)","v":961311.79745908454},{"$f":"+AW767-'ROR-Model'!G768","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L260","v":23872.622326751007},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G768*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G768*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G768*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G768*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G768*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G768*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G768*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G768*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G768*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G768*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G768*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G768*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G768*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G768*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G768*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G768*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G768*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G768*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G768*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G768*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G768*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G768*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G768*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G768*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G768*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G768*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G768*$AS$1","v":0},null,{"$f":"SUM(F768:AT768)","v":23872.622326751007},null,{"$f":"SUM(AU768:AU768)","v":23872.622326751007},{"$f":"+AW768-'ROR-Model'!G769","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F767:F768)","v":0},{"$f":"SUM(G767:G768)","v":985184.41978583555},{"$f":"H1*SUM(H767:H768)","v":0},{"$f":"SUM(I767:I768)","v":0},{"$f":"SUM(J767:J768)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q767:Q768)","v":0},{"$f":"SUM(R767:R768)","v":0},{"$f":"SUM(S767:S768)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH767:AH768)","v":0},0,0,0,{"$f":"SUM(AL767:AL768)","v":0},0,0,0,0,{"$f":"SUM(AQ767:AQ768)","v":0},0,0,null,{"$f":"SUM(AU767:AU768)","v":985184.41978583555},null,{"$f":"SUM(AW767:AW768)","v":985184.41978583555},{"$f":"+AW769-'ROR-Model'!G770","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW770-'ROR-Model'!G771","v":0}]
[9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW771-'ROR-Model'!G772","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L264","v":-246934.18156626855},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G772*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G772*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G772*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G772*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G772*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G772*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G772*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G772*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G772*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G772*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G772*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G772*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G772*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G772*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G772*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G772*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G772*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G772*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G772*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G772*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G772*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G772*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G772*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G772*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G772*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G772*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G772*$AS$1","v":0},null,{"$f":"SUM(F772:AT772)","v":-246934.18156626855},null,{"$f":"SUM(AU772:AU772)","v":-246934.18156626855},{"$f":"+AW772-'ROR-Model'!G773","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L265","v":-1930.5540925926543},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G773*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G773*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G773*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G773*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G773*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G773*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G773*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G773*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G773*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G773*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G773*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G773*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G773*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G773*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G773*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G773*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G773*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G773*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G773*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G773*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G773*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G773*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G773*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G773*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G773*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G773*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G773*$AS$1","v":0},null,{"$f":"SUM(F773:AT773)","v":-1930.5540925926543},null,{"$f":"SUM(AU773:AU773)","v":-1930.5540925926543},{"$f":"+AW773-'ROR-Model'!G774","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F772:F773)","v":0},{"$f":"SUM(G772:G773)","v":-248864.7356588612},{"$f":"H1*SUM(H772:H773)","v":0},{"$f":"SUM(I772:I773)","v":0},{"$f":"SUM(J772:J773)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q772:Q773)","v":0},{"$f":"SUM(R772:R773)","v":0},{"$f":"SUM(S772:S773)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH772:AH773)","v":0},0,0,0,{"$f":"SUM(AL772:AL773)","v":0},0,0,0,0,{"$f":"SUM(AQ772:AQ773)","v":0},0,0,null,{"$f":"SUM(AU772:AU773)","v":-248864.7356588612},null,{"$f":"SUM(AW772:AW773)","v":-248864.7356588612},{"$f":"+AW774-'ROR-Model'!G775","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW775-'ROR-Model'!G776","v":0}]
[9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW776-'ROR-Model'!G777","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L269","v":-8841.4638593400596},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G777*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G777*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G777*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G777*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G777*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G777*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G777*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G777*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G777*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G777*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G777*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G777*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G777*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G777*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G777*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G777*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G777*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G777*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G777*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G777*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G777*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G777*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G777*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G777*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G777*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G777*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G777*$AS$1","v":0},null,{"$f":"SUM(F777:AT777)","v":-8841.4638593400596},null,{"$f":"SUM(AU777:AU777)","v":-8841.4638593400596},{"$f":"+AW777-'ROR-Model'!G778","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L270","v":131.19147371999861},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G778*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G778*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G778*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G778*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G778*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G778*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G778*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G778*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G778*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G778*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G778*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G778*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G778*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G778*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G778*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G778*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G778*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G778*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G778*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G778*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G778*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G778*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G778*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G778*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G778*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G778*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G778*$AS$1","v":0},null,{"$f":"SUM(F778:AT778)","v":131.19147371999861},null,{"$f":"SUM(AU778:AU778)","v":131.19147371999861},{"$f":"+AW778-'ROR-Model'!G779","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F777:F778)","v":0},{"$f":"SUM(G777:G778)","v":-8710.272385620061},{"$f":"H1*SUM(H777:H778)","v":0},{"$f":"SUM(I777:I778)","v":0},{"$f":"SUM(J777:J778)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q777:Q778)","v":0},{"$f":"SUM(R777:R778)","v":0},{"$f":"SUM(S777:S778)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH777:AH778)","v":0},0,0,0,{"$f":"SUM(AL777:AL778)","v":0},0,0,0,0,{"$f":"SUM(AQ777:AQ778)","v":0},0,0,null,{"$f":"SUM(AU777:AU778)","v":-8710.272385620061},null,{"$f":"SUM(AW777:AW778)","v":-8710.272385620061},{"$f":"+AW779-'ROR-Model'!G780","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW780-'ROR-Model'!G781","v":0}]
["904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW781-'ROR-Model'!G782","v":0}]
[null,null,"Utah",null,{"$f":"E1*((E200+E229)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F200+F229)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L274","v":45036.239999999991},null,{"$f":"((I200+I229)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J200+J229)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G12*$L$1","v":-93638.82396067481},{"$f":"((M200+M229)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N200+N229)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O200+O229)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P200+P229)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q200+Q229)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R200+R229)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S200+S229)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T200+T229)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U200+U229)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V200+V229)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W200+W229)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X200+X229)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y200+Y229)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z200+Z229)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA200+AA229)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB200+AB229)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC200+AC229)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD200+AD229)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE200+AE229)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF200+AF229)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG200+AG229)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH200+AH229)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI200+AI229)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ200+AJ229)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK200+AK229)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL200+AL229)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM200+AM229)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN200+AN229)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO200+AO229)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP200+AP229)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ200+AQ229)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR200+AR229)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS200+AS229)+(AS$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F782:AT782)","v":-48602.58396067482},null,{"$f":"SUM(AU782:AU782)","v":-48602.58396067482},{"$f":"+AW782-'ROR-Model'!G783","v":0}]
[null,null,"Wyoming",null,{"$f":"E1*((E323)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F323)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L275","v":2374.4599999999919},null,{"$f":"((I323)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J323)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G13*L1","v":-79279.62999999999},{"$f":"((M323)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N323)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O323)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P323)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q323)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R323)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S323)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T323)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U323)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V323)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W323)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X323)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y323)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z323)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA323)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB323)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC323)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD323)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE323)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF323)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG323)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH323)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI323)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ323)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK323)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL323)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM323)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN323)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO323)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP323)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ323)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR323)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS323)+(AS$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F783:AT783)","v":-76905.17},null,{"$f":"SUM(AU783:AU783)","v":-76905.17},{"$f":"+AW783-'ROR-Model'!G784","v":0}]
[null,null,"Total",null,{"$f":"E1*SUM(E782:E783)","v":0},{"$f":"SUM(F782:F783)","v":0},{"$f":"SUM(G782:G783)","v":47410.699999999983},{"$f":"H1*SUM(H782:H783)","v":0},{"$f":"SUM(I782:I783)","v":0},{"$f":"SUM(J782:J783)","v":0},0,-172918.45396067481,0,0,0,0,{"$f":"SUM(Q782:Q783)","v":0},{"$f":"SUM(R782:R783)","v":0},{"$f":"SUM(S782:S783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH782:AH783)","v":0},0,0,0,{"$f":"SUM(AL782:AL783)","v":0},0,0,0,0,{"$f":"SUM(AQ782:AQ783)","v":0},0,0,null,{"$f":"SUM(AU782:AU783)","v":-125507.75396067482},null,{"$f":"SUM(AW782:AW783)","v":-125507.75396067482},{"$f":"+AW784-'ROR-Model'!G785","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW785-'ROR-Model'!G786","v":0}]
["904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW786-'ROR-Model'!G787","v":0}]
[null,null,"Utah",null,{"$f":"E6*((E205+E234)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F205+F234)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L279","v":53857.150000000023},null,{"$f":"((I205+I234)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J205+J234)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G24*$L$1","v":-272743.34000000003},{"$f":"((M205+M234)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N205+N234)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O205+O234)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P205+P234)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q205+Q234)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R205+R234)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S205+S234)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T205+T234)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U205+U234)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V205+V234)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W205+W234)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X205+X234)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y205+Y234)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z205+Z234)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA205+AA234)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB205+AB234)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC205+AC234)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD205+AD234)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE205+AE234)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF205+AF234)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG205+AG234)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH205+AH234)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI205+AI234)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ205+AJ234)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK205+AK234)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL205+AL234)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM205+AM234)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN205+AN234)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO205+AO234)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP205+AP234)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ205+AQ234)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR205+AR234)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS205+AS234)+(AS$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F787:AT787)","v":-218886.19},null,{"$f":"SUM(AU787:AU787)","v":-218886.19},{"$f":"+AW787-'ROR-Model'!G788","v":0}]
[null,null,"Wyoming",null,{"$f":"E6*((E328)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F328)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L280","v":0},null,{"$f":"((I328)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J328)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G25*$L$1","v":0},{"$f":"((M328)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N328)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O328)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P328)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q328)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R328)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S328)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T328)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U328)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V328)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W328)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X328)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y328)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z328)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA328)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB328)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC328)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD328)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE328)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF328)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG328)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH328)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI328)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ328)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK328)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL328)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM328)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN328)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO328)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP328)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ328)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR328)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS328)+(AS$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F788:AT788)","v":0},null,{"$f":"SUM(AU788:AU788)","v":0},{"$f":"+AW788-'ROR-Model'!G789","v":0}]
[null,null,"Total",null,{"$f":"E6*SUM(E787:E788)","v":0},{"$f":"SUM(F787:F788)","v":0},53857.150000000023,0,0,{"$f":"SUM(J787:J788)","v":0},0,-272743.34000000003,0,0,0,0,0,{"$f":"SUM(R787:R788)","v":0},{"$f":"SUM(S787:S788)","v":0},0,{"$f":"SUM(U787:U788)","v":0},{"$f":"SUM(V787:V788)","v":0},0,{"$f":"SUM(X787:X788)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH787:AH788)","v":0},0,0,0,{"$f":"SUM(AL787:AL788)","v":0},0,0,0,0,{"$f":"SUM(AQ787:AQ788)","v":0},0,0,null,{"$f":"SUM(AU787:AU788)","v":-218886.19},null,{"$f":"SUM(AW787:AW788)","v":-218886.19},{"$f":"+AW789-'ROR-Model'!G790","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW790-'ROR-Model'!G791","v":0}]
["904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW791-'ROR-Model'!G792","v":0}]
[null,null,"Utah",null,{"$f":"E11*((E210+E239)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F210+F239)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L284","v":9151.7399999997579},null,{"$f":"((I210+I239)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J210+J239)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G29*$L$1","v":-1088831.76},{"$f":"((M210+M239)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N210+N239)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O210+O239)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P210+P239)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q210+Q239)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R210+R239)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S210+S239)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T210+T239)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U210+U239)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V210+V239)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W210+W239)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X210+X239)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y210+Y239)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z210+Z239)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA210+AA239)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB210+AB239)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC210+AC239)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD210+AD239)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE210+AE239)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF210+AF239)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG210+AG239)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH210+AH239)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI210+AI239)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ210+AJ239)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK210+AK239)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL210+AL239)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM210+AM239)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN210+AN239)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO210+AO239)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP210+AP239)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ210+AQ239)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR210+AR239)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS210+AS239)+(AS$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F792:AT792)","v":-1079680.0200000003},null,{"$f":"SUM(AU792:AU792)","v":-1079680.0200000003},{"$f":"+AW792-'ROR-Model'!G793","v":0}]
[null,null,"Wyoming",null,{"$f":"E11*((E333)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F333)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L285","v":0},null,{"$f":"((I333)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J333)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G30*$L$1","v":0},{"$f":"((M333)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N333)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O333)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P333)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q333)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R333)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S333)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T333)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U333)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V333)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W333)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X333)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y333)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z333)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA333)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB333)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC333)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD333)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE333)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF333)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG333)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH333)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI333)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ333)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK333)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL333)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM333)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN333)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO333)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP333)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ333)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR333)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS333)+(AS$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F793:AT793)","v":0},null,{"$f":"SUM(AU793:AU793)","v":0},{"$f":"+AW793-'ROR-Model'!G794","v":0}]
[null,null,"Total",null,{"$f":"E11*SUM(E792:E793)","v":0},{"$f":"SUM(F792:F793)","v":0},{"$f":"SUM(G792:G793)","v":9151.7399999997579},{"$f":"H11*SUM(H792:H793)","v":0},{"$f":"SUM(I792:I793)","v":0},{"$f":"SUM(J792:J793)","v":0},0,-1088831.76,0,0,0,0,0,{"$f":"SUM(R792:R793)","v":0},{"$f":"SUM(S792:S793)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH792:AH793)","v":0},0,0,0,{"$f":"SUM(AL792:AL793)","v":0},0,0,0,0,{"$f":"SUM(AQ792:AQ793)","v":0},0,0,null,{"$f":"SUM(AU792:AU793)","v":-1079680.0200000003},null,{"$f":"SUM(AW792:AW793)","v":-1079680.0200000003},{"$f":"+AW794-'ROR-Model'!G795","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW795-'ROR-Model'!G796","v":0}]
[905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW796-'ROR-Model'!G797","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L289","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G797*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G797*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G797*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G797*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G797*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G797*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G797*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G797*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G797*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G797*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G797*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G797*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G797*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G797*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G797*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G797*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G797*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G797*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G797*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G797*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G797*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G797*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G797*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G797*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G797*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G797*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G797*$AS$1","v":0},null,{"$f":"SUM(F797:AT797)","v":0},null,{"$f":"SUM(AU797:AU797)","v":0},{"$f":"+AW797-'ROR-Model'!G798","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L290","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G798*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G798*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G798*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G798*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G798*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G798*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G798*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G798*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G798*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G798*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G798*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G798*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G798*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G798*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G798*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G798*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G798*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G798*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G798*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G798*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G798*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G798*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G798*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G798*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G798*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G798*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G798*$AS$1","v":0},null,{"$f":"SUM(F798:AT798)","v":0},null,{"$f":"SUM(AU798:AU798)","v":0},{"$f":"+AW798-'ROR-Model'!G799","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F797:F798)","v":0},{"$f":"SUM(G797:G798)","v":0},{"$f":"H1*SUM(H797:H798)","v":0},{"$f":"SUM(I797:I798)","v":0},{"$f":"SUM(J797:J798)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q797:Q798)","v":0},{"$f":"SUM(R797:R798)","v":0},{"$f":"SUM(S797:S798)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH797:AH798)","v":0},0,0,0,{"$f":"SUM(AL797:AL798)","v":0},0,0,0,0,{"$f":"SUM(AQ797:AQ798)","v":0},0,0,null,{"$f":"SUM(AU797:AU798)","v":0},null,{"$f":"SUM(AW797:AW798)","v":0},{"$f":"+AW799-'ROR-Model'!G800","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW800-'ROR-Model'!G801","v":0}]
["System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW801-'ROR-Model'!G802","v":0}]
[null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"F757+F762+F767+F772+F777+F782+F797+F792+F787","v":0},{"$f":"G757+G762+G767+G772+G777+G782+G797+G792+G787","v":1184354.8469572738},0,0,0,0,-1455213.9239606748,{"$f":"M757+M762+M767+M772+M777+M782+M797+M792+M787","v":0},0,0,0,0,{"$f":"R757+R762+R767+R772+R777+R782+R797+R792+R787","v":0},{"$f":"S757+S762+S767+S772+S777+S782+S797+S792+S787","v":0},0,{"$f":"U757+U762+U767+U772+U777+U782+U797+U792+U787","v":0},{"$f":"V757+V762+V767+V772+V777+V782+V797+V792+V787","v":0},0,{"$f":"X757+X762+X767+X772+X777+X782+X797+X792+X787","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH757+AH762+AH767+AH772+AH777+AH782+AH797+AH792+AH787","v":0},0,0,0,{"$f":"AL757+AL762+AL767+AL772+AL777+AL782+AL797+AL792+AL787","v":0},0,0,0,0,{"$f":"AQ757+AQ762+AQ767+AQ772+AQ777+AQ782+AQ797+AQ792+AQ787","v":0},0,0,0,{"$f":"AU757+AU762+AU767+AU772+AU777+AU782+AU797+AU787+AU792","v":-270859.07700340124},null,{"$f":"AW757+AW762+AW767+AW772+AW777+AW782+AW797+AW787+AW792","v":-270859.07700340124},{"$f":"+AW802-'ROR-Model'!G803","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"F758+F763+F768+F773+F778+F783+F798","v":0},{"$f":"G758+G763+G768+G773+G778+G783+G798","v":27871.280621849859},{"$f":"H1*H758+H763+H768+H773+H778+H783+H798","v":0},{"$f":"I758+I763+I768+I773+I778+I783+I798","v":0},{"$f":"J758+J763+J768+J773+J778+J783+J798","v":0},0,-79279.62999999999,0,0,0,{"$f":"P758+P763+P768+P773+P778+P783+P798","v":0},{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798","v":0},{"$f":"R758+R763+R768+R773+R778+R783+R798","v":0},{"$f":"S758+S763+S768+S773+S778+S783+S798","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH758+AH763+AH768+AH773+AH778+AH783+AH798","v":0},0,0,0,{"$f":"AL758+AL763+AL768+AL773+AL778+AL783+AL798","v":0},0,0,0,0,{"$f":"AQ758+AQ763+AQ768+AQ773+AQ778+AQ783+AQ798","v":0},0,0,0,{"$f":"AU758+AU763+AU768+AU773+AU778+AU783+AU798","v":-51408.349378150131},null,{"$f":"AW758+AW763+AW768+AW773+AW778+AW783+AW798","v":-51408.349378150131},{"$f":"+AW803-'ROR-Model'!G804","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW804-'ROR-Model'!G805","v":0}]
[null,"System Total Customer Accounts Exp",null,null,null,{"$f":"F759+F764+F769+F774+F794+F789+F784+F799+F779","v":0},{"$f":"G759+G764+G769+G774+G794+G789+G784+G799+G779","v":1212226.1275791235},0,0,0,0,-1534493.5539606749,{"$f":"M759+M764+M769+M774+M794+M789+M784+M799+M779","v":0},0,0,0,0,{"$f":"R759+R764+R769+R774+R794+R789+R784+R799+R779","v":0},{"$f":"S759+S764+S769+S774+S794+S789+S784+S799+S779","v":0},0,{"$f":"U759+U764+U769+U774+U794+U789+U784+U799+U779","v":0},{"$f":"V759+V764+V769+V774+V794+V789+V784+V799+V779","v":0},0,{"$f":"X759+X764+X769+X774+X794+X789+X784+X799+X779","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH759+AH764+AH769+AH774+AH794+AH789+AH784+AH799+AH779","v":0},0,0,0,{"$f":"AL759+AL764+AL769+AL774+AL794+AL789+AL784+AL799+AL779","v":0},0,0,0,0,{"$f":"AQ759+AQ764+AQ769+AQ774+AQ794+AQ789+AQ784+AQ799+AQ779","v":0},0,0,0,{"$f":"AU759+AU764+AU769+AU774+AU779+AU784+AU799+AU789+AU794","v":-322267.42638155119},null,{"$f":"AW759+AW764+AW769+AW774+AW779+AW784+AW799+AW789+AW794","v":-322267.42638155119},{"$f":"+AW805-'ROR-Model'!G806","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW806-'ROR-Model'!G807","v":0}]
["Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW807-'ROR-Model'!G808","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW808-'ROR-Model'!G809","v":0}]
[907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW809-'ROR-Model'!G810","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L303","v":29850.670228695148},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G810*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G810*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G810*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G810*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G810*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G810*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G810*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G810*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G810*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G810*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G810*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G810*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G810*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G810*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G810*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G810*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G810*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G810*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G810*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G810*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G810*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G810*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G810*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G810*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G810*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G810*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G810*$AS$1","v":0},null,{"$f":"SUM(F810:AT810)","v":29850.670228695148},null,{"$f":"SUM(AU810:AU810)","v":29850.670228695148},{"$f":"+AW810-'ROR-Model'!G811","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L304","v":416.28061658000297},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G811*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G811*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G811*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G811*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G811*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G811*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G811*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G811*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G811*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G811*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G811*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G811*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G811*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G811*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G811*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G811*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G811*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G811*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G811*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G811*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G811*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G811*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G811*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G811*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G811*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G811*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G811*$AS$1","v":0},null,{"$f":"SUM(F811:AT811)","v":416.28061658000297},null,{"$f":"SUM(AU811:AU811)","v":416.28061658000297},{"$f":"+AW811-'ROR-Model'!G812","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F810:F811)","v":0},{"$f":"SUM(G810:G811)","v":30266.950845275151},{"$f":"H1*SUM(H810:H811)","v":0},{"$f":"SUM(I810:I811)","v":0},{"$f":"SUM(J810:J811)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q810:Q811)","v":0},{"$f":"SUM(R810:R811)","v":0},{"$f":"SUM(S810:S811)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH810:AH811)","v":0},0,0,0,{"$f":"SUM(AL810:AL811)","v":0},0,0,0,0,{"$f":"SUM(AQ810:AQ811)","v":0},0,0,null,{"$f":"SUM(AU810:AU811)","v":30266.950845275151},null,{"$f":"SUM(AW810:AW811)","v":30266.950845275151},{"$f":"+AW812-'ROR-Model'!G813","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW813-'ROR-Model'!G814","v":0}]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW814-'ROR-Model'!G815","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L308","v":2329710.7275668606},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H18","v":-25553332.3728},null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G815*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G815*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G815*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G815*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G815*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G815*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G815*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G815*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G815*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G815*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G815*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G815*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G815*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G815*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G815*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G815*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G815*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G815*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G815*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G815*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G815*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G815*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G815*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G815*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G815*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G815*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G815*$AS$1","v":0},null,{"$f":"SUM(F815:AT815)","v":-23223621.645233139},null,{"$f":"SUM(AU815:AU815)","v":-23223621.645233139},{"$f":"+AW815-'ROR-Model'!G816","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L309","v":-24154.662391199992},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H19","v":-93075.017503199982},null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G816*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G816*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G816*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G816*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G816*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G816*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G816*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G816*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G816*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G816*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G816*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G816*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G816*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G816*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G816*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G816*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G816*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G816*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G816*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G816*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G816*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G816*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G816*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G816*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G816*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G816*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G816*$AS$1","v":0},null,{"$f":"SUM(F816:AT816)","v":-117229.67989439997},null,{"$f":"SUM(AU816:AU816)","v":-117229.67989439997},{"$f":"+AW816-'ROR-Model'!G817","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F815:F816)","v":0},2305556.0651756604,0,0,{"$f":"SUM(J815:J816)","v":0},-25646407.390303198,0,0,0,0,0,{"$f":"SUM(Q815:Q816)","v":0},{"$f":"SUM(R815:R816)","v":0},{"$f":"SUM(S815:S816)","v":0},0,{"$f":"SUM(U815:U816)","v":0},{"$f":"SUM(V815:V816)","v":0},0,{"$f":"SUM(X815:X816)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH815:AH816)","v":0},0,0,0,{"$f":"SUM(AL815:AL816)","v":0},0,0,0,0,{"$f":"SUM(AQ815:AQ816)","v":0},0,0,null,{"$f":"SUM(AU815:AU816)","v":-23340851.325127538},null,{"$f":"SUM(AW815:AW816)","v":-23340851.325127538},{"$f":"+AW817-'ROR-Model'!G818","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW818-'ROR-Model'!G819","v":0}]
[909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW819-'ROR-Model'!G820","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L313","v":109465.12030239985},null,null,null,null,null,null,null,{"$f":"Advertising!G28*O1","v":-4450.5712208991908},null,null,null,{"$f":"'Optional Adjustment 1'!G820*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G820*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G820*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G820*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G820*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G820*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G820*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G820*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G820*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G820*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G820*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G820*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G820*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G820*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G820*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G820*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G820*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G820*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G820*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G820*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G820*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G820*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G820*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G820*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G820*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G820*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G820*$AS$1","v":0},null,{"$f":"SUM(F820:AT820)","v":105014.54908150066},null,{"$f":"SUM(AU820:AU820)","v":105014.54908150066},{"$f":"+AW820-'ROR-Model'!G821","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L314","v":2366.1114185999977},null,null,null,null,null,null,null,{"$f":"Advertising!G29*O1","v":-154.67690975280823},null,null,null,{"$f":"'Optional Adjustment 1'!G821*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G821*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G821*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G821*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G821*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G821*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G821*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G821*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G821*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G821*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G821*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G821*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G821*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G821*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G821*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G821*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G821*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G821*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G821*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G821*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G821*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G821*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G821*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G821*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G821*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G821*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G821*$AS$1","v":0},null,{"$f":"SUM(F821:AT821)","v":2211.4345088471896},null,{"$f":"SUM(AU821:AU821)","v":2211.4345088471896},{"$f":"+AW821-'ROR-Model'!G822","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F820:F821)","v":0},{"$f":"SUM(G820:G821)","v":111831.23172099984},{"$f":"H1*SUM(H820:H821)","v":0},{"$f":"SUM(I820:I821)","v":0},{"$f":"SUM(J820:J821)","v":0},0,0,0,0,{"$f":"SUM(O820:O821)","v":-4605.2481306519994},0,{"$f":"SUM(Q820:Q821)","v":0},{"$f":"SUM(R820:R821)","v":0},{"$f":"SUM(S820:S821)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH820:AH821)","v":0},0,0,0,{"$f":"SUM(AL820:AL821)","v":0},0,0,0,0,{"$f":"SUM(AQ820:AQ821)","v":0},0,0,null,{"$f":"SUM(AU820:AU821)","v":107225.98359034785},null,{"$f":"SUM(AW820:AW821)","v":107225.98359034785},{"$f":"+AW822-'ROR-Model'!G823","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW823-'ROR-Model'!G824","v":0}]
[910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW824-'ROR-Model'!G825","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L318","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G825*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G825*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G825*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G825*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G825*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G825*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G825*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G825*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G825*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G825*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G825*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G825*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G825*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G825*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G825*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G825*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G825*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G825*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G825*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G825*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G825*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G825*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G825*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G825*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G825*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G825*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G825*$AS$1","v":0},null,{"$f":"SUM(F825:AT825)","v":0},null,{"$f":"SUM(AU825:AU825)","v":0},{"$f":"+AW825-'ROR-Model'!G826","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L319","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G826*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G826*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G826*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G826*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G826*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G826*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G826*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G826*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G826*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G826*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G826*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G826*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G826*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G826*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G826*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G826*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G826*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G826*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G826*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G826*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G826*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G826*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G826*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G826*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G826*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G826*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G826*$AS$1","v":0},null,{"$f":"SUM(F826:AT826)","v":0},null,{"$f":"SUM(AU826:AU826)","v":0},{"$f":"+AW826-'ROR-Model'!G827","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F825:F826)","v":0},{"$f":"SUM(G825:G826)","v":0},{"$f":"H1*SUM(H825:H826)","v":0},{"$f":"SUM(I825:I826)","v":0},{"$f":"SUM(J825:J826)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q825:Q826)","v":0},{"$f":"SUM(R825:R826)","v":0},{"$f":"SUM(S825:S826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH825:AH826)","v":0},0,0,0,{"$f":"SUM(AL825:AL826)","v":0},0,0,0,0,{"$f":"SUM(AQ825:AQ826)","v":0},0,0,null,{"$f":"SUM(AU825:AU826)","v":0},null,{"$f":"SUM(AW825:AW826)","v":0},{"$f":"+AW827-'ROR-Model'!G828","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW828-'ROR-Model'!G829","v":0}]
["System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW829-'ROR-Model'!G830","v":0}]
[null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"F810+F815+F820+F825","v":0},2469026.5180979557,{"$f":"H810+H815+H820+H825","v":0},0,0,-25553332.3728,0,0,0,-4450.5712208991908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23088756.425922945,null,{"$f":"AW810+AW815+AW820+AW825","v":-23088756.425922945},{"$f":"+AW830-'ROR-Model'!G831","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,null,0,-21372.270356019992,{"$f":"H811+H816+H821+H826","v":0},0,0,-93075.017503199982,0,0,0,-154.67690975280823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-114601.96476897279,null,{"$f":"AW811+AW816+AW821+AW826","v":-114601.96476897279},{"$f":"+AW831-'ROR-Model'!G832","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW832-'ROR-Model'!G833","v":0}]
[null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"F812+F817+F822+F827","v":0},{"$f":"G812+G817+G822+G827","v":2447654.2477419353},{"$f":"H1*H812+H817+H822+H827","v":0},{"$f":"I1*I812+I817+I822+I827","v":0},0,-25646407.390303198,{"$f":"L812+L817+L822+L827","v":0},0,0,-4605.2481306519994,0,0,{"$f":"R812+R817+R822+R827","v":0},{"$f":"S812+S817+S822+S827","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH812+AH817+AH822+AH827","v":0},0,0,0,{"$f":"AL812+AL817+AL822+AL827","v":0},0,0,0,0,{"$f":"AQ812+AQ817+AQ822+AQ827","v":0},0,0,0,{"$f":"SUM(F833:AT833)","v":-23203358.390691917},null,{"$f":"SUM(AU833:AU833)","v":-23203358.390691917},{"$f":"+AW833-'ROR-Model'!G834","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW834-'ROR-Model'!G835","v":0}]
["Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW835-'ROR-Model'!G836","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW836-'ROR-Model'!G837","v":0}]
[920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW837-'ROR-Model'!G838","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L331","v":419398.14256735239},null,null,null,null,null,{"$f":"Incentive!I19*M1","v":-2850939.9736337857},null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G838*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G838*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G838*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G838*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G838*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G838*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G838*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G838*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G838*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G838*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G838*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G838*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G838*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G838*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G838*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G838*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G838*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G838*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G838*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G838*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G838*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G838*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G838*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G838*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G838*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G838*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G838*$AS$1","v":0},{"$f":"'Labor Adjustment ROO'!G13*AT1","v":0},{"$f":"SUM(F838:AT838)","v":-2431541.8310664333},null,{"$f":"SUM(AU838:AU838)","v":-2431541.8310664333},{"$f":"+AW838-'ROR-Model'!G839","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L332","v":29208.943166952755},null,null,null,null,null,{"$f":"Incentive!I20*M1","v":-99082.693686976258},null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G839*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G839*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G839*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G839*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G839*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G839*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G839*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G839*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G839*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G839*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G839*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G839*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G839*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G839*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G839*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G839*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G839*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G839*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G839*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G839*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G839*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G839*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G839*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G839*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G839*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G839*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G839*$AS$1","v":0},{"$f":"'Labor Adjustment ROO'!G14*AT1","v":0},{"$f":"SUM(F839:AT839)","v":-69873.750520023503},null,{"$f":"SUM(AU839:AU839)","v":-69873.750520023503},{"$f":"+AW839-'ROR-Model'!G840","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F838:F839)","v":0},{"$f":"SUM(G838:G839)","v":448607.08573430515},{"$f":"H1*SUM(H838:H839)","v":0},{"$f":"SUM(I838:I839)","v":0},{"$f":"SUM(J838:J839)","v":0},0,0,-2950022.6673207618,0,0,0,{"$f":"SUM(Q838:Q839)","v":0},{"$f":"SUM(R838:R839)","v":0},{"$f":"SUM(S838:S839)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH838:AH839)","v":0},0,0,0,{"$f":"SUM(AL838:AL839)","v":0},0,0,0,0,{"$f":"SUM(AQ838:AQ839)","v":0},0,0,0,{"$f":"SUM(F840:AT840)","v":-2501415.5815864569},null,{"$f":"SUM(AU840:AU840)","v":-2501415.5815864569},{"$f":"+AW840-'ROR-Model'!G841","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW841-'ROR-Model'!G842","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L335","v":688576.02622327209},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$14*$N$1","v":-31257.555320305069},null,{"$f":"+Donations!L15*P1","v":-201996.97259996607},{"$f":"+'RESERVE ACCRUAL'!H25*Q1","v":-317736.48526806303},null,{"$f":"'Optional Adjustment 1'!G842*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G842*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G842*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G842*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G842*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G842*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G842*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G842*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G842*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G842*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G842*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G842*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G842*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G842*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G842*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G842*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G842*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G842*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G842*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G842*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G842*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G842*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G842*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G842*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G842*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G842*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G842*$AS$1","v":0},null,{"$f":"SUM(F842:AT842)","v":137585.0130349379},null,{"$f":"SUM(AU842:AU842)","v":137585.0130349379},{"$f":"+AW842-'ROR-Model'!G844","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L336","v":954.75578707968816},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$15*$N$1","v":-1086.3374212884548},null,{"$f":"+Donations!L16*P1","v":-7020.2825548476121},{"$f":"+'RESERVE ACCRUAL'!H26*Q1","v":-11042.739283936935},null,{"$f":"'Optional Adjustment 1'!G843*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G843*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G843*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G843*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G843*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G843*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G843*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G843*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G843*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G843*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G843*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G843*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G843*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G843*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G843*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G843*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G843*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G843*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G843*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G843*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G843*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G843*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G843*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G843*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G843*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G843*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G843*$AS$1","v":0},null,{"$f":"SUM(F843:AT843)","v":-18194.603472993313},null,{"$f":"SUM(AU843:AU843)","v":-18194.603472993313},{"$f":"+AW843-'ROR-Model'!G845","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F842:F843)","v":0},{"$f":"SUM(G842:G843)","v":689530.78201035177},{"$f":"H1*SUM(H842:H843)","v":0},{"$f":"SUM(I842:I843)","v":0},{"$f":"SUM(J842:J843)","v":0},0,0,0,-32343.892741593525,0,-209017.2551548137,{"$f":"SUM(Q842:Q843)","v":-328779.22455199994},{"$f":"SUM(R842:R843)","v":0},{"$f":"SUM(S842:S843)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH842:AH843)","v":0},0,0,0,{"$f":"SUM(AL842:AL843)","v":0},0,0,0,0,{"$f":"SUM(AQ842:AQ843)","v":0},0,0,null,{"$f":"SUM(F844:AT844)","v":119390.4095619446},null,{"$f":"SUM(AU844:AU844)","v":119390.4095619446},{"$f":"+AW844-'ROR-Model'!G846","v":0}]
[922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW845-'ROR-Model'!G847","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L339","v":-66432.480000000447},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G846*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G846*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G846*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G846*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G846*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G846*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G846*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G846*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G846*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G846*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G846*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G846*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G846*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G846*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G846*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G846*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G846*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G846*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G846*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G846*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G846*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G846*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G846*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G846*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G846*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G846*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G846*$AS$1","v":0},null,{"$f":"SUM(F846:AT846)","v":-66432.480000000447},null,{"$f":"SUM(AU846:AU846)","v":-66432.480000000447},{"$f":"+AW846-'ROR-Model'!G849","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L340","v":-3030.859999999986},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G847*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G847*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G847*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G847*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G847*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G847*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G847*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G847*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G847*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G847*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G847*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G847*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G847*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G847*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G847*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G847*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G847*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G847*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G847*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G847*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G847*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G847*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G847*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G847*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G847*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G847*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G847*$AS$1","v":0},null,{"$f":"SUM(F847:AT847)","v":-3030.859999999986},null,{"$f":"SUM(AU847:AU847)","v":-3030.859999999986},{"$f":"+AW847-'ROR-Model'!G850","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F846:F847)","v":0},{"$f":"SUM(G846:G847)","v":-69463.340000000433},{"$f":"H1*SUM(H846:H847)","v":0},{"$f":"SUM(I846:I847)","v":0},{"$f":"SUM(J846:J847)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q846:Q847)","v":0},{"$f":"SUM(R846:R847)","v":0},{"$f":"SUM(S846:S847)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH846:AH847)","v":0},0,0,0,{"$f":"SUM(AL846:AL847)","v":0},0,0,0,0,{"$f":"SUM(AQ846:AQ847)","v":0},0,0,null,{"$f":"SUM(F848:AT848)","v":-69463.340000000433},null,{"$f":"SUM(AU848:AU848)","v":-69463.340000000433},{"$f":"+AW848-'ROR-Model'!G851","v":0}]
[923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW849-'ROR-Model'!G852","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L343","v":65463.471155319596},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G850*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G850*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G850*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G850*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G850*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G850*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G850*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G850*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G850*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G850*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G850*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G850*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G850*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G850*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G850*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G850*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G850*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G850*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G850*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G850*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G850*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G850*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G850*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G850*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G850*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G850*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G850*$AS$1","v":0},null,{"$f":"SUM(F850:AT850)","v":65463.471155319596},null,{"$f":"SUM(AU850:AU850)","v":65463.471155319596},{"$f":"+AW850-'ROR-Model'!G854","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L344","v":10499.304746879963},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G851*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G851*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G851*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G851*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G851*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G851*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G851*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G851*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G851*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G851*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G851*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G851*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G851*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G851*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G851*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G851*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G851*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G851*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G851*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G851*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G851*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G851*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G851*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G851*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G851*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G851*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G851*$AS$1","v":0},null,{"$f":"SUM(F851:AT851)","v":10499.304746879963},null,{"$f":"SUM(AU851:AU851)","v":10499.304746879963},{"$f":"+AW851-'ROR-Model'!G855","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F850:F851)","v":0},{"$f":"SUM(G850:G851)","v":75962.775902199559},{"$f":"H1*SUM(H850:H851)","v":0},{"$f":"SUM(I850:I851)","v":0},{"$f":"SUM(J850:J851)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q850:Q851)","v":0},{"$f":"SUM(R850:R851)","v":0},{"$f":"SUM(S850:S851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH850:AH851)","v":0},0,0,0,{"$f":"SUM(AL850:AL851)","v":0},0,0,0,0,{"$f":"SUM(AQ850:AQ851)","v":0},0,0,null,{"$f":"SUM(F852:AT852)","v":75962.775902199559},null,{"$f":"SUM(AU852:AU852)","v":75962.775902199559},{"$f":"+AW852-'ROR-Model'!G856","v":0}]
[924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW853-'ROR-Model'!G857","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L347","v":276962.46258159995},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G854*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G854*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G854*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G854*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G854*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G854*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G854*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G854*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G854*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G854*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G854*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G854*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G854*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G854*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G854*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G854*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G854*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G854*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G854*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G854*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G854*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G854*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G854*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G854*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G854*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G854*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G854*$AS$1","v":0},null,{"$f":"SUM(F854:AT854)","v":276962.46258159995},null,{"$f":"SUM(AU854:AU854)","v":276962.46258159995},{"$f":"+AW854-'ROR-Model'!G859","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L348","v":9997.2237456000039},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G855*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G855*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G855*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G855*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G855*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G855*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G855*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G855*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G855*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G855*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G855*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G855*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G855*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G855*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G855*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G855*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G855*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G855*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G855*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G855*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G855*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G855*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G855*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G855*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G855*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G855*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G855*$AS$1","v":0},null,{"$f":"SUM(F855:AT855)","v":9997.2237456000039},null,{"$f":"SUM(AU855:AU855)","v":9997.2237456000039},{"$f":"+AW855-'ROR-Model'!G860","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F854:F855)","v":0},{"$f":"SUM(G854:G855)","v":286959.68632719998},{"$f":"H1*SUM(H854:H855)","v":0},{"$f":"SUM(I854:I855)","v":0},{"$f":"SUM(J854:J855)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q854:Q855)","v":0},{"$f":"SUM(R854:R855)","v":0},{"$f":"SUM(S854:S855)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH854:AH855)","v":0},0,0,0,{"$f":"SUM(AL854:AL855)","v":0},0,0,0,0,{"$f":"SUM(AQ854:AQ855)","v":0},0,0,null,{"$f":"SUM(F856:AT856)","v":286959.68632719998},null,{"$f":"SUM(AU856:AU856)","v":286959.68632719998},{"$f":"+AW856-'ROR-Model'!G861","v":0}]
[925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW857-'ROR-Model'!G862","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L351","v":14192.431216302546},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G858*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G858*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G858*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G858*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G858*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G858*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G858*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G858*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G858*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G858*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G858*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G858*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G858*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G858*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G858*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G858*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G858*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G858*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G858*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G858*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G858*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G858*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G858*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G858*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G858*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G858*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G858*$AS$1","v":0},null,{"$f":"SUM(F858:AT858)","v":14192.431216302546},null,{"$f":"SUM(AU858:AU858)","v":14192.431216302546},{"$f":"+AW858-'ROR-Model'!G864","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L352","v":2396.2189401486721},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G859*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G859*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G859*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G859*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G859*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G859*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G859*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G859*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G859*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G859*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G859*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G859*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G859*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G859*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G859*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G859*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G859*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G859*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G859*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G859*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G859*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G859*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G859*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G859*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G859*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G859*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G859*$AS$1","v":0},null,{"$f":"SUM(F859:AT859)","v":2396.2189401486721},null,{"$f":"SUM(AU859:AU859)","v":2396.2189401486721},{"$f":"+AW859-'ROR-Model'!G865","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F858:F859)","v":0},{"$f":"SUM(G858:G859)","v":16588.650156451218},{"$f":"H1*SUM(H858:H859)","v":0},{"$f":"SUM(I858:I859)","v":0},{"$f":"SUM(J858:J859)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q858:Q859)","v":0},{"$f":"SUM(R858:R859)","v":0},{"$f":"SUM(S858:S859)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH858:AH859)","v":0},0,0,0,{"$f":"SUM(AL858:AL859)","v":0},0,0,0,0,{"$f":"SUM(AQ858:AQ859)","v":0},0,0,null,{"$f":"SUM(F860:AT860)","v":16588.650156451218},null,{"$f":"SUM(AU860:AU860)","v":16588.650156451218},{"$f":"+AW860-'ROR-Model'!G866","v":0}]
[926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW861-'ROR-Model'!G867","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L355","v":100832.63153690705},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G862*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G862*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G862*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G862*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G862*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G862*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G862*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G862*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G862*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G862*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G862*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G862*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G862*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G862*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G862*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G862*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G862*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G862*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G862*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G862*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G862*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G862*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G862*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G862*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G862*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G862*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G862*$AS$1","v":0},null,{"$f":"SUM(F862:AT862)","v":100832.63153690705},null,{"$f":"SUM(AU862:AU862)","v":100832.63153690705},{"$f":"+AW862-'ROR-Model'!G869","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L356","v":11298.21688887311},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G863*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G863*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G863*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G863*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G863*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G863*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G863*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G863*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G863*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G863*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G863*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G863*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G863*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G863*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G863*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G863*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G863*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G863*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G863*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G863*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G863*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G863*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G863*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G863*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G863*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G863*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G863*$AS$1","v":0},null,{"$f":"SUM(F863:AT863)","v":11298.21688887311},null,{"$f":"SUM(AU863:AU863)","v":11298.21688887311},{"$f":"+AW863-'ROR-Model'!G870","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F862:F863)","v":0},{"$f":"SUM(G862:G863)","v":112130.84842578016},{"$f":"H1*SUM(H862:H863)","v":0},{"$f":"SUM(I862:I863)","v":0},{"$f":"SUM(J862:J863)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q862:Q863)","v":0},{"$f":"SUM(R862:R863)","v":0},{"$f":"SUM(S862:S863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH862:AH863)","v":0},0,0,0,{"$f":"SUM(AL862:AL863)","v":0},0,0,0,0,{"$f":"SUM(AQ862:AQ863)","v":0},0,0,null,{"$f":"SUM(F864:AT864)","v":112130.84842578016},null,{"$f":"SUM(AU864:AU864)","v":112130.84842578016},{"$f":"+AW864-'ROR-Model'!G871","v":0}]
["928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW865-'ROR-Model'!G872","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L359","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G866*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G866*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G866*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G866*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G866*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G866*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G866*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G866*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G866*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G866*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G866*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G866*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G866*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G866*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G866*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G866*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G866*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G866*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G866*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G866*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G866*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G866*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G866*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G866*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G866*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G866*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G866*$AS$1","v":0},null,{"$f":"SUM(F866:AT866)","v":0},null,{"$f":"SUM(AU866:AU866)","v":0},{"$f":"+AW866-'ROR-Model'!G873","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L360","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G867*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G867*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G867*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G867*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G867*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G867*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G867*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G867*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G867*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G867*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G867*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G867*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G867*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G867*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G867*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G867*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G867*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G867*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G867*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G867*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G867*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G867*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G867*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G867*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G867*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G867*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G867*$AS$1","v":0},null,{"$f":"SUM(F867:AT867)","v":0},null,{"$f":"SUM(AU867:AU867)","v":0},{"$f":"+AW867-'ROR-Model'!G874","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F866:F867)","v":0},{"$f":"SUM(G866:G867)","v":0},{"$f":"H1*SUM(H866:H867)","v":0},{"$f":"SUM(I866:I867)","v":0},{"$f":"SUM(J866:J867)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q866:Q867)","v":0},{"$f":"SUM(R866:R867)","v":0},{"$f":"SUM(S866:S867)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH866:AH867)","v":0},0,0,0,{"$f":"SUM(AL866:AL867)","v":0},0,0,0,0,{"$f":"SUM(AQ866:AQ867)","v":0},0,0,null,{"$f":"SUM(F868:AT868)","v":0},null,{"$f":"SUM(AU868:AU868)","v":0},{"$f":"+AW868-'ROR-Model'!G875","v":0}]
[9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW869-'ROR-Model'!G876","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L363","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G870*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G870*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G870*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G870*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G870*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G870*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G870*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G870*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G870*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G870*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G870*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G870*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G870*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G870*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G870*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G870*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G870*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G870*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G870*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G870*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G870*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G870*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G870*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G870*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G870*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G870*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G870*$AS$1","v":0},null,{"$f":"SUM(F870:AT870)","v":0},null,{"$f":"SUM(AU870:AU870)","v":0},{"$f":"+AW870-'ROR-Model'!G877","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L364","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G871*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G871*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G871*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G871*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G871*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G871*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G871*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G871*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G871*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G871*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G871*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G871*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G871*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G871*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G871*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G871*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G871*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G871*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G871*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G871*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G871*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G871*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G871*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G871*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G871*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G871*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G871*$AS$1","v":0},null,{"$f":"SUM(F871:AT871)","v":0},null,{"$f":"SUM(AU871:AU871)","v":0},{"$f":"+AW871-'ROR-Model'!G878","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F870:F871)","v":0},{"$f":"SUM(G870:G871)","v":0},{"$f":"H1*SUM(H870:H871)","v":0},{"$f":"SUM(I870:I871)","v":0},{"$f":"SUM(J870:J871)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q870:Q871)","v":0},{"$f":"SUM(R870:R871)","v":0},{"$f":"SUM(S870:S871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH870:AH871)","v":0},0,0,0,{"$f":"SUM(AL870:AL871)","v":0},0,0,0,0,{"$f":"SUM(AQ870:AQ871)","v":0},0,0,null,{"$f":"SUM(F872:AT872)","v":0},null,{"$f":"SUM(AU872:AU872)","v":0},{"$f":"+AW872-'ROR-Model'!G879","v":0}]
[9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW873-'ROR-Model'!G880","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L367","v":121053.15158903319},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G874*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G874*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G874*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G874*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G874*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G874*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G874*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G874*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G874*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G874*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G874*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G874*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G874*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G874*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G874*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G874*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G874*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G874*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G874*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G874*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G874*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G874*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G874*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G874*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G874*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G874*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G874*$AS$1","v":0},null,{"$f":"SUM(F874:AT874)","v":121053.15158903319},null,{"$f":"SUM(AU874:AU874)","v":121053.15158903319},{"$f":"+AW874-'ROR-Model'!G884","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L368","v":3254.2365069999869},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G875*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G875*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G875*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G875*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G875*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G875*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G875*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G875*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G875*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G875*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G875*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G875*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G875*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G875*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G875*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G875*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G875*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G875*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G875*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G875*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G875*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G875*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G875*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G875*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G875*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G875*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G875*$AS$1","v":0},null,{"$f":"SUM(F875:AT875)","v":3254.2365069999869},null,{"$f":"SUM(AU875:AU875)","v":3254.2365069999869},{"$f":"+AW875-'ROR-Model'!G885","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F874:F875)","v":0},{"$f":"SUM(G874:G875)","v":124307.38809603319},{"$f":"H1*SUM(H874:H875)","v":0},{"$f":"SUM(I874:I875)","v":0},{"$f":"SUM(J874:J875)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q874:Q875)","v":0},{"$f":"SUM(R874:R875)","v":0},{"$f":"SUM(S874:S875)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH874:AH875)","v":0},0,0,0,{"$f":"SUM(AL874:AL875)","v":0},0,0,0,0,{"$f":"SUM(AQ874:AQ875)","v":0},0,0,null,{"$f":"SUM(F876:AT876)","v":124307.38809603319},null,{"$f":"SUM(AU876:AU876)","v":124307.38809603319},{"$f":"+AW876-'ROR-Model'!G886","v":0}]
[931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW877-'ROR-Model'!G887","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L371","v":34745.125809599762},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G878*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G878*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G878*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G878*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G878*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G878*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G878*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G878*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G878*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G878*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G878*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G878*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G878*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G878*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G878*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G878*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G878*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G878*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G878*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G878*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G878*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G878*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G878*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G878*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G878*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G878*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G878*$AS$1","v":0},null,{"$f":"SUM(F878:AT878)","v":34745.125809599762},null,{"$f":"SUM(AU878:AU878)","v":34745.125809599762},{"$f":"+AW878-'ROR-Model'!G889","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L372","v":1427.4623868800045},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G879*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G879*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G879*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G879*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G879*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G879*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G879*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G879*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G879*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G879*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G879*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G879*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G879*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G879*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G879*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G879*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G879*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G879*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G879*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G879*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G879*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G879*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G879*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G879*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G879*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G879*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G879*$AS$1","v":0},null,{"$f":"SUM(F879:AT879)","v":1427.4623868800045},null,{"$f":"SUM(AU879:AU879)","v":1427.4623868800045},{"$f":"+AW879-'ROR-Model'!G890","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F878:F879)","v":0},{"$f":"SUM(G878:G879)","v":36172.588196479766},{"$f":"H1*SUM(H878:H879)","v":0},{"$f":"SUM(I878:I879)","v":0},{"$f":"SUM(J878:J879)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q878:Q879)","v":0},{"$f":"SUM(R878:R879)","v":0},{"$f":"SUM(S878:S879)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH878:AH879)","v":0},0,0,0,{"$f":"SUM(AL878:AL879)","v":0},0,0,0,0,{"$f":"SUM(AQ878:AQ879)","v":0},0,0,null,{"$f":"SUM(F880:AT880)","v":36172.588196479766},null,{"$f":"SUM(AU880:AU880)","v":36172.588196479766},{"$f":"+AW880-'ROR-Model'!G891","v":0}]
[935,"Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW881-'ROR-Model'!G882","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L375","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G882*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G882*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G882*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G882*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G882*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G882*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G882*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G882*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G882*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G882*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G882*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G882*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G882*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G882*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G882*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G882*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G882*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G882*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G882*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G882*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G882*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G882*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G882*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G882*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G882*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G882*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G882*$AS$1","v":0},null,{"$f":"SUM(F882:AT882)","v":0},null,{"$f":"SUM(AU882:AU882)","v":0},{"$f":"+AW882-'ROR-Model'!G894","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L376","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G883*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G883*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G883*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G883*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G883*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G883*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G883*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G883*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G883*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G883*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G883*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G883*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G883*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G883*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G883*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G883*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G883*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G883*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G883*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G883*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G883*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G883*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G883*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G883*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G883*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G883*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G883*$AS$1","v":0},null,{"$f":"SUM(F883:AT883)","v":0},null,{"$f":"SUM(AU883:AU883)","v":0},{"$f":"+AW883-'ROR-Model'!G895","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F882:F883)","v":0},{"$f":"SUM(G882:G883)","v":0},{"$f":"H1*SUM(H882:H883)","v":0},{"$f":"SUM(I882:I883)","v":0},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q882:Q883)","v":0},{"$f":"SUM(R882:R883)","v":0},{"$f":"SUM(S882:S883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH882:AH883)","v":0},0,0,0,{"$f":"SUM(AL882:AL883)","v":0},0,0,0,0,{"$f":"SUM(AQ882:AQ883)","v":0},0,0,null,{"$f":"SUM(F884:AT884)","v":0},null,{"$f":"SUM(AU884:AU884)","v":0},{"$f":"+AW884-'ROR-Model'!G896","v":0}]
["System Total Administrative & General Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW885-'ROR-Model'!G897","v":0}]
[null,"Utah Administrative & General Exp",null,null,null,{"$f":"F838+F842+F846+F850+F854+F858+F862+F866+F870+F874+F878+F882","v":0},1654790.9626793861,{"$f":"H1*H838+H842+H846+H850+H854+H858+H862+H866+H870+H874+H878+H882","v":0},{"$f":"I838+I842+I846+I850+I854+I858+I862+I866+I870+I874+I878+I882","v":0},{"$f":"J838+J842+J846+J850+J854+J858+J862+J866+J870+J874+J878+J882","v":0},0,0,-2850939.9736337857,-31257.555320305069,0,-201996.97259996607,{"$f":"Q838+Q842+Q846+Q850+Q854+Q858+Q862+Q866+Q870+Q874+Q878+Q882","v":-317736.48526806303},{"$f":"R838+R842+R846+R850+R854+R858+R862+R866+R870+R874+R878+R882","v":0},{"$f":"S838+S842+S846+S850+S854+S858+S862+S866+S870+S874+S878+S882","v":0},0,{"$f":"U838+U842+U846+U850+U854+U858+U862+U866+U870+U874+U878+U882","v":0},{"$f":"V838+V842+V846+V850+V854+V858+V862+V866+V870+V874+V878+V882","v":0},0,{"$f":"X838+X842+X846+X850+X854+X858+X862+X866+X870+X874+X878+X882","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH838+AH842+AH846+AH850+AH854+AH858+AH862+AH866+AH870+AH874+AH878+AH882","v":0},0,0,0,{"$f":"AL838+AL842+AL846+AL850+AL854+AL858+AL862+AL866+AL870+AL874+AL878+AL882","v":0},0,0,0,0,{"$f":"AQ838+AQ842+AQ846+AQ850+AQ854+AQ858+AQ862+AQ866+AQ870+AQ874+AQ878+AQ882","v":0},0,0,0,{"$f":"SUM(F886:AT886)","v":-1747140.0241427338},null,{"$f":"SUM(AU886:AU886)","v":-1747140.0241427338},{"$f":"+AW886-'ROR-Model'!G899","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,null,0,66005.502169414191,{"$f":"H1*H839+H843+H847+H851+H855+H859+H863+H867+H871+H875+H879+H883","v":0},{"$f":"I839+I843+I847+I851+I855+I859+I863+I867+I871+I875+I879+I883","v":0},0,0,0,-99082.693686976258,-1086.3374212884548,0,-7020.2825548476121,{"$f":"Q839+Q843+Q847+Q851+Q855+Q859+Q863+Q867+Q871+Q875+Q879+Q883","v":-11042.739283936935},{"$f":"R839+R843+R847+R851+R855+R859+R863+R867+R871+R875+R879+R883","v":0},{"$f":"S839+S843+S847+S851+S855+S859+S863+S867+S871+S875+S879+S883","v":0},0,{"$f":"U839+U843+U847+U851+U855+U859+U863+U867+U871+U875+U879+U883","v":0},{"$f":"V839+V843+V847+V851+V855+V859+V863+V867+V871+V875+V879+V883","v":0},0,{"$f":"X839+X843+X847+X851+X855+X859+X863+X867+X871+X875+X879+X883","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH839+AH843+AH847+AH851+AH855+AH859+AH863+AH867+AH871+AH875+AH879+AH883","v":0},0,0,0,{"$f":"AL839+AL843+AL847+AL851+AL855+AL859+AL863+AL867+AL871+AL875+AL879+AL883","v":0},0,0,0,0,{"$f":"AQ839+AQ843+AQ847+AQ851+AQ855+AQ859+AQ863+AQ867+AQ871+AQ875+AQ879+AQ883","v":0},0,0,0,{"$f":"SUM(F887:AT887)","v":-52226.550777635064},null,{"$f":"SUM(AU887:AU887)","v":-52226.550777635064},{"$f":"+AW887-'ROR-Model'!G900","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,null,{"$f":"IF((F886+F887)=F884+F880+F876+F872+F868+F864+F860+F856+F852+F848+F844+F840,F886+F887,\"ERROR\")","v":0},{"$f":"G886+G887","v":1720796.4648488003},{"$f":"SUM(H886:H887)","v":0},{"$f":"SUM(I886:I887)","v":0},{"$f":"SUM(J886:J887)","v":0},0,0,-2950022.6673207618,-32343.892741593525,0,-209017.2551548137,-328779.22455199994,{"$f":"SUM(R886:R887)","v":0},{"$f":"IF((S886+S887)=S884+S880+S876+S872+S868+S864+S860+S856+S852+S848+S844+S840,S886+S887,\"ERROR\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AH886+AH887)=AH884+AH880+AH876+AH872+AH868+AH864+AH860+AH856+AH852+AH848+AH844+AH840,AH886+AH887,\"ERROR\")","v":0},0,0,0,{"$f":"IF((AL886+AL887)=AL884+AL880+AL876+AL872+AL868+AL864+AL860+AL856+AL852+AL848+AL844+AL840,AL886+AL887,\"ERROR\")","v":0},0,0,0,0,{"$f":"IF((AQ886+AQ887)=AQ884+AQ880+AQ876+AQ872+AQ868+AQ864+AQ860+AQ856+AQ852+AQ848+AQ844+AQ840,AQ886+AQ887,\"ERROR\")","v":0},0,0,0,{"$f":"SUM(F889:AT889)","v":-1799366.5749203686},null,{"$f":"SUM(AU889:AU889)","v":-1799366.5749203686},{"$f":"+AW889-'ROR-Model'!G902","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW891-'ROR-Model'!G892","v":0}]
[null,"Total Utility O&M Expenses",null,null,null,{"$f":"F649+F752+F805+F833+F889","v":0},{"$f":"G649+G752+G805+G833+G889","v":7709487.2333591888},{"$f":"H1*H649+H752+H805+H833+H889","v":0},{"$f":"I649+I752+I805+I833+I889","v":0},{"$f":"J649+J752+J805+J833+J889","v":0},-25646407.390303198,{"$f":"L649+L752+L805+L833+L889","v":-1534493.5539606749},-2950022.6673207618,-32343.892741593525,-4605.2481306519994,-209017.2551548137,-328779.22455199994,{"$f":"R649+R752+R805+R833+R889","v":0},{"$f":"S649+S752+S805+S833+S889","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AC649+AC752+AC805+AC833+AC889","v":0},0,0,0,0,{"$f":"AH649+AH752+AH805+AH833+AH889","v":0},0,0,0,{"$f":"AL649+AL752+AL805+AL833+AL889","v":0},0,0,0,0,{"$f":"AQ649+AQ752+AQ805+AQ833+AQ889","v":0},0,0,0,{"$f":"SUM(F892:AT892)","v":-22996181.99880451},null,{"$f":"SUM(AU892:AU892)","v":-22996181.99880451},{"$f":"+AW892-'ROR-Model'!G905","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"EXPENSES!L388*$G$1","v":16733.380000000005},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G900*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G900*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G900*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G900*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G900*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G900*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G900*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G900*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G900*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G900*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G900*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G900*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G900*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G900*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G900*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G900*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G900*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G900*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G900*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G900*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G900*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G900*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G900*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G900*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G900*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G900*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G900*$AS$1","v":0},null,{"$f":"SUM(F900:AT900)","v":16733.380000000005},null,{"$f":"SUM(AU900:AU900)","v":16733.380000000005},{"$f":"+AW900-'ROR-Model'!G913","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"EXPENSES!L389*$G$1","v":446121.5799740674},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G901*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G901*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G901*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G901*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G901*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G901*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G901*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G901*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G901*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G901*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G901*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G901*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G901*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G901*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G901*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G901*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G901*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G901*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G901*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G901*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G901*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G901*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G901*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G901*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G901*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G901*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G901*$AS$1","v":0},null,{"$f":"SUM(F901:AT901)","v":446121.5799740674},null,{"$f":"SUM(AU901:AU901)","v":446121.5799740674},{"$f":"+AW901-'ROR-Model'!G914","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"EXPENSES!L390*$G$1","v":9681724.2786428779},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G902*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G902*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G902*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G902*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G902*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G902*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G902*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G902*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G902*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G902*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G902*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G902*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G902*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G902*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G902*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G902*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G902*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G902*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G902*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G902*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G902*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G902*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G902*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G902*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G902*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G902*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G902*$AS$1","v":0},null,{"$f":"SUM(F902:AT902)","v":9681724.2786428779},null,{"$f":"SUM(AU902:AU902)","v":9681724.2786428779},{"$f":"+AW902-'ROR-Model'!G915","v":0}]
[null,null,"General",null,null,null,{"$f":"EXPENSES!L391*$G$1","v":4816808.9714688966},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G903*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G903*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G903*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G903*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G903*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G903*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G903*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G903*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G903*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G903*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G903*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G903*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G903*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G903*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G903*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G903*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G903*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G903*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G903*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G903*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G903*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G903*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G903*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G903*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G903*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G903*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G903*$AS$1","v":0},null,{"$f":"SUM(F903:AT903)","v":4816808.9714688966},null,{"$f":"SUM(AU903:AU903)","v":4816808.9714688966},{"$f":"+AW903-'ROR-Model'!G916","v":0}]
[null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(F900:F903)","v":0},{"$f":"SUM(G900:G903)","v":14961388.210085843},{"$f":"H1*SUM(H900:H903)","v":0},{"$f":"SUM(I900:I903)","v":0},{"$f":"SUM(J900:J903)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q900:Q903)","v":0},{"$f":"SUM(R900:R903)","v":0},{"$f":"SUM(S900:S903)","v":0},0,0,0,0,{"$f":"SUM(X900:X903)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH900:AH903)","v":0},0,0,0,{"$f":"SUM(AL900:AL903)","v":0},0,0,0,0,{"$f":"SUM(AQ900:AQ903)","v":0},0,0,null,{"$f":"SUM(AU900:AU903)","v":14961388.210085843},null,{"$f":"SUM(AW900:AW903)","v":14961388.210085843},{"$f":"+AW904-'ROR-Model'!G917","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW905-'ROR-Model'!G906","v":0}]
[404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW906-'ROR-Model'!G907","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L395*G1","v":-16733.38},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G907*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G907*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G907*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G907*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G907*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G907*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G907*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G907*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G907*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G907*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G907*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G907*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G907*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G907*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G907*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G907*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G907*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G907*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G907*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G907*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G907*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G907*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G907*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G907*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G907*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G907*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G907*$AS$1","v":0},null,{"$f":"SUM(F907:AT907)","v":-16733.38},null,{"$f":"SUM(AU907:AU907)","v":-16733.38},{"$f":"+AW907-'ROR-Model'!G920","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L396*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G908*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G908*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G908*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G908*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G908*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G908*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G908*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G908*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G908*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G908*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G908*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G908*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G908*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G908*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G908*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G908*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G908*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G908*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G908*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G908*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G908*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G908*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G908*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G908*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G908*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G908*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G908*$AS$1","v":0},null,{"$f":"SUM(F908:AT908)","v":0},null,{"$f":"SUM(AU908:AU908)","v":0},{"$f":"+AW908-'ROR-Model'!G909","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L397*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G909*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G909*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G909*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G909*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G909*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G909*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G909*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G909*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G909*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G909*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G909*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G909*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G909*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G909*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G909*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G909*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G909*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G909*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G909*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G909*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G909*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G909*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G909*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G909*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G909*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G909*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G909*$AS$1","v":0},null,{"$f":"SUM(F909:AT909)","v":0},null,{"$f":"SUM(AU909:AU909)","v":0},{"$f":"+AW909-'ROR-Model'!G910","v":0}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L398*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G910*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G910*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G910*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G910*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G910*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G910*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G910*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G910*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G910*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G910*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G910*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G910*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G910*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G910*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G910*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G910*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G910*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G910*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G910*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G910*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G910*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G910*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G910*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G910*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G910*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G910*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G910*$AS$1","v":0},null,{"$f":"SUM(F910:AT910)","v":0},null,{"$f":"SUM(AU910:AU910)","v":0},{"$f":"+AW910-'ROR-Model'!G911","v":0}]
[null,null,"Total Amortization Expense",null,null,{"$f":"SUM(F907:F910)","v":0},{"$f":"SUM(G907:G910)","v":-16733.38},null,{"$f":"SUM(I907:I910)","v":0},{"$f":"SUM(J907:J910)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q907:Q910)","v":0},{"$f":"SUM(R907:R910)","v":0},{"$f":"SUM(S907:S910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH907:AH910)","v":0},0,0,0,{"$f":"SUM(AL907:AL910)","v":0},0,0,0,0,{"$f":"SUM(AQ907:AQ910)","v":0},0,0,null,{"$f":"SUM(AU907:AU910)","v":-16733.38},null,{"$f":"SUM(AW907:AW910)","v":-16733.38},{"$f":"+AW911-'ROR-Model'!G924","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW912-'ROR-Model'!G925","v":0}]
[null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"F904+F911","v":0},{"$f":"G904+G911","v":14944654.830085842},{"$f":"H1*+H904+H911","v":0},{"$f":"I904+I911","v":0},{"$f":"J904+J911","v":0},0,0,0,0,0,0,0,{"$f":"R904+R911","v":0},{"$f":"S904+S911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH904+AH911","v":0},0,0,0,{"$f":"AL904+AL911","v":0},0,0,0,0,{"$f":"AQ904+AQ911","v":0},0,0,null,{"$f":"SUM(F913:AT913)","v":14944654.830085842},null,{"$f":"SUM(AU913:AU913)","v":14944654.830085842},{"$f":"+AW913-'ROR-Model'!G926","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW914-'ROR-Model'!G927","v":0}]
["Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW915-'ROR-Model'!G928","v":0}]
[408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW916-'ROR-Model'!G929","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L405*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G917*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G917*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G917*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G917*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G917*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G917*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G917*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G917*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G917*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G917*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G917*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G917*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G917*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G917*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G917*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G917*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G917*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G917*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G917*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G917*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G917*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G917*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G917*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G917*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G917*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G917*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G917*$AS$1","v":0},null,{"$f":"SUM(F917:AT917)","v":0},null,{"$f":"SUM(AU917:AU917)","v":0},{"$f":"+AW917-'ROR-Model'!G930","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L406*G1","v":152373.50875282823},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G918*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G918*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G918*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G918*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G918*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G918*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G918*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G918*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G918*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G918*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G918*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G918*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G918*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G918*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G918*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G918*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G918*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G918*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G918*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G918*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G918*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G918*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G918*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G918*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G918*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G918*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G918*$AS$1","v":0},null,{"$f":"SUM(F918:AT918)","v":152373.50875282823},null,{"$f":"SUM(AU918:AU918)","v":152373.50875282823},{"$f":"+AW918-'ROR-Model'!G931","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L407*G1","v":3228923.2496410422},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G919*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G919*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G919*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G919*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G919*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G919*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G919*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G919*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G919*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G919*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G919*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G919*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G919*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G919*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G919*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G919*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G919*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G919*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G919*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G919*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G919*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G919*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G919*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G919*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G919*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G919*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G919*$AS$1","v":0},null,{"$f":"SUM(F919:AT919)","v":3228923.2496410422},null,{"$f":"SUM(AU919:AU919)","v":3228923.2496410422},{"$f":"+AW919-'ROR-Model'!G932","v":0}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L408*G1","v":310098.7018244043},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G920*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G920*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G920*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G920*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G920*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G920*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G920*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G920*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G920*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G920*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G920*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G920*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G920*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G920*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G920*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G920*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G920*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G920*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G920*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G920*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G920*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G920*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G920*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G920*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G920*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G920*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G920*$AS$1","v":0},null,{"$f":"SUM(F920:AT920)","v":310098.7018244043},null,{"$f":"SUM(AU920:AU920)","v":310098.7018244043},{"$f":"+AW920-'ROR-Model'!G933","v":0}]
[null,null,"Total Other Taxes",null,null,{"$f":"SUM(F917:F920)","v":0},{"$f":"SUM(G916:G920)","v":3691395.460218275},{"$f":"H1*SUM(H917:H920)","v":0},{"$f":"SUM(I917:I920)","v":0},{"$f":"SUM(J917:J920)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q917:Q920)","v":0},{"$f":"SUM(R917:R920)","v":0},{"$f":"SUM(S917:S920)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH917:AH920)","v":0},0,0,0,{"$f":"SUM(AL917:AL920)","v":0},0,0,0,0,{"$f":"SUM(AQ917:AQ920)","v":0},0,0,null,{"$f":"SUM(AU917:AU920)","v":3691395.460218275},null,{"$f":"SUM(AW917:AW920)","v":3691395.460218275},{"$f":"+AW921-'ROR-Model'!G934","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW922-'ROR-Model'!G935","v":0}]
[4090,"Income Taxes - Federal",null,null,null,{"$f":"((F512)-(F639+F892+F913+F921-F925))*Taxes!$L$23","v":0},{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":-10031156.016699199},{"$f":"((H512)-(H639+H892+H913+H921-H925))*Taxes!$L$23","v":-5707833.1584143154},{"$f":"((I512)-(I639+I892+I913+I921-I925))*Taxes!$L$23","v":0},{"$f":"((J512)-(J639+J892+J913+J921-J925))*Taxes!$L$23","v":0},{"$f":"((K512)-(K639+K892+K913+K921-K925))*Taxes!$L$23","v":9764959.7609799188},{"$f":"((L512)-(L639+L892+L913+L921-L925))*Taxes!$L$23","v":584263.81441536907},{"$f":"((M512)-(M639+M892+M913+M921-M925))*Taxes!$L$23","v":1123231.4999120557},{"$f":"((N512)-(N639+N892+N913+N921-N925))*Taxes!$L$23","v":12315.05085014472},{"$f":"((O512)-(O639+O892+O913+O921-O925))*Taxes!$L$23","v":1753.4644131929279},{"$f":"((P512)-(P639+P892+P913+P921-P925))*Taxes!$L$23","v":79584.054595847178},{"$f":"((Q512)-(Q639+Q892+Q913+Q921-Q925))*Taxes!$L$23","v":125183.84540714827},{"$f":"((R512)-(R639+R892+R913+R921-R925))*Taxes!$L$23","v":0},{"$f":"((S512)-(S639+S892+S913+S921-S925))*Taxes!$L$23","v":0},{"$f":"((T512)-(T639+T892+T913+T921-T925))*Taxes!$L$23","v":0},{"$f":"((U512)-(U639+U892+U913+U921-U925))*Taxes!$L$23","v":0},{"$f":"((V512)-(V639+V892+V913+V921-V925))*Taxes!$L$23","v":0},{"$f":"((W512)-(W639+W892+W913+W921-W925))*Taxes!$L$23","v":0},{"$f":"((X512)-(X639+X892+X913+X921-X925))*Taxes!$L$23","v":0},{"$f":"((Y512)-(Y639+Y892+Y913+Y921-Y925))*Taxes!$L$23","v":0},{"$f":"((Z512)-(Z639+Z892+Z913+Z921-Z925))*Taxes!$L$23","v":0},{"$f":"((AA512)-(AA639+AA892+AA913+AA921-AA925))*Taxes!$L$23","v":0},{"$f":"((AB512)-(AB639+AB892+AB913+AB921-AB925))*Taxes!$L$23","v":0},{"$f":"((AC512)-(AC639+AC892+AC913+AC921-AC925))*Taxes!$L$23","v":0},{"$f":"((AD512)-(AD639+AD892+AD913+AD921-AD925))*Taxes!$L$23","v":0},{"$f":"((AE512)-(AE639+AE892+AE913+AE921-AE925))*Taxes!$L$23","v":0},{"$f":"((AF512)-(AF639+AF892+AF913+AF921-AF925))*Taxes!$L$23","v":0},{"$f":"((AG512)-(AG639+AG892+AG913+AG921-AG925))*Taxes!$L$23","v":0},{"$f":"((AH512)-(AH639+AH892+AH913+AH921-AH925))*Taxes!$L$23","v":0},{"$f":"((AI512)-(AI639+AI892+AI913+AI921-AI925))*Taxes!$L$23","v":0},{"$f":"((AJ512)-(AJ639+AJ892+AJ913+AJ921-AJ925))*Taxes!$L$23","v":0},{"$f":"((AK512)-(AK639+AK892+AK913+AK921-AK925))*Taxes!$L$23","v":0},{"$f":"((AL512)-(AL639+AL892+AL913+AL921-AL925))*Taxes!$L$23","v":0},{"$f":"((AM512)-(AM639+AM892+AM913+AM921-AM925))*Taxes!$L$23","v":0},{"$f":"((AN512)-(AN639+AN892+AN913+AN921-AN925))*Taxes!$L$23","v":0},{"$f":"((AO512)-(AO639+AO892+AO913+AO921-AO925))*Taxes!$L$23","v":0},{"$f":"((AP512)-(AP639+AP892+AP913+AP921-AP925))*Taxes!$L$23","v":0},{"$f":"((AQ512)-(AQ639+AQ892+AQ913+AQ921-AQ925))*Taxes!$L$23","v":0},{"$f":"((AR512)-(AR639+AR892+AR913+AR921-AR925))*Taxes!$L$23","v":0},{"$f":"((AS512)-(AS639+AS892+AS913+AS921-AS925))*Taxes!$L$23","v":0},{"$f":"((AT512)-(AT639+AT892+AT913+AT921-AT925))*Taxes!$L$23","v":0},{"$f":"((AU512)-(AU639+AU892+AU913+AU921-AU925))*Taxes!$L$23","v":-4047697.6845398354},null,{"$f":"SUM(AU923:AU923)","v":-4047697.6845398354},{"$f":"+AW923-'ROR-Model'!G936","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW924-'ROR-Model'!G937","v":0}]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"+EXPENSES!L413*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G925*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G925*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G925*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G925*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G925*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G925*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G925*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G925*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G925*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G925*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G925*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G925*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G925*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G925*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G925*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G925*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G925*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G925*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G925*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G925*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G925*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G925*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G925*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G925*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G925*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G925*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G925*$AS$1","v":0},null,{"$f":"SUM(F925:AT925)","v":0},null,{"$f":"SUM(AU925:AU925)","v":0},{"$f":"+AW925-'ROR-Model'!G938","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW926-'ROR-Model'!G939","v":0}]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"+EXPENSES!L415*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G927*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G927*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G927*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G927*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G927*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G927*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G927*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G927*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G927*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G927*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G927*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G927*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G927*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G927*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G927*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G927*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G927*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G927*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G927*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G927*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G927*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G927*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G927*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G927*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G927*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G927*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G927*$AS$1","v":0},null,{"$f":"SUM(F927:AT927)","v":0},null,{"$f":"SUM(AU927:AU927)","v":0},{"$f":"+AW927-'ROR-Model'!G940","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW928-'ROR-Model'!G941","v":0}]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"+EXPENSES!L417*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G929*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G929*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G929*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G929*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G929*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G929*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G929*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G929*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G929*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G929*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G929*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G929*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G929*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G929*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G929*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G929*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G929*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G929*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G929*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G929*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G929*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G929*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G929*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G929*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G929*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G929*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G929*$AS$1","v":0},null,{"$f":"SUM(F929:AT929)","v":0},null,{"$f":"SUM(AU929:AU929)","v":0},{"$f":"+AW929-'ROR-Model'!G942","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW930-'ROR-Model'!G943","v":0}]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"+EXPENSES!L419*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G931*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G931*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G931*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G931*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G931*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G931*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G931*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G931*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G931*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G931*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G931*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G931*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G931*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G931*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G931*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G931*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G931*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G931*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G931*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G931*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G931*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G931*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G931*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G931*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G931*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G931*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G931*$AS$1","v":0},null,{"$f":"SUM(F931:AT931)","v":0},null,{"$f":"SUM(AU931:AU931)","v":0},{"$f":"+AW931-'ROR-Model'!G944","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW932-'ROR-Model'!G945","v":0}]
[null,"Total Tax Expenses",null,null,null,{"$f":"F921+F923+F925+F927+F929+F931","v":0},{"$f":"G921+G923+G925+G927+G929+G931","v":-6339760.5564809237},{"$f":"H921+H923+H925+H927+H929+H931","v":-5707833.1584143154},{"$f":"I921+I923+I925+I927+I929+I931","v":0},0,9764959.7609799188,584263.81441536907,1123231.4999120557,12315.05085014472,1753.4644131929279,79584.054595847178,125183.84540714827,{"$f":"R921+R923+R925+R927+R929+R931","v":0},{"$f":"S921+S923+S925+S927+S929+S931","v":0},0,0,0,0,{"$f":"X921+X923+X925+X927+X929+X931","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH921+AH923+AH925+AH927+AH929+AH931","v":0},0,0,0,{"$f":"AL921+AL923+AL925+AL927+AL929+AL931","v":0},0,0,0,0,{"$f":"AQ921+AQ923+AQ925+AQ927+AQ929+AQ931","v":0},0,0,0,{"$f":"SUM(F933:AT933)","v":-356302.22432156245},null,{"$f":"SUM(AU933:AU933)","v":-356302.22432156245},{"$f":"+AW933-'ROR-Model'!G950","v":-1.9790604710578918E-9}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"F913+F933","v":0},{"$f":"G1*G913+G933","v":8604894.2736049183},{"$f":"H1*H913+H933","v":-5707833.1584143154},{"$f":"I913+I933","v":0},{"$f":"J913+J933","v":0},9764959.7609799188,584263.81441536907,1123231.4999120557,12315.05085014472,1753.4644131929279,79584.054595847178,125183.84540714827,{"$f":"R913+R933","v":0},{"$f":"S913+S933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH913+AH933","v":0},0,0,0,{"$f":"AL913+AL933","v":0},0,0,0,0,{"$f":"AQ913+AQ933","v":0},0,0,0,{"$f":"SUM(F936:AT936)","v":14588352.605764279},null,{"$f":"SUM(AU936:AU936)","v":14588352.605764279},{"$f":"+AW936-'ROR-Model'!G953","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW937-'ROR-Model'!G938","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW938-'ROR-Model'!G939","v":0}]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"F639+F892+F936","v":0},{"$f":"G1*G639+G892+G936","v":16314381.506964106},{"$f":"H1*H639+H892+H936","v":12722350.160776965},{"$f":"I639+I892+I936","v":0},{"$f":"J639+J892+J936","v":0},-15881447.629323279,-950229.73954530584,-1826791.1674087062,-20028.841891448807,-2851.7837174590713,-129433.20055896652,-203595.37914485167,{"$f":"R639+R892+R936","v":0},{"$f":"S639+S892+S936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH639+AH892+AH936","v":0},0,0,0,{"$f":"AL639+AL892+AL936","v":0},0,0,0,0,{"$f":"AQ639+AQ892+AQ936","v":0},0,0,0,{"$f":"SUM(F939:AT939)","v":10022353.926151054},null,{"$f":"SUM(AU939:AU939)","v":10022353.926151054},{"$f":"+AW939-'ROR-Model'!G956","v":0}]
[]
[]
[]
["FERC Acct",null,"Description"]
[]
["UTILITY RATE BASE"]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,{"$f":"'Rate Base'!$AQ$15*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G950*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G950*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G950*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G950*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G950*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G950*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G950*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G950*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G950*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G950*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G950*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G950*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G950*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G950*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G950*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G950*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G950*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G950*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G950*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G950*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G950*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G950*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G950*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G950*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G950*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G950*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G950*$AS$1","v":0},null,{"$f":"SUM(F950:AT950)","v":0},null,{"$f":"SUM(AU950:AU950)","v":0},{"$f":"+AW950-'ROR-Model'!G966","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"'Rate Base'!$AQ$16*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G951*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G951*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G951*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G951*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G951*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G951*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G951*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G951*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G951*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G951*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G951*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G951*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G951*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G951*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G951*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G951*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G951*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G951*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G951*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G951*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G951*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G951*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G951*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G951*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G951*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G951*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G951*$AS$1","v":0},null,{"$f":"SUM(F951:AT951)","v":0},null,{"$f":"SUM(AU951:AU951)","v":0},{"$f":"+AW951-'ROR-Model'!G967","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW952-'ROR-Model'!G968","v":0}]
[null,"Total Intangible Plant",null,null,null,{"$f":"SUM(F950:F951)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S950:S951)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH950:AH951)","v":0},0,0,0,{"$f":"SUM(AL950:AL951)","v":0},0,0,0,0,{"$f":"SUM(AQ950:AQ951)","v":0},0,0,null,{"$f":"SUM(F953:AT953)","v":0},null,{"$f":"SUM(AU953:AU953)","v":0},{"$f":"+AW953-'ROR-Model'!G969","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW954-'ROR-Model'!G970","v":0}]
[null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW955-'ROR-Model'!G971","v":0}]
["325","Land & Land Rights",null,null,null,{"$f":"'Rate Base'!$AQ$21*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP21*Wexpro!$G$12*$J$1","v":-394814.74346999993},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G956*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G956*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G956*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G956*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G956*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G956*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G956*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G956*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G956*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G956*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G956*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G956*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G956*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G956*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G956*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G956*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G956*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G956*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G956*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G956*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G956*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G956*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G956*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G956*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G956*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G956*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G956*$AS$1","v":0},null,{"$f":"SUM(F956:AT956)","v":-394814.74346999993},null,{"$f":"SUM(AU956:AU956)","v":-394814.74346999993},{"$f":"+AW956-'ROR-Model'!G972","v":0}]
["326...9","Structures",null,null,null,{"$f":"'Rate Base'!$AQ$22*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP22*Wexpro!$G$12*$J$1","v":-90566.783370000005},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G957*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G957*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G957*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G957*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G957*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G957*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G957*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G957*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G957*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G957*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G957*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G957*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G957*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G957*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G957*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G957*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G957*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G957*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G957*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G957*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G957*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G957*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G957*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G957*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G957*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G957*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G957*$AS$1","v":0},null,-90566.783370000005,null,-90566.783370000005,{"$f":"+AW957-'ROR-Model'!G973","v":0}]
["330","Gas Wells - Construction",null,null,null,{"$f":"'Rate Base'!$AQ$23*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP23*Wexpro!$G$12*$J$1","v":-3287043.51003},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G958*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G958*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G958*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G958*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G958*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G958*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G958*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G958*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G958*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G958*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G958*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G958*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G958*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G958*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G958*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G958*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G958*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G958*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G958*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G958*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G958*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G958*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G958*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G958*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G958*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G958*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G958*$AS$1","v":0},null,-3287043.51003,null,-3287043.51003,{"$f":"+AW958-'ROR-Model'!G974","v":0}]
["331","Gas Wells - Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$24*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP24*Wexpro!$G$12*$J$1","v":-1084630.4311500003},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G959*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G959*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G959*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G959*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G959*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G959*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G959*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G959*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G959*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G959*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G959*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G959*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G959*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G959*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G959*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G959*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G959*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G959*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G959*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G959*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G959*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G959*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G959*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G959*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G959*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G959*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G959*$AS$1","v":0},null,-1084630.4311500003,null,-1084630.4311500003,{"$f":"+AW959-'ROR-Model'!G975","v":0}]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,{"$f":"'Rate Base'!$AQ$25*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP25*Wexpro!$G$12*$J$1","v":-169710.41556000002},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G960*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G960*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G960*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G960*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G960*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G960*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G960*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G960*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G960*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G960*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G960*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G960*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G960*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G960*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G960*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G960*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G960*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G960*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G960*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G960*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G960*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G960*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G960*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G960*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G960*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G960*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G960*$AS$1","v":0},null,-169710.41556000002,null,-169710.41556000002,{"$f":"+AW960-'ROR-Model'!G976","v":0}]
["336","Purification Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$26*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP26*Wexpro!$G$12*$J$1","v":-3591.9267300000001},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G961*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G961*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G961*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G961*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G961*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G961*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G961*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G961*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G961*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G961*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G961*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G961*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G961*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G961*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G961*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G961*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G961*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G961*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G961*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G961*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G961*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G961*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G961*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G961*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G961*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G961*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G961*$AS$1","v":0},null,-3591.9267300000001,null,-3591.9267300000001,{"$f":"+AW961-'ROR-Model'!G977","v":0}]
["337","Other Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$27*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP27*Wexpro!$G$12*$J$1","v":-7634.7576899999976},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G962*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G962*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G962*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G962*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G962*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G962*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G962*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G962*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G962*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G962*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G962*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G962*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G962*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G962*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G962*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G962*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G962*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G962*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G962*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G962*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G962*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G962*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G962*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G962*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G962*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G962*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G962*$AS$1","v":0},null,-7634.7576899999976,null,-7634.7576899999976,{"$f":"+AW962-'ROR-Model'!G978","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW963-'ROR-Model'!G979","v":0}]
[null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(F956:F962)","v":0},null,null,null,{"$f":"SUM(J956:J962)","v":-5037992.5680000009},null,null,null,null,null,null,null,null,{"$f":"SUM(S956:S962)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH956:AH962)","v":0},0,0,0,{"$f":"SUM(AL956:AL962)","v":0},0,0,0,0,{"$f":"SUM(AQ956:AQ962)","v":0},0,0,null,{"$f":"+AU1091","v":-5037992.5680000009},null,{"$f":"+AW1091","v":-5037992.5680000009},{"$f":"+AW964-'ROR-Model'!G980","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW965-'ROR-Model'!G981","v":0}]
[null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW966-'ROR-Model'!G982","v":0}]
["374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW967-'ROR-Model'!G983","v":0}]
[null,null,"Wyoming",null,{"$f":"+F968","v":383.33466864400543},{"$f":"'Rate Base'!$AQ$33*$F$1","v":383.33466864400543},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G968*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G968*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G968*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G968*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G968*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G968*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G968*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G968*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G968*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G968*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G968*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G968*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G968*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G968*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G968*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G968*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G968*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G968*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G968*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G968*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G968*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G968*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G968*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G968*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G968*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G968*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G968*$AS$1","v":0},null,{"$f":"SUM(F968:AT968)","v":383.33466864400543},null,{"$f":"SUM(AU968:AU968)","v":383.33466864400543},{"$f":"+AW968-'ROR-Model'!G984","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$34*$F$1","v":-383.33466865122318},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G969*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G969*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G969*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G969*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G969*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G969*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G969*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G969*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G969*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G969*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G969*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G969*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G969*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G969*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G969*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G969*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G969*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G969*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G969*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G969*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G969*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G969*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G969*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G969*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G969*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G969*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G969*$AS$1","v":0},null,{"$f":"SUM(F969:AT969)","v":-383.33466865122318},null,{"$f":"SUM(AU969:AU969)","v":-383.33466865122318},{"$f":"+AW969-'ROR-Model'!G985","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F968:F969)","v":-7.2177499532699585E-9},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S968:S969)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH968:AH969)","v":0},0,0,0,{"$f":"SUM(AL968:AL969)","v":0},0,0,0,0,{"$f":"SUM(AQ968:AQ969)","v":0},0,0,null,{"$f":"SUM(F970:AT970)","v":-7.2177499532699585E-9},null,{"$f":"SUM(AU970:AU970)","v":-7.2177499532699585E-9},{"$f":"+AW970-'ROR-Model'!G986","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW971-'ROR-Model'!G987","v":0}]
["375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW972-'ROR-Model'!G988","v":0}]
[null,null,"Wyoming",null,{"$f":"+F973","v":-1140.1242667544866},{"$f":"'Rate Base'!$AQ$38*$F$1","v":-1140.1242667544866},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G973*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G973*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G973*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G973*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G973*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G973*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G973*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G973*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G973*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G973*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G973*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G973*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G973*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G973*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G973*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G973*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G973*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G973*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G973*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G973*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G973*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G973*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G973*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G973*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G973*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G973*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G973*$AS$1","v":0},null,{"$f":"SUM(F973:AT973)","v":-1140.1242667544866},null,{"$f":"SUM(AU973:AU973)","v":-1140.1242667544866},{"$f":"+AW973-'ROR-Model'!G989","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$39*$F$1","v":1140.1242667529732},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G974*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G974*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G974*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G974*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G974*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G974*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G974*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G974*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G974*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G974*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G974*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G974*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G974*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G974*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G974*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G974*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G974*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G974*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G974*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G974*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G974*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G974*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G974*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G974*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G974*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G974*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G974*$AS$1","v":0},null,{"$f":"SUM(F974:AT974)","v":1140.1242667529732},null,{"$f":"SUM(AU974:AU974)","v":1140.1242667529732},{"$f":"+AW974-'ROR-Model'!G990","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F973:F974)","v":-1.5133991837501526E-9},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S973:S974)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH973:AH974)","v":0},0,0,0,{"$f":"SUM(AL973:AL974)","v":0},0,0,0,0,{"$f":"SUM(AQ973:AQ974)","v":0},0,0,null,{"$f":"SUM(F975:AT975)","v":-1.5133991837501526E-9},null,{"$f":"SUM(AU975:AU975)","v":-1.5133991837501526E-9},{"$f":"+AW975-'ROR-Model'!G991","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW976-'ROR-Model'!G992","v":0}]
["376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW977-'ROR-Model'!G993","v":0}]
[null,null,"Dist - Wy - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$43*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G978*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G978*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G978*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G978*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G978*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G978*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G978*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G978*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G978*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G978*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G978*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G978*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G978*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G978*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G978*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G978*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G978*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G978*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G978*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G978*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G978*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G978*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G978*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G978*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G978*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G978*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G978*$AS$1","v":0},null,{"$f":"SUM(F978:AT978)","v":0},null,{"$f":"SUM(AU978:AU978)","v":0},{"$f":"+AW978-'ROR-Model'!G994","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$44*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G979*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G979*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G979*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G979*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G979*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G979*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G979*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G979*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G979*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G979*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G979*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G979*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G979*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G979*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G979*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G979*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G979*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G979*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G979*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G979*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G979*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G979*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G979*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G979*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G979*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G979*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G979*$AS$1","v":0},null,0,null,0,{"$f":"+AW979-'ROR-Model'!G995","v":0}]
[null,null,"Dist - Wy - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AQ$45*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G980*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G980*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G980*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G980*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G980*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G980*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G980*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G980*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G980*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G980*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G980*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G980*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G980*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G980*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G980*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G980*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G980*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G980*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G980*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G980*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G980*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G980*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G980*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G980*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G980*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G980*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G980*$AS$1","v":0},null,0,null,0,{"$f":"+AW980-'ROR-Model'!G996","v":0}]
[null,null,"Total Wyoming",null,{"$f":"+F981","v":5396114.6985725909},{"$f":"'Rate Base'!$AQ$46*$F$1","v":5396114.6985725909},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G981*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G981*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G981*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G981*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G981*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G981*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G981*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G981*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G981*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G981*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G981*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G981*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G981*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G981*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G981*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G981*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G981*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G981*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G981*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G981*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G981*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G981*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G981*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G981*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G981*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G981*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G981*$AS$1","v":0},null,5396114.6985725909,null,5396114.6985725909,{"$f":"+AW981-'ROR-Model'!G997","v":0}]
[null,null,"Dist - Ut - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$47*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G982*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G982*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G982*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G982*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G982*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G982*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G982*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G982*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G982*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G982*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G982*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G982*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G982*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G982*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G982*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G982*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G982*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G982*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G982*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G982*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G982*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G982*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G982*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G982*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G982*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G982*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G982*$AS$1","v":0},null,0,null,0,{"$f":"+AW982-'ROR-Model'!G998","v":0}]
[null,null,"Dist - Ut - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$48*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G983*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G983*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G983*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G983*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G983*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G983*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G983*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G983*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G983*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G983*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G983*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G983*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G983*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G983*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G983*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G983*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G983*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G983*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G983*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G983*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G983*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G983*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G983*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G983*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G983*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G983*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G983*$AS$1","v":0},null,0,null,0,{"$f":"+AW983-'ROR-Model'!G999","v":0}]
[null,null,"Dist - Ut - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AQ$49*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G984*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G984*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G984*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G984*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G984*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G984*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G984*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G984*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G984*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G984*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G984*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G984*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G984*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G984*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G984*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G984*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G984*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G984*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G984*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G984*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G984*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G984*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G984*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G984*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G984*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G984*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G984*$AS$1","v":0},null,0,null,0,{"$f":"+AW984-'ROR-Model'!G1000","v":0}]
[null,null,"Total Utah",null,null,{"$f":"'Rate Base'!$AQ$50*$F$1","v":187508789.51697683},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G985*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G985*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G985*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G985*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G985*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G985*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G985*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G985*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G985*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G985*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G985*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G985*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G985*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G985*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G985*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G985*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G985*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G985*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G985*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G985*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G985*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G985*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G985*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G985*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G985*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G985*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G985*$AS$1","v":0},null,187508789.51697683,null,187508789.51697683,{"$f":"+AW985-'ROR-Model'!G1001","v":0}]
[null,null,"Total Mains",null,null,{"$f":"SUM(F978:F985)","v":192904904.21554941},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G986*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G986*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G986*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G986*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G986*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G986*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G986*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G986*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G986*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G986*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G986*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G986*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G986*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G986*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G986*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G986*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G986*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G986*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G986*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G986*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G986*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G986*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G986*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G986*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G986*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G986*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G986*$AS$1","v":0},null,192904904.21554941,null,192904904.21554941,{"$f":"+AW986-'ROR-Model'!G1002","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW987-'ROR-Model'!G1003","v":0}]
["377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW988-'ROR-Model'!G1004","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$54*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G989*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G989*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G989*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G989*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G989*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G989*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G989*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G989*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G989*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G989*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G989*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G989*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G989*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G989*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G989*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G989*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G989*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G989*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G989*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G989*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G989*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G989*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G989*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G989*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G989*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G989*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G989*$AS$1","v":0},null,{"$f":"SUM(F989:AT989)","v":0},null,{"$f":"SUM(AU989:AU989)","v":0},{"$f":"+AW989-'ROR-Model'!G1005","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$55*$F$1","v":289614.68796616793},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G990*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G990*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G990*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G990*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G990*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G990*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G990*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G990*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G990*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G990*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G990*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G990*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G990*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G990*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G990*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G990*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G990*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G990*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G990*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G990*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G990*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G990*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G990*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G990*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G990*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G990*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G990*$AS$1","v":0},null,{"$f":"SUM(F990:AT990)","v":289614.68796616793},null,{"$f":"SUM(AU990:AU990)","v":289614.68796616793},{"$f":"+AW990-'ROR-Model'!G1006","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F989:F990)","v":289614.68796616793},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S989:S990)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH989:AH990)","v":0},0,0,0,{"$f":"SUM(AL989:AL990)","v":0},0,0,0,0,{"$f":"SUM(AQ989:AQ990)","v":0},0,0,null,{"$f":"SUM(F991:AT991)","v":289614.68796616793},null,{"$f":"SUM(AU991:AU991)","v":289614.68796616793},{"$f":"+AW991-'ROR-Model'!G1007","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW992-'ROR-Model'!G1008","v":0}]
["378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW993-'ROR-Model'!G1009","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$59*$F$1","v":1267310.5461508371},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G994*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G994*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G994*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G994*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G994*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G994*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G994*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G994*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G994*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G994*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G994*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G994*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G994*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G994*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G994*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G994*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G994*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G994*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G994*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G994*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G994*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G994*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G994*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G994*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G994*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G994*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G994*$AS$1","v":0},null,{"$f":"SUM(F994:AT994)","v":1267310.5461508371},null,{"$f":"SUM(AU994:AU994)","v":1267310.5461508371},{"$f":"+AW994-'ROR-Model'!G1010","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$60*$F$1","v":16994968.006583691},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G995*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G995*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G995*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G995*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G995*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G995*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G995*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G995*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G995*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G995*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G995*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G995*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G995*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G995*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G995*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G995*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G995*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G995*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G995*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G995*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G995*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G995*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G995*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G995*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G995*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G995*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G995*$AS$1","v":0},null,{"$f":"SUM(F995:AT995)","v":16994968.006583691},null,{"$f":"SUM(AU995:AU995)","v":16994968.006583691},{"$f":"+AW995-'ROR-Model'!G1011","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F994:F995)","v":18262278.552734528},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S994:S995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH994:AH995)","v":0},0,0,0,{"$f":"SUM(AL994:AL995)","v":0},0,0,0,0,{"$f":"SUM(AQ994:AQ995)","v":0},0,0,null,{"$f":"SUM(F996:AT996)","v":18262278.552734528},null,{"$f":"SUM(AU996:AU996)","v":18262278.552734528},{"$f":"+AW996-'ROR-Model'!G1012","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW997-'ROR-Model'!G1013","v":0}]
["380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW998-'ROR-Model'!G1014","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$64*$F$1","v":1495065.6405559368},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G999*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G999*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G999*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G999*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G999*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G999*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G999*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G999*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G999*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G999*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G999*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G999*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G999*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G999*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G999*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G999*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G999*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G999*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G999*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G999*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G999*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G999*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G999*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G999*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G999*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G999*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G999*$AS$1","v":0},null,{"$f":"SUM(F999:AT999)","v":1495065.6405559368},null,{"$f":"SUM(AU999:AU999)","v":1495065.6405559368},{"$f":"+AW999-'ROR-Model'!G1015","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$65*$F$1","v":29585563.455949008},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1000*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1000*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1000*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1000*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1000*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1000*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1000*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1000*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1000*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1000*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1000*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1000*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1000*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1000*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1000*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1000*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1000*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1000*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1000*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1000*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1000*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1000*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1000*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1000*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1000*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1000*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1000*$AS$1","v":0},null,{"$f":"SUM(F1000:AT1000)","v":29585563.455949008},null,{"$f":"SUM(AU1000:AU1000)","v":29585563.455949008},{"$f":"+AW1000-'ROR-Model'!G1016","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F999:F1000)","v":31080629.096504945},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S999:S1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH999:AH1000)","v":0},0,0,0,{"$f":"SUM(AL999:AL1000)","v":0},0,0,0,0,{"$f":"SUM(AQ999:AQ1000)","v":0},0,0,null,{"$f":"SUM(F1001:AT1001)","v":31080629.096504945},null,{"$f":"SUM(AU1001:AU1001)","v":31080629.096504945},{"$f":"+AW1001-'ROR-Model'!G1017","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1002-'ROR-Model'!G1018","v":0}]
["381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1003-'ROR-Model'!G1019","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$69*$F$1","v":832199.90915747918},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1004*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1004*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1004*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1004*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1004*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1004*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1004*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1004*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1004*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1004*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1004*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1004*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1004*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1004*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1004*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1004*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1004*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1004*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1004*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1004*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1004*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1004*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1004*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1004*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1004*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1004*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1004*$AS$1","v":0},null,{"$f":"SUM(F1004:AT1004)","v":832199.90915747918},null,{"$f":"SUM(AU1004:AU1004)","v":832199.90915747918},{"$f":"+AW1004-'ROR-Model'!G1020","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$70*$F$1","v":24329056.820991516},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1005*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1005*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1005*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1005*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1005*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1005*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1005*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1005*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1005*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1005*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1005*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1005*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1005*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1005*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1005*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1005*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1005*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1005*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1005*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1005*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1005*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1005*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1005*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1005*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1005*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1005*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1005*$AS$1","v":0},null,{"$f":"SUM(F1005:AT1005)","v":24329056.820991516},null,{"$f":"SUM(AU1005:AU1005)","v":24329056.820991516},{"$f":"+AW1005-'ROR-Model'!G1021","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1004:F1005)","v":25161256.730148993},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1004:S1005)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1004:AH1005)","v":0},0,0,0,{"$f":"SUM(AL1004:AL1005)","v":0},0,0,0,0,{"$f":"SUM(AQ1004:AQ1005)","v":0},0,0,null,{"$f":"SUM(F1006:AT1006)","v":25161256.730148993},null,{"$f":"SUM(AU1006:AU1006)","v":25161256.730148993},{"$f":"+AW1006-'ROR-Model'!G1022","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1007-'ROR-Model'!G1023","v":0}]
["383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1008-'ROR-Model'!G1024","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$74*$F$1","v":-83011.567854189198},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1009*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1009*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1009*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1009*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1009*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1009*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1009*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1009*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1009*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1009*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1009*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1009*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1009*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1009*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1009*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1009*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1009*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1009*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1009*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1009*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1009*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1009*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1009*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1009*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1009*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1009*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1009*$AS$1","v":0},null,{"$f":"SUM(F1009:AT1009)","v":-83011.567854189198},null,{"$f":"SUM(AU1009:AU1009)","v":-83011.567854189198},{"$f":"+AW1009-'ROR-Model'!G1025","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$75*$F$1","v":-443813.67424769513},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1010*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1010*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1010*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1010*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1010*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1010*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1010*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1010*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1010*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1010*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1010*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1010*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1010*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1010*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1010*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1010*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1010*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1010*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1010*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1010*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1010*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1010*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1010*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1010*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1010*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1010*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1010*$AS$1","v":0},null,{"$f":"SUM(F1010:AT1010)","v":-443813.67424769513},null,{"$f":"SUM(AU1010:AU1010)","v":-443813.67424769513},{"$f":"+AW1010-'ROR-Model'!G1026","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1009:F1010)","v":-526825.24210188433},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1009:S1010)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1009:AH1010)","v":0},0,0,0,{"$f":"SUM(AL1009:AL1010)","v":0},0,0,0,0,{"$f":"SUM(AQ1009:AQ1010)","v":0},0,0,null,{"$f":"SUM(F1011:AT1011)","v":-526825.24210188433},null,{"$f":"SUM(AU1011:AU1011)","v":-526825.24210188433},{"$f":"+AW1011-'ROR-Model'!G1027","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1012-'ROR-Model'!G1028","v":0}]
["387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1013-'ROR-Model'!G1029","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$79*$F$1","v":-11715.011154950793},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1014*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1014*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1014*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1014*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1014*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1014*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1014*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1014*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1014*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1014*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1014*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1014*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1014*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1014*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1014*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1014*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1014*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1014*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1014*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1014*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1014*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1014*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1014*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1014*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1014*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1014*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1014*$AS$1","v":0},null,{"$f":"SUM(F1014:AT1014)","v":-11715.011154950793},null,{"$f":"SUM(AU1014:AU1014)","v":-11715.011154950793},{"$f":"+AW1014-'ROR-Model'!G1030","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$80*$F$1","v":986.48789845709689},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1015*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1015*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1015*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1015*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1015*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1015*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1015*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1015*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1015*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1015*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1015*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1015*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1015*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1015*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1015*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1015*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1015*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1015*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1015*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1015*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1015*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1015*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1015*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1015*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1015*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1015*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1015*$AS$1","v":0},null,{"$f":"SUM(F1015:AT1015)","v":986.48789845709689},null,{"$f":"SUM(AU1015:AU1015)","v":986.48789845709689},{"$f":"+AW1015-'ROR-Model'!G1031","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1014:F1015)","v":-10728.523256493696},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1014:S1015)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1014:AH1015)","v":0},0,0,0,{"$f":"SUM(AL1014:AL1015)","v":0},0,0,0,0,{"$f":"SUM(AQ1014:AQ1015)","v":0},0,0,null,{"$f":"SUM(F1016:AT1016)","v":-10728.523256493696},null,{"$f":"SUM(AU1016:AU1016)","v":-10728.523256493696},{"$f":"+AW1016-'ROR-Model'!G1032","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1017-'ROR-Model'!G1033","v":0}]
["388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1018-'ROR-Model'!G1034","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$84*$F$1","v":-786.03880383573505},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1019*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1019*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1019*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1019*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1019*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1019*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1019*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1019*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1019*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1019*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1019*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1019*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1019*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1019*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1019*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1019*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1019*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1019*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1019*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1019*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1019*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1019*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1019*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1019*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1019*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1019*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1019*$AS$1","v":0},null,{"$f":"SUM(F1019:AT1019)","v":-786.03880383573505},null,{"$f":"SUM(AU1019:AU1019)","v":-786.03880383573505},{"$f":"+AW1019-'ROR-Model'!G1035","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$85*$F$1","v":-24348.877565333794},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1020*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1020*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1020*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1020*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1020*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1020*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1020*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1020*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1020*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1020*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1020*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1020*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1020*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1020*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1020*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1020*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1020*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1020*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1020*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1020*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1020*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1020*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1020*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1020*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1020*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1020*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1020*$AS$1","v":0},null,{"$f":"SUM(F1020:AT1020)","v":-24348.877565333794},null,{"$f":"SUM(AU1020:AU1020)","v":-24348.877565333794},{"$f":"+AW1020-'ROR-Model'!G1036","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1019:F1020)","v":-25134.916369169528},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1019:S1020)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1019:AH1020)","v":0},0,0,0,{"$f":"SUM(AL1019:AL1020)","v":0},0,0,0,0,{"$f":"SUM(AQ1019:AQ1020)","v":0},0,0,null,{"$f":"SUM(F1021:AT1021)","v":-25134.916369169528},null,{"$f":"SUM(AU1021:AU1021)","v":-25134.916369169528},{"$f":"+AW1021-'ROR-Model'!G1037","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1022-'ROR-Model'!G1038","v":0}]
[null,"Total Distribution Plant",null,null,null,{"$f":"+F1021+F1016+F1011+F1006+F1001+F996+F991+F986+F975+F970","v":267135994.6011765},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S1021+S1016+S1011+S1006+S1001+S996+S991+S986+S975+S970","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH1021+AH1016+AH1011+AH1006+AH1001+AH996+AH991+AH986+AH975+AH970","v":0},0,0,0,{"$f":"+AL1021+AL1016+AL1011+AL1006+AL1001+AL996+AL991+AL986+AL975+AL970","v":0},0,0,0,0,{"$f":"+AQ1021+AQ1016+AQ1011+AQ1006+AQ1001+AQ996+AQ991+AQ986+AQ975+AQ970","v":0},0,0,null,{"$f":"+AU1021+AU1016+AU1011+AU1006+AU1001+AU996+AU991+AU986+AU975+AU970","v":267135994.6011765},null,{"$f":"+AW1021+AW1016+AW1011+AW1006+AW1001+AW996+AW991+AW986+AW975+AW970","v":267135994.6011765},{"$f":"+AW1023-'ROR-Model'!G1039","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1024-'ROR-Model'!G1040","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1025-'ROR-Model'!G1041","v":0}]
["389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1026-'ROR-Model'!G1042","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$92*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1027*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1027*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1027*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1027*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1027*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1027*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1027*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1027*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1027*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1027*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1027*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1027*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1027*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1027*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1027*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1027*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1027*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1027*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1027*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1027*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1027*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1027*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1027*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1027*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1027*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1027*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1027*$AS$1","v":0},null,{"$f":"SUM(F1027:AT1027)","v":0},null,{"$f":"SUM(AU1027:AU1027)","v":0},{"$f":"+AW1027-'ROR-Model'!G1043","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$93*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1028*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1028*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1028*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1028*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1028*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1028*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1028*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1028*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1028*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1028*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1028*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1028*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1028*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1028*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1028*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1028*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1028*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1028*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1028*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1028*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1028*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1028*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1028*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1028*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1028*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1028*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1028*$AS$1","v":0},null,{"$f":"SUM(F1028:AT1028)","v":0},null,{"$f":"SUM(AU1028:AU1028)","v":0},{"$f":"+AW1028-'ROR-Model'!G1044","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$94*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1029*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1029*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1029*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1029*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1029*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1029*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1029*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1029*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1029*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1029*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1029*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1029*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1029*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1029*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1029*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1029*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1029*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1029*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1029*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1029*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1029*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1029*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1029*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1029*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1029*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1029*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1029*$AS$1","v":0},null,{"$f":"SUM(F1029:AT1029)","v":0},null,{"$f":"SUM(AU1029:AU1029)","v":0},{"$f":"+AW1029-'ROR-Model'!G1045","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1030-'ROR-Model'!G1046","v":0}]
["390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1031-'ROR-Model'!G1047","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$97*$F$1","v":56741.02421915275},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1032*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1032*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1032*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1032*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1032*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1032*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1032*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1032*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1032*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1032*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1032*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1032*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1032*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1032*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1032*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1032*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1032*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1032*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1032*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1032*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1032*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1032*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1032*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1032*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1032*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1032*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1032*$AS$1","v":0},null,{"$f":"SUM(F1032:AT1032)","v":56741.02421915275},null,{"$f":"SUM(AU1032:AU1032)","v":56741.02421915275},{"$f":"+AW1032-'ROR-Model'!G1048","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$98*$F$1","v":5023766.1479023211},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1033*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1033*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1033*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1033*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1033*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1033*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1033*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1033*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1033*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1033*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1033*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1033*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1033*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1033*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1033*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1033*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1033*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1033*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1033*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1033*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1033*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1033*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1033*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1033*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1033*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1033*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1033*$AS$1","v":0},null,{"$f":"SUM(F1033:AT1033)","v":5023766.1479023211},null,{"$f":"SUM(AU1033:AU1033)","v":5023766.1479023211},{"$f":"+AW1033-'ROR-Model'!G1049","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$99*$F$1","v":10261122.724908419},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1034*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1034*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1034*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1034*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1034*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1034*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1034*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1034*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1034*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1034*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1034*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1034*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1034*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1034*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1034*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1034*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1034*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1034*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1034*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1034*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1034*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1034*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1034*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1034*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1034*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1034*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1034*$AS$1","v":0},null,{"$f":"SUM(F1034:AT1034)","v":10261122.724908419},null,{"$f":"SUM(AU1034:AU1034)","v":10261122.724908419},{"$f":"+AW1034-'ROR-Model'!G1050","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$100*$F$1","v":15341629.897029892},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1035*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1035*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1035*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1035*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1035*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1035*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1035*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1035*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1035*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1035*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1035*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1035*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1035*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1035*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1035*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1035*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1035*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1035*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1035*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1035*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1035*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1035*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1035*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1035*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1035*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1035*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1035*$AS$1","v":0},null,{"$f":"SUM(F1035:AT1035)","v":15341629.897029892},null,{"$f":"SUM(AU1035:AU1035)","v":15341629.897029892},{"$f":"+AW1035-'ROR-Model'!G1051","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1036-'ROR-Model'!G1052","v":0}]
["391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1037-'ROR-Model'!G1053","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$103*$F$1","v":15223.738498894294},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1038*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1038*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1038*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1038*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1038*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1038*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1038*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1038*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1038*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1038*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1038*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1038*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1038*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1038*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1038*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1038*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1038*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1038*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1038*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1038*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1038*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1038*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1038*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1038*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1038*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1038*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1038*$AS$1","v":0},null,{"$f":"SUM(F1038:AT1038)","v":15223.738498894294},null,{"$f":"SUM(AU1038:AU1038)","v":15223.738498894294},{"$f":"+AW1038-'ROR-Model'!G1054","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$104*$F$1","v":1327732.8665202763},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1039*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1039*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1039*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1039*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1039*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1039*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1039*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1039*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1039*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1039*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1039*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1039*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1039*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1039*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1039*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1039*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1039*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1039*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1039*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1039*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1039*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1039*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1039*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1039*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1039*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1039*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1039*$AS$1","v":0},null,{"$f":"SUM(F1039:AT1039)","v":1327732.8665202763},null,{"$f":"SUM(AU1039:AU1039)","v":1327732.8665202763},{"$f":"+AW1039-'ROR-Model'!G1055","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$105*$F$1","v":5836052.3455598056},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1040*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1040*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1040*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1040*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1040*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1040*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1040*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1040*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1040*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1040*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1040*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1040*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1040*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1040*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1040*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1040*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1040*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1040*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1040*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1040*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1040*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1040*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1040*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1040*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1040*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1040*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1040*$AS$1","v":0},null,{"$f":"SUM(F1040:AT1040)","v":5836052.3455598056},null,{"$f":"SUM(AU1040:AU1040)","v":5836052.3455598056},{"$f":"+AW1040-'ROR-Model'!G1056","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$106*$F$1","v":7179008.9505789727},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1041*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1041*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1041*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1041*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1041*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1041*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1041*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1041*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1041*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1041*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1041*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1041*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1041*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1041*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1041*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1041*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1041*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1041*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1041*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1041*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1041*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1041*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1041*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1041*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1041*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1041*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1041*$AS$1","v":0},null,{"$f":"SUM(F1041:AT1041)","v":7179008.9505789727},null,{"$f":"SUM(AU1041:AU1041)","v":7179008.9505789727},{"$f":"+AW1041-'ROR-Model'!G1057","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1042-'ROR-Model'!G1058","v":0}]
["392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1043-'ROR-Model'!G1059","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$109*$F$1","v":67690.712484363932},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1044*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1044*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1044*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1044*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1044*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1044*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1044*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1044*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1044*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1044*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1044*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1044*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1044*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1044*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1044*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1044*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1044*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1044*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1044*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1044*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1044*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1044*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1044*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1044*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1044*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1044*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1044*$AS$1","v":0},null,{"$f":"SUM(F1044:AT1044)","v":67690.712484363932},null,{"$f":"SUM(AU1044:AU1044)","v":67690.712484363932},{"$f":"+AW1044-'ROR-Model'!G1060","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$110*$F$1","v":3321586.6999748647},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1045*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1045*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1045*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1045*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1045*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1045*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1045*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1045*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1045*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1045*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1045*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1045*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1045*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1045*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1045*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1045*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1045*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1045*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1045*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1045*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1045*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1045*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1045*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1045*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1045*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1045*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1045*$AS$1","v":0},null,{"$f":"SUM(F1045:AT1045)","v":3321586.6999748647},null,{"$f":"SUM(AU1045:AU1045)","v":3321586.6999748647},{"$f":"+AW1045-'ROR-Model'!G1061","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$111*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1046*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1046*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1046*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1046*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1046*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1046*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1046*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1046*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1046*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1046*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1046*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1046*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1046*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1046*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1046*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1046*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1046*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1046*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1046*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1046*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1046*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1046*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1046*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1046*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1046*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1046*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1046*$AS$1","v":0},null,{"$f":"SUM(F1046:AT1046)","v":0},null,{"$f":"SUM(AU1046:AU1046)","v":0},{"$f":"+AW1046-'ROR-Model'!G1062","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$112*$F$1","v":3389277.4124592245},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1047*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1047*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1047*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1047*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1047*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1047*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1047*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1047*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1047*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1047*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1047*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1047*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1047*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1047*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1047*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1047*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1047*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1047*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1047*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1047*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1047*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1047*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1047*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1047*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1047*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1047*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1047*$AS$1","v":0},null,{"$f":"SUM(F1047:AT1047)","v":3389277.4124592245},null,{"$f":"SUM(AU1047:AU1047)","v":3389277.4124592245},{"$f":"+AW1047-'ROR-Model'!G1063","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1048-'ROR-Model'!G1064","v":0}]
["393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1049-'ROR-Model'!G1065","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$115*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1050*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1050*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1050*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1050*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1050*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1050*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1050*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1050*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1050*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1050*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1050*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1050*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1050*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1050*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1050*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1050*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1050*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1050*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1050*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1050*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1050*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1050*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1050*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1050*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1050*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1050*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1050*$AS$1","v":0},null,{"$f":"SUM(F1050:AT1050)","v":0},null,{"$f":"SUM(AU1050:AU1050)","v":0},{"$f":"+AW1050-'ROR-Model'!G1066","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$116*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1051*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1051*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1051*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1051*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1051*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1051*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1051*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1051*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1051*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1051*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1051*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1051*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1051*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1051*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1051*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1051*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1051*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1051*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1051*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1051*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1051*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1051*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1051*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1051*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1051*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1051*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1051*$AS$1","v":0},null,{"$f":"SUM(F1051:AT1051)","v":0},null,{"$f":"SUM(AU1051:AU1051)","v":0},{"$f":"+AW1051-'ROR-Model'!G1067","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$117*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1052*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1052*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1052*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1052*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1052*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1052*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1052*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1052*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1052*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1052*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1052*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1052*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1052*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1052*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1052*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1052*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1052*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1052*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1052*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1052*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1052*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1052*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1052*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1052*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1052*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1052*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1052*$AS$1","v":0},null,{"$f":"SUM(F1052:AT1052)","v":0},null,{"$f":"SUM(AU1052:AU1052)","v":0},{"$f":"+AW1052-'ROR-Model'!G1068","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1053-'ROR-Model'!G1069","v":0}]
["394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1054-'ROR-Model'!G1070","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$120*$F$1","v":366020.73462401051},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1055*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1055*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1055*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1055*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1055*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1055*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1055*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1055*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1055*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1055*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1055*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1055*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1055*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1055*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1055*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1055*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1055*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1055*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1055*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1055*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1055*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1055*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1055*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1055*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1055*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1055*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1055*$AS$1","v":0},null,{"$f":"SUM(F1055:AT1055)","v":366020.73462401051},null,{"$f":"SUM(AU1055:AU1055)","v":366020.73462401051},{"$f":"+AW1055-'ROR-Model'!G1071","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$121*$F$1","v":4867811.3633576967},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1056*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1056*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1056*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1056*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1056*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1056*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1056*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1056*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1056*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1056*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1056*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1056*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1056*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1056*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1056*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1056*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1056*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1056*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1056*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1056*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1056*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1056*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1056*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1056*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1056*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1056*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1056*$AS$1","v":0},null,{"$f":"SUM(F1056:AT1056)","v":4867811.3633576967},null,{"$f":"SUM(AU1056:AU1056)","v":4867811.3633576967},{"$f":"+AW1056-'ROR-Model'!G1072","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$122*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1057*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1057*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1057*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1057*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1057*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1057*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1057*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1057*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1057*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1057*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1057*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1057*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1057*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1057*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1057*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1057*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1057*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1057*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1057*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1057*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1057*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1057*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1057*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1057*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1057*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1057*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1057*$AS$1","v":0},null,{"$f":"SUM(F1057:AT1057)","v":0},null,{"$f":"SUM(AU1057:AU1057)","v":0},{"$f":"+AW1057-'ROR-Model'!G1073","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$123*$F$1","v":5233832.0979817025},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1058*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1058*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1058*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1058*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1058*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1058*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1058*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1058*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1058*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1058*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1058*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1058*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1058*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1058*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1058*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1058*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1058*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1058*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1058*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1058*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1058*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1058*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1058*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1058*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1058*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1058*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1058*$AS$1","v":0},null,{"$f":"SUM(F1058:AT1058)","v":5233832.0979817025},null,{"$f":"SUM(AU1058:AU1058)","v":5233832.0979817025},{"$f":"+AW1058-'ROR-Model'!G1074","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1059-'ROR-Model'!G1075","v":0}]
["395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1060-'ROR-Model'!G1076","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$126*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1061*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1061*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1061*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1061*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1061*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1061*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1061*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1061*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1061*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1061*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1061*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1061*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1061*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1061*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1061*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1061*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1061*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1061*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1061*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1061*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1061*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1061*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1061*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1061*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1061*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1061*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1061*$AS$1","v":0},null,{"$f":"SUM(F1061:AT1061)","v":0},null,{"$f":"SUM(AU1061:AU1061)","v":0},{"$f":"+AW1061-'ROR-Model'!G1077","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$127*$F$1","v":-15127.529999999992},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1062*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1062*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1062*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1062*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1062*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1062*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1062*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1062*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1062*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1062*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1062*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1062*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1062*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1062*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1062*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1062*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1062*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1062*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1062*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1062*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1062*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1062*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1062*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1062*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1062*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1062*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1062*$AS$1","v":0},null,{"$f":"SUM(F1062:AT1062)","v":-15127.529999999992},null,{"$f":"SUM(AU1062:AU1062)","v":-15127.529999999992},{"$f":"+AW1062-'ROR-Model'!G1078","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$128*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1063*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1063*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1063*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1063*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1063*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1063*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1063*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1063*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1063*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1063*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1063*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1063*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1063*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1063*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1063*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1063*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1063*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1063*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1063*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1063*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1063*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1063*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1063*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1063*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1063*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1063*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1063*$AS$1","v":0},null,{"$f":"SUM(F1063:AT1063)","v":0},null,{"$f":"SUM(AU1063:AU1063)","v":0},{"$f":"+AW1063-'ROR-Model'!G1079","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$129*$F$1","v":-15127.529999999992},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1064*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1064*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1064*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1064*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1064*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1064*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1064*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1064*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1064*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1064*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1064*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1064*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1064*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1064*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1064*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1064*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1064*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1064*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1064*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1064*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1064*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1064*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1064*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1064*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1064*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1064*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1064*$AS$1","v":0},null,{"$f":"SUM(F1064:AT1064)","v":-15127.529999999992},null,{"$f":"SUM(AU1064:AU1064)","v":-15127.529999999992},{"$f":"+AW1064-'ROR-Model'!G1080","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1065-'ROR-Model'!G1081","v":0}]
["396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1066-'ROR-Model'!G1082","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$132*$F$1","v":203978.06878460967},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1067*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1067*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1067*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1067*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1067*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1067*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1067*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1067*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1067*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1067*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1067*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1067*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1067*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1067*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1067*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1067*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1067*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1067*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1067*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1067*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1067*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1067*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1067*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1067*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1067*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1067*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1067*$AS$1","v":0},null,{"$f":"SUM(F1067:AT1067)","v":203978.06878460967},null,{"$f":"SUM(AU1067:AU1067)","v":203978.06878460967},{"$f":"+AW1067-'ROR-Model'!G1083","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$133*$F$1","v":-203978.06878460571},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1068*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1068*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1068*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1068*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1068*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1068*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1068*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1068*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1068*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1068*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1068*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1068*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1068*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1068*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1068*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1068*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1068*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1068*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1068*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1068*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1068*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1068*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1068*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1068*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1068*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1068*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1068*$AS$1","v":0},null,{"$f":"SUM(F1068:AT1068)","v":-203978.06878460571},null,{"$f":"SUM(AU1068:AU1068)","v":-203978.06878460571},{"$f":"+AW1068-'ROR-Model'!G1084","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$134*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1069*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1069*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1069*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1069*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1069*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1069*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1069*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1069*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1069*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1069*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1069*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1069*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1069*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1069*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1069*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1069*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1069*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1069*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1069*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1069*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1069*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1069*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1069*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1069*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1069*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1069*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1069*$AS$1","v":0},null,{"$f":"SUM(F1069:AT1069)","v":0},null,{"$f":"SUM(AU1069:AU1069)","v":0},{"$f":"+AW1069-'ROR-Model'!G1085","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$135*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1070*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1070*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1070*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1070*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1070*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1070*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1070*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1070*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1070*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1070*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1070*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1070*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1070*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1070*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1070*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1070*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1070*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1070*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1070*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1070*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1070*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1070*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1070*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1070*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1070*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1070*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1070*$AS$1","v":0},null,{"$f":"SUM(F1070:AT1070)","v":0},null,{"$f":"SUM(AU1070:AU1070)","v":0},{"$f":"+AW1070-'ROR-Model'!G1086","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1071-'ROR-Model'!G1087","v":0}]
["397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1072-'ROR-Model'!G1088","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$138*$F$1","v":35393.359939240414},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1073*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1073*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1073*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1073*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1073*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1073*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1073*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1073*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1073*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1073*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1073*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1073*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1073*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1073*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1073*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1073*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1073*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1073*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1073*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1073*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1073*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1073*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1073*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1073*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1073*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1073*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1073*$AS$1","v":0},null,{"$f":"SUM(F1073:AT1073)","v":35393.359939240414},null,{"$f":"SUM(AU1073:AU1073)","v":35393.359939240414},{"$f":"+AW1073-'ROR-Model'!G1089","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$139*$F$1","v":4003296.6515894812},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1074*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1074*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1074*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1074*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1074*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1074*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1074*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1074*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1074*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1074*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1074*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1074*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1074*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1074*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1074*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1074*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1074*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1074*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1074*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1074*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1074*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1074*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1074*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1074*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1074*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1074*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1074*$AS$1","v":0},null,{"$f":"SUM(F1074:AT1074)","v":4003296.6515894812},null,{"$f":"SUM(AU1074:AU1074)","v":4003296.6515894812},{"$f":"+AW1074-'ROR-Model'!G1090","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$140*$F$1","v":4038690.0115287211},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1075*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1075*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1075*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1075*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1075*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1075*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1075*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1075*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1075*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1075*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1075*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1075*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1075*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1075*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1075*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1075*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1075*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1075*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1075*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1075*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1075*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1075*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1075*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1075*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1075*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1075*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1075*$AS$1","v":0},null,{"$f":"SUM(F1075:AT1075)","v":4038690.0115287211},null,{"$f":"SUM(AU1075:AU1075)","v":4038690.0115287211},{"$f":"+AW1075-'ROR-Model'!G1091","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1076-'ROR-Model'!G1092","v":0}]
["398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1077-'ROR-Model'!G1093","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$143*$F$1","v":-70.377676779386093},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1078*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1078*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1078*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1078*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1078*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1078*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1078*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1078*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1078*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1078*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1078*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1078*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1078*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1078*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1078*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1078*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1078*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1078*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1078*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1078*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1078*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1078*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1078*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1078*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1078*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1078*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1078*$AS$1","v":0},null,{"$f":"SUM(F1078:AT1078)","v":-70.377676779386093},null,{"$f":"SUM(AU1078:AU1078)","v":-70.377676779386093},{"$f":"+AW1078-'ROR-Model'!G1094","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$144*$F$1","v":-4874.4039898872725},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1079*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1079*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1079*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1079*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1079*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1079*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1079*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1079*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1079*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1079*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1079*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1079*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1079*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1079*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1079*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1079*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1079*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1079*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1079*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1079*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1079*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1079*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1079*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1079*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1079*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1079*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1079*$AS$1","v":0},null,{"$f":"SUM(F1079:AT1079)","v":-4874.4039898872725},null,{"$f":"SUM(AU1079:AU1079)","v":-4874.4039898872725},{"$f":"+AW1079-'ROR-Model'!G1095","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$145*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1080*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1080*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1080*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1080*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1080*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1080*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1080*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1080*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1080*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1080*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1080*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1080*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1080*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1080*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1080*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1080*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1080*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1080*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1080*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1080*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1080*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1080*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1080*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1080*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1080*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1080*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1080*$AS$1","v":0},null,{"$f":"SUM(F1080:AT1080)","v":0},null,{"$f":"SUM(AU1080:AU1080)","v":0},{"$f":"+AW1080-'ROR-Model'!G1096","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$146*$F$1","v":-4944.7816666666185},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1081*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1081*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1081*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1081*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1081*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1081*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1081*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1081*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1081*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1081*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1081*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1081*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1081*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1081*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1081*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1081*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1081*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1081*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1081*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1081*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1081*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1081*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1081*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1081*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1081*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1081*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1081*$AS$1","v":0},null,{"$f":"SUM(F1081:AT1081)","v":-4944.7816666666185},null,{"$f":"SUM(AU1081:AU1081)","v":-4944.7816666666185},{"$f":"+AW1081-'ROR-Model'!G1097","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1082-'ROR-Model'!G1098","v":0}]
["399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1083-'ROR-Model'!G1099","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$149*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1084*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1084*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1084*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1084*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1084*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1084*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1084*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1084*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1084*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1084*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1084*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1084*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1084*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1084*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1084*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1084*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1084*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1084*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1084*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1084*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1084*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1084*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1084*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1084*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1084*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1084*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1084*$AS$1","v":0},null,{"$f":"SUM(F1084:AT1084)","v":0},null,{"$f":"SUM(AU1084:AU1084)","v":0},{"$f":"+AW1084-'ROR-Model'!G1100","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$150*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1085*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1085*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1085*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1085*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1085*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1085*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1085*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1085*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1085*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1085*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1085*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1085*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1085*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1085*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1085*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1085*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1085*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1085*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1085*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1085*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1085*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1085*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1085*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1085*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1085*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1085*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1085*$AS$1","v":0},null,{"$f":"SUM(F1085:AT1085)","v":0},null,{"$f":"SUM(AU1085:AU1085)","v":0},{"$f":"+AW1085-'ROR-Model'!G1101","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$151*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1086*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1086*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1086*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1086*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1086*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1086*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1086*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1086*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1086*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1086*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1086*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1086*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1086*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1086*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1086*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1086*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1086*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1086*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1086*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1086*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1086*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1086*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1086*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1086*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1086*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1086*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1086*$AS$1","v":0},null,{"$f":"SUM(F1086:AT1086)","v":0},null,{"$f":"SUM(AU1086:AU1086)","v":0},{"$f":"+AW1086-'ROR-Model'!G1102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1087-'ROR-Model'!G1103","v":0}]
[null,"Total General Plant",null,null,null,{"$f":"(F1081+F1075+F1070+F1064+F1058+F1052+F1047+F1041+F1035+F1029+F1086)*F1","v":35162366.057911843},{"$f":"(G1081+G1075+G1070+G1064+G1058+G1052+G1047+G1041+G1035+G1029+G1086)*G1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(R1081+R1075+R1070+R1064+R1058+R1052+R1047+R1041+R1035+R1029+R1086)*R1","v":0},{"$f":"(S1081+S1075+S1070+S1064+S1058+S1052+S1047+S1041+S1035+S1029+S1086)*S1","v":0},0,{"$f":"(U1081+U1075+U1070+U1064+U1058+U1052+U1047+U1041+U1035+U1029+U1086)*U1","v":0},{"$f":"(V1081+V1075+V1070+V1064+V1058+V1052+V1047+V1041+V1035+V1029+V1086)*V1","v":0},0,{"$f":"(X1081+X1075+X1070+X1064+X1058+X1052+X1047+X1041+X1035+X1029+X1086)*X1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AH1081+AH1075+AH1070+AH1064+AH1058+AH1052+AH1047+AH1041+AH1035+AH1029+AH1086)*AH1","v":0},0,0,0,{"$f":"(AL1081+AL1075+AL1070+AL1064+AL1058+AL1052+AL1047+AL1041+AL1035+AL1029+AL1086)*AL1","v":0},0,0,0,0,{"$f":"(AQ1081+AQ1075+AQ1070+AQ1064+AQ1058+AQ1052+AQ1047+AQ1041+AQ1035+AQ1029+AQ1086)*AQ1","v":0},0,0,null,{"$f":"SUM(F1088:AT1088)","v":35162366.057911843},null,{"$f":"SUM(AU1088:AU1088)","v":35162366.057911843},{"$f":"+AW1088-'ROR-Model'!G1105","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1089-'ROR-Model'!G1106","v":0}]
[101,"Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1090-'ROR-Model'!G1107","v":0}]
[null,null,"Production",null,null,{"$f":"+F964*F1","v":0},{"$f":"+G964*G1","v":0},0,0,-5037992.5680000009,0,0,0,0,0,0,0,{"$f":"+R964*R1","v":0},{"$f":"+S964*S1","v":0},0,{"$f":"+U964*U1","v":0},{"$f":"+V964*V1","v":0},0,{"$f":"+X964*X1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH964*AH1","v":0},0,0,0,{"$f":"+AL964*AL1","v":0},0,0,0,0,{"$f":"+AQ964*AQ1","v":0},0,0,null,{"$f":"SUM(F1091:AT1091)","v":-5037992.5680000009},null,{"$f":"SUM(AU1091:AU1091)","v":-5037992.5680000009},{"$f":"+AW1091-'ROR-Model'!G1109","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"(+F950+F968+F973+F981+F989+F994+F999+F1004+F1009+F1014+F1019)*F1","v":8894421.3870257586},{"$f":"(+G950+G968+G973+G981+G989+G994+G999+G1004+G1009+G1014+G1019)*G1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(+R950+R968+R973+R981+R989+R994+R999+R1004+R1009+R1014+R1019)*R1","v":0},{"$f":"(+S950+S968+S973+S981+S989+S994+S999+S1004+S1009+S1014+S1019)*S1","v":0},0,{"$f":"(+U950+U968+U973+U981+U989+U994+U999+U1004+U1009+U1014+U1019)*U1","v":0},{"$f":"(+V950+V968+V973+V981+V989+V994+V999+V1004+V1009+V1014+V1019)*V1","v":0},0,{"$f":"(+X950+X968+X973+X981+X989+X994+X999+X1004+X1009+X1014+X1019)*X1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(+AH950+AH968+AH973+AH981+AH989+AH994+AH999+AH1004+AH1009+AH1014+AH1019)*AH1","v":0},0,0,0,{"$f":"(+AL950+AL968+AL973+AL981+AL989+AL994+AL999+AL1004+AL1009+AL1014+AL1019)*AL1","v":0},0,0,0,0,{"$f":"(+AQ950+AQ968+AQ973+AQ981+AQ989+AQ994+AQ999+AQ1004+AQ1009+AQ1014+AQ1019)*AQ1","v":0},0,0,null,{"$f":"SUM(F1092:AT1092)","v":8894421.3870257586},null,{"$f":"SUM(AU1092:AU1092)","v":8894421.3870257586},{"$f":"+AW1092-'ROR-Model'!G1110","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"(+F951+F969+F974+F985+F990+F995+F1000+F1005+F1010+F1015+F1020)*F1","v":258241573.21415079},{"$f":"(+G951+G969+G974+G985+G990+G995+G1000+G1005+G1010+G1015+G1020)*G1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(+R951+R969+R974+R985+R990+R995+R1000+R1005+R1010+R1015+R1020)*R1","v":0},{"$f":"(+S951+S969+S974+S985+S990+S995+S1000+S1005+S1010+S1015+S1020)*S1","v":0},0,{"$f":"(+U951+U969+U974+U985+U990+U995+U1000+U1005+U1010+U1015+U1020)*U1","v":0},{"$f":"(+V951+V969+V974+V985+V990+V995+V1000+V1005+V1010+V1015+V1020)*V1","v":0},0,{"$f":"(+X951+X969+X974+X985+X990+X995+X1000+X1005+X1010+X1015+X1020)*X1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(+AH951+AH969+AH974+AH985+AH990+AH995+AH1000+AH1005+AH1010+AH1015+AH1020)*AH1","v":0},0,0,0,{"$f":"(+AL951+AL969+AL974+AL985+AL990+AL995+AL1000+AL1005+AL1010+AL1015+AL1020)*AL1","v":0},0,0,0,0,{"$f":"(+AQ951+AQ969+AQ974+AQ985+AQ990+AQ995+AQ1000+AQ1005+AQ1010+AQ1015+AQ1020)*AQ1","v":0},0,0,null,{"$f":"SUM(F1093:AT1093)","v":258241573.21415079},null,{"$f":"SUM(AU1093:AU1093)","v":258241573.21415079},{"$f":"+AW1093-'ROR-Model'!G1111","v":0}]
[null,null,"General",null,null,{"$f":"+F1088*F1","v":35162366.057911843},{"$f":"+G1088*G1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+R1088*R1","v":0},{"$f":"+S1088*S1","v":0},0,{"$f":"+U1088*U1","v":0},{"$f":"+V1088*V1","v":0},0,{"$f":"+X1088*X1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH1088*AH1","v":0},0,0,0,{"$f":"+AL1088*AL1","v":0},0,0,0,0,{"$f":"+AQ1088*AQ1","v":0},0,0,null,{"$f":"SUM(F1094:AT1094)","v":35162366.057911843},null,{"$f":"SUM(AU1094:AU1094)","v":35162366.057911843},{"$f":"+AW1094-'ROR-Model'!G1112","v":0}]
[null,null,"Gas Plant in Service",null,null,{"$f":"SUM(F1091:F1094)","v":302298360.65908837},{"$f":"SUM(G1091:G1094)","v":0},0,{"$f":"SUM(I1091:I1094)","v":0},-5037992.5680000009,{"$f":"SUM(K1091:K1094)","v":0},0,{"$f":"SUM(M1091:M1094)","v":0},0,0,0,0,{"$f":"SUM(R1091:R1094)","v":0},{"$f":"SUM(S1091:S1094)","v":0},0,{"$f":"SUM(U1091:U1094)","v":0},{"$f":"SUM(V1091:V1094)","v":0},0,{"$f":"SUM(X1091:X1094)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1091:AH1094)","v":0},0,0,0,{"$f":"SUM(AL1091:AL1094)","v":0},0,0,0,0,{"$f":"SUM(AQ1091:AQ1094)","v":0},0,0,null,{"$f":"SUM(AU1091:AU1094)","v":297260368.09108841},null,{"$f":"SUM(AW1091:AW1094)","v":297260368.09108841},{"$f":"+AW1095-'ROR-Model'!G1113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1096-'ROR-Model'!G1114","v":0}]
[105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1097-'ROR-Model'!G1115","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$163*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1098*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1098*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1098*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1098*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1098*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1098*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1098*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1098*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1098*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1098*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1098*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1098*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1098*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1098*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1098*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1098*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1098*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1098*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1098*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1098*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1098*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1098*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1098*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1098*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1098*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1098*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1098*$AS$1","v":0},null,{"$f":"SUM(F1098:AT1098)","v":0},null,{"$f":"SUM(AU1098:AU1098)","v":0},{"$f":"+AW1098-'ROR-Model'!G1116","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1098)","v":0},null,null,{"$f":"SUM(I1098)","v":0},{"$f":"SUM(J1098)","v":0},{"$f":"SUM(K1098)","v":0},0,0,0,0,0,0,{"$f":"SUM(R1098)","v":0},{"$f":"SUM(S1098)","v":0},0,0,0,0,{"$f":"SUM(X1098)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1098)","v":0},0,0,0,{"$f":"SUM(AL1098)","v":0},0,0,0,0,{"$f":"SUM(AQ1098)","v":0},0,0,null,{"$f":"SUM(AU1098)","v":0},null,{"$f":"SUM(AW1098)","v":0},{"$f":"+AW1099-'ROR-Model'!G1117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1100-'ROR-Model'!G1118","v":0}]
[106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1101-'ROR-Model'!G1119","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$167*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1102*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1102*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1102*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1102*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1102*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1102*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1102*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1102*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1102*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1102*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1102*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1102*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1102*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1102*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1102*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1102*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1102*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1102*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1102*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1102*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1102*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1102*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1102*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1102*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1102*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1102*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1102*$AS$1","v":0},null,{"$f":"SUM(F1102:AT1102)","v":0},null,{"$f":"SUM(AU1102:AU1102)","v":0},{"$f":"+AW1102-'ROR-Model'!G1120","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$168*F1","v":413881.06},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1103*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1103*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1103*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1103*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1103*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1103*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1103*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1103*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1103*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1103*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1103*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1103*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1103*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1103*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1103*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1103*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1103*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1103*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1103*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1103*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1103*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1103*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1103*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1103*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1103*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1103*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1103*$AS$1","v":0},null,{"$f":"SUM(F1103:AT1103)","v":413881.06},null,{"$f":"SUM(AU1103:AU1103)","v":413881.06},{"$f":"+AW1103-'ROR-Model'!G1121","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$169*F1","v":-10306063.33},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1104*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1104*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1104*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1104*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1104*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1104*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1104*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1104*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1104*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1104*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1104*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1104*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1104*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1104*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1104*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1104*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1104*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1104*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1104*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1104*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1104*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1104*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1104*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1104*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1104*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1104*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1104*$AS$1","v":0},null,{"$f":"SUM(F1104:AT1104)","v":-10306063.33},null,{"$f":"SUM(AU1104:AU1104)","v":-10306063.33},{"$f":"+AW1104-'ROR-Model'!G1122","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$170*F1","v":-1623165.72},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1105*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1105*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1105*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1105*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1105*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1105*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1105*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1105*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1105*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1105*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1105*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1105*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1105*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1105*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1105*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1105*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1105*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1105*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1105*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1105*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1105*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1105*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1105*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1105*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1105*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1105*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1105*$AS$1","v":0},null,{"$f":"SUM(F1105:AT1105)","v":-1623165.72},null,{"$f":"SUM(AU1105:AU1105)","v":-1623165.72},{"$f":"+AW1105-'ROR-Model'!G1123","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1102:F1105)","v":-11515347.99},null,null,{"$f":"SUM(I1102:I1105)","v":0},{"$f":"SUM(J1102:J1105)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1102:R1105)","v":0},{"$f":"SUM(S1102:S1105)","v":0},0,0,0,0,{"$f":"SUM(X1102:X1105)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1102:AH1105)","v":0},0,0,0,{"$f":"SUM(AL1102:AL1105)","v":0},0,0,0,0,{"$f":"SUM(AQ1102:AQ1105)","v":0},0,0,null,{"$f":"SUM(AU1102:AU1105)","v":-11515347.99},null,{"$f":"SUM(AW1102:AW1105)","v":-11515347.99},{"$f":"+AW1106-'ROR-Model'!G1124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1107-'ROR-Model'!G1125","v":0}]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1108-'ROR-Model'!G1126","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$174*F1","v":-5011616.8963496238},null,null,null,{"$f":"WEX_ADJ_108_PROD*J1","v":4606238.2650700267},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1109*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1109*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1109*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1109*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1109*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1109*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1109*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1109*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1109*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1109*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1109*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1109*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1109*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1109*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1109*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1109*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1109*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1109*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1109*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1109*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1109*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1109*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1109*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1109*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1109*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1109*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1109*$AS$1","v":0},null,{"$f":"SUM(F1109:AT1109)","v":-405378.63127959706},null,{"$f":"SUM(AU1109:AU1109)","v":-405378.63127959706},{"$f":"+AW1109-'ROR-Model'!G1127","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$175*F1","v":-1780667.1910490356},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1110*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1110*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1110*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1110*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1110*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1110*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1110*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1110*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1110*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1110*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1110*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1110*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1110*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1110*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1110*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1110*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1110*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1110*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1110*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1110*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1110*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1110*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1110*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1110*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1110*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1110*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1110*$AS$1","v":0},null,{"$f":"SUM(F1110:AT1110)","v":-1780667.1910490356},null,{"$f":"SUM(AU1110:AU1110)","v":-1780667.1910490356},{"$f":"+AW1110-'ROR-Model'!G1128","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$176*F1","v":-47865404.728199601},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1111*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1111*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1111*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1111*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1111*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1111*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1111*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1111*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1111*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1111*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1111*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1111*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1111*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1111*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1111*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1111*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1111*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1111*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1111*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1111*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1111*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1111*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1111*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1111*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1111*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1111*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1111*$AS$1","v":0},null,{"$f":"SUM(F1111:AT1111)","v":-47865404.728199601},null,{"$f":"SUM(AU1111:AU1111)","v":-47865404.728199601},{"$f":"+AW1111-'ROR-Model'!G1129","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$177*F1","v":-10443891.314640969},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1112*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1112*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1112*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1112*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1112*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1112*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1112*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1112*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1112*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1112*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1112*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1112*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1112*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1112*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1112*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1112*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1112*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1112*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1112*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1112*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1112*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1112*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1112*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1112*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1112*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1112*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1112*$AS$1","v":0},null,{"$f":"SUM(F1112:AT1112)","v":-10443891.314640969},null,{"$f":"SUM(AU1112:AU1112)","v":-10443891.314640969},{"$f":"+AW1112-'ROR-Model'!G1130","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1109:F1112)","v":-65101580.130239233},{"$f":"G1*SUM(G1109:G1112)","v":0},{"$f":"H1*SUM(H1109:H1112)","v":0},{"$f":"SUM(I1109:I1112)","v":0},{"$f":"SUM(J1109:J1112)","v":4606238.2650700267},0,0,0,0,0,0,{"$f":"SUM(Q1109:Q1112)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1109:X1112)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1109:AH1112)","v":0},0,0,0,{"$f":"SUM(AL1109:AL1112)","v":0},0,0,0,0,{"$f":"SUM(AQ1109:AQ1112)","v":0},0,0,null,{"$f":"SUM(AU1109:AU1112)","v":-60495341.865169205},null,{"$f":"SUM(AW1109:AW1112)","v":-60495341.865169205},{"$f":"+AW1113-'ROR-Model'!G1131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1114-'ROR-Model'!G1132","v":0}]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1115-'ROR-Model'!G1133","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$181*F1","v":-64.278159049339592},null,null,null,{"$f":"WEX_ADJ_111_PROD*J1","v":385040.67135402013},null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1116*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1116*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1116*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1116*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1116*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1116*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1116*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1116*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1116*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1116*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1116*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1116*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1116*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1116*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1116*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1116*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1116*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1116*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1116*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1116*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1116*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1116*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1116*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1116*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1116*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1116*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1116*$AS$1","v":0},null,{"$f":"SUM(F1116:AT1116)","v":384976.39319497079},null,{"$f":"SUM(AU1116:AU1116)","v":384976.39319497079},{"$f":"+AW1116-'ROR-Model'!G1134","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$182*F1","v":10.045613969199621},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1117*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1117*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1117*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1117*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1117*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1117*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1117*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1117*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1117*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1117*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1117*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1117*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1117*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1117*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1117*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1117*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1117*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1117*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1117*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1117*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1117*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1117*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1117*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1117*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1117*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1117*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1117*$AS$1","v":0},null,{"$f":"SUM(F1117:AT1117)","v":10.045613969199621},null,{"$f":"SUM(AU1117:AU1117)","v":10.045613969199621},{"$f":"+AW1117-'ROR-Model'!G1135","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$183*F1","v":54.232545080922137},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1118*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1118*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1118*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1118*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1118*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1118*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1118*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1118*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1118*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1118*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1118*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1118*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1118*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1118*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1118*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1118*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1118*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1118*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1118*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1118*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1118*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1118*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1118*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1118*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1118*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1118*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1118*$AS$1","v":0},null,{"$f":"SUM(F1118:AT1118)","v":54.232545080922137},null,{"$f":"SUM(AU1118:AU1118)","v":54.232545080922137},{"$f":"+AW1118-'ROR-Model'!G1136","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$184*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1119*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1119*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1119*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1119*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1119*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1119*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1119*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1119*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1119*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1119*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1119*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1119*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1119*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1119*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1119*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1119*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1119*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1119*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1119*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1119*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1119*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1119*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1119*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1119*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1119*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1119*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1119*$AS$1","v":0},null,{"$f":"SUM(F1119:AT1119)","v":0},null,{"$f":"SUM(AU1119:AU1119)","v":0},{"$f":"+AW1119-'ROR-Model'!G1137","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1116:F1119)","v":7.8216544352471828E-10},{"$f":"G1*SUM(G1116:G1119)","v":0},{"$f":"H1*SUM(H1116:H1119)","v":0},{"$f":"SUM(I1116:I1119)","v":0},{"$f":"SUM(J1116:J1119)","v":385040.67135402013},0,0,0,0,0,0,{"$f":"SUM(Q1116:Q1119)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1116:X1119)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1116:AH1119)","v":0},0,0,0,{"$f":"SUM(AL1116:AL1119)","v":0},0,0,0,0,{"$f":"SUM(AQ1116:AQ1119)","v":0},0,0,null,{"$f":"SUM(AU1116:AU1119)","v":385040.67135402095},null,{"$f":"SUM(AW1116:AW1119)","v":385040.67135402095},{"$f":"+AW1120-'ROR-Model'!G1138","v":0}]
[]
["254","Other Regulatory Liabilities"]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$188*F6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1123:AT1123)","v":0},null,{"$f":"SUM(AU1123:AU1123)","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$189*F6","v":-345645.8159020599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1124:AT1124)","v":-345645.8159020599},null,{"$f":"SUM(AU1124:AU1124)","v":-345645.8159020599}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$190*F6","v":-10346519.782706529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1125:AT1125)","v":-10346519.782706529},null,{"$f":"SUM(AU1125:AU1125)","v":-10346519.782706529}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$191*F6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1126:AT1126)","v":0},null,{"$f":"SUM(AU1126:AU1126)","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1123:F1126)","v":-10692165.598608589},{"$f":"SUM(G1123:G1126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-10692165.598608589,null,{"$f":"SUM(AW1123:AW1126)","v":-10692165.598608589},{"$f":"+AW1127-'ROR-Model'!G1146","v":-10692165.598608589}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1128-'ROR-Model'!G1147","v":0}]
[]
["System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1130-'ROR-Model'!G1148","v":0}]
[null,"Production",null,null,null,{"$f":"F1091+F1102+F1109+F1116+F1123","v":-5011681.1745086731},{"$f":"G1091+G1102+G1109+G1116+G1123","v":0},0,0,-46713.63157595403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AU1091+AU1102+AU1109+AU1116+AU1123","v":-5058394.8060846273},null,{"$f":"AW1091+AW1102+AW1109+AW1116+AW1123","v":-5058394.8060846273},{"$f":"+AW1131-'ROR-Model'!G1149","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1092+F1103+F1110+F1117+F1124","v":7181999.4856886324},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AU1092+AU1103+AU1110+AU1117+AU1124","v":7181999.4856886324},null,7181999.4856886324,{"$f":"+AW1132-'ROR-Model'!G1150","v":0}]
[null,"Distribution - Utah",null,null,null,189723639.60578972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AU1093+AU1104+AU1111+AU1118+AU1125","v":189723639.60578972},null,189723639.60578972,{"$f":"+AW1133-'ROR-Model'!G1151","v":0}]
[null,"General",null,null,null,23095309.023270875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AU1094+AU1105+AU1112+AU1119+AU1126","v":23095309.023270875},null,23095309.023270875,{"$f":"+AW1134-'ROR-Model'!G1152","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1135-'ROR-Model'!G1153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1136-'ROR-Model'!G1154","v":0}]
[null,"System Net Utility Plant",null,null,null,{"$f":"F1095+F1099+F1106+F1113+F1120+F1127","v":214989266.94024053},{"$f":"G1095+G1099+G1106+G1113+G1120+G1127","v":0},0,0,-46713.63157595403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AU1095+AU1099+AU1106+AU1113+AU1120+AU1127","v":214942553.30866465},null,{"$f":"AW1095+AW1099+AW1106+AW1113+AW1120+AW1127","v":214942553.30866465},{"$f":"+AW1137-'ROR-Model'!G1155","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1138-'ROR-Model'!G1156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1139-'ROR-Model'!G1157","v":0}]
["WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1140-'ROR-Model'!G1158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1141-'ROR-Model'!G1159","v":0}]
[154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1142-'ROR-Model'!G1160","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$208*F1","v":78406.309551760321},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1136*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1136*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1136*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1136*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1136*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1136*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1136*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1136*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1136*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1136*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1136*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1136*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1136*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1136*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1136*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1136*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1136*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1136*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1136*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1136*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1136*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1136*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1136*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1136*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1136*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1136*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1136*$AS$1","v":0},null,{"$f":"SUM(F1143:AT1143)","v":78406.309551760321},null,{"$f":"SUM(AU1143:AU1143)","v":78406.309551760321},{"$f":"+AW1143-'ROR-Model'!G1161","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$209*F1","v":2256011.3554482441},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1137*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1137*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1137*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1137*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1137*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1137*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1137*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1137*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1137*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1137*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1137*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1137*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1137*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1137*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1137*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1137*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1137*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1137*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1137*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1137*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1137*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1137*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1137*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1137*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1137*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1137*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1137*$AS$1","v":0},null,{"$f":"SUM(F1144:AT1144)","v":2256011.3554482441},null,{"$f":"SUM(AU1144:AU1144)","v":2256011.3554482441},{"$f":"+AW1144-'ROR-Model'!G1162","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1143:F1144)","v":2334417.6650000047},{"$f":"G1*SUM(G1143:G1144)","v":0},{"$f":"H1*SUM(H1143:H1144)","v":0},{"$f":"SUM(I1143:I1144)","v":0},{"$f":"SUM(J1143:J1144)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1143:Q1144)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1143:X1144)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1143:AH1144)","v":0},0,0,0,{"$f":"SUM(AL1143:AL1144)","v":0},0,0,0,0,{"$f":"SUM(AQ1143:AQ1144)","v":0},0,0,null,{"$f":"SUM(AU1143:AU1144)","v":2334417.6650000047},null,{"$f":"SUM(AW1143:AW1144)","v":2334417.6650000047},{"$f":"+AW1145-'ROR-Model'!G1163","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1146-'ROR-Model'!G1164","v":0}]
[1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1147-'ROR-Model'!G1165","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$213*F1","v":0},null,null,{"$f":"'Und Stor'!D26*Adjustments!I1","v":-43864860.969999999},null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1141*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1141*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1141*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1141*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1141*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1141*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1141*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1141*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1141*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1141*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1141*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1141*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1141*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1141*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1141*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1141*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1141*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1141*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1141*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1141*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1141*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1141*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1141*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1141*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1141*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1141*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1141*$AS$1","v":0},null,{"$f":"SUM(F1148:AT1148)","v":-43864860.969999999},null,{"$f":"SUM(AU1148:AU1148)","v":-43864860.969999999},{"$f":"+AW1148-'ROR-Model'!G1166","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1148)","v":0},{"$f":"G1*SUM(G1148)","v":0},{"$f":"H1*SUM(H1148)","v":0},{"$f":"SUM(I1148)","v":-43864860.969999999},{"$f":"SUM(J1148)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1148)","v":0},{"$f":"SUM(S1148)","v":0},0,0,0,0,{"$f":"SUM(X1148)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1148)","v":0},0,0,0,{"$f":"SUM(AL1148)","v":0},0,0,0,0,{"$f":"SUM(AQ1148)","v":0},0,0,null,{"$f":"SUM(AU1148)","v":-43864860.969999999},null,{"$f":"SUM(AW1148)","v":-43864860.969999999},{"$f":"+AW1149-'ROR-Model'!G1167","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1150-'ROR-Model'!G1168","v":0}]
[165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1151-'ROR-Model'!G1169","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$217*F1","v":-719205.20583333308},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1145*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1145*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1145*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1145*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1145*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1145*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1145*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1145*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1145*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1145*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1145*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1145*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1145*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1145*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1145*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1145*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1145*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1145*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1145*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1145*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1145*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1145*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1145*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1145*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1145*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1145*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1145*$AS$1","v":0},null,{"$f":"SUM(F1152:AT1152)","v":-719205.20583333308},null,{"$f":"SUM(AU1152:AU1152)","v":-719205.20583333308},{"$f":"+AW1152-'ROR-Model'!G1170","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1152)","v":-719205.20583333308},{"$f":"G1*SUM(G1152)","v":0},{"$f":"H1*SUM(H1152)","v":0},{"$f":"SUM(I1152)","v":0},{"$f":"SUM(J1152)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1152)","v":0},{"$f":"SUM(S1152)","v":0},0,0,0,0,{"$f":"SUM(X1152)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1152)","v":0},0,0,0,{"$f":"SUM(AL1152)","v":0},0,0,0,0,{"$f":"SUM(AQ1152)","v":0},0,0,null,{"$f":"SUM(AU1152)","v":-719205.20583333308},null,{"$f":"SUM(AW1152)","v":-719205.20583333308},{"$f":"+AW1153-'ROR-Model'!G1171","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1154-'ROR-Model'!G1172","v":0}]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1155-'ROR-Model'!G1173","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$221*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1149*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1149*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1149*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1149*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1149*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1149*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1149*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1149*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1149*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1149*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1149*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1149*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1149*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1149*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1149*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1149*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1149*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1149*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1149*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1149*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1149*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1149*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1149*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1149*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1149*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1149*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1149*$AS$1","v":0},null,{"$f":"SUM(F1156:AT1156)","v":0},null,{"$f":"SUM(AU1156:AU1156)","v":0},{"$f":"+AW1156-'ROR-Model'!G1174","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$222*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1150*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1150*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1150*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1150*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1150*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1150*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1150*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1150*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1150*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1150*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1150*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1150*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1150*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1150*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1150*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1150*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1150*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1150*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1150*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1150*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1150*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1150*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1150*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1150*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1150*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1150*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1150*$AS$1","v":0},null,{"$f":"SUM(F1157:AT1157)","v":0},null,{"$f":"SUM(AU1157:AU1157)","v":0},{"$f":"+AW1157-'ROR-Model'!G1175","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$223*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1151*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1151*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1151*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1151*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1151*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1151*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1151*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1151*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1151*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1151*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1151*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1151*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1151*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1151*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1151*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1151*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1151*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1151*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1151*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1151*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1151*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1151*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1151*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1151*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1151*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1151*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1151*$AS$1","v":0},null,{"$f":"SUM(F1158:AT1158)","v":0},null,{"$f":"SUM(AU1158:AU1158)","v":0},{"$f":"+AW1158-'ROR-Model'!G1176","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$224*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1152*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1152*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1152*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1152*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1152*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1152*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1152*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1152*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1152*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1152*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1152*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1152*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1152*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1152*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1152*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1152*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1152*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1152*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1152*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1152*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1152*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1152*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1152*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1152*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1152*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1152*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1152*$AS$1","v":0},null,{"$f":"SUM(F1159:AT1159)","v":0},null,{"$f":"SUM(AU1159:AU1159)","v":0},{"$f":"+AW1159-'ROR-Model'!G1177","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1156:F1159)","v":0},{"$f":"G1*SUM(G1156:G1159)","v":0},{"$f":"H1*SUM(H1156:H1159)","v":0},{"$f":"SUM(I1156:I1159)","v":0},{"$f":"SUM(J1156:J1159)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1156:Q1159)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1156:X1159)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1156:AH1159)","v":0},0,0,0,{"$f":"SUM(AL1156:AL1159)","v":0},0,0,0,0,{"$f":"SUM(AQ1156:AQ1159)","v":0},0,0,null,{"$f":"SUM(AU1156:AU1159)","v":0},null,{"$f":"SUM(AW1156:AW1159)","v":0},{"$f":"+AW1160-'ROR-Model'!G1178","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1161-'ROR-Model'!G1179","v":0}]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1162-'ROR-Model'!G1180","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$228*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1156*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1156*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1156*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1156*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1156*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1156*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1156*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1156*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1156*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1156*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1156*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1156*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1156*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1156*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1156*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1156*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1156*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1156*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1156*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1156*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1156*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1156*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1156*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1156*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1156*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1156*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1156*$AS$1","v":0},null,{"$f":"SUM(F1163:AT1163)","v":0},null,{"$f":"SUM(AU1163:AU1163)","v":0},{"$f":"+AW1163-'ROR-Model'!G1181","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$229*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1157*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1157*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1157*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1157*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1157*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1157*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1157*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1157*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1157*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1157*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1157*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1157*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1157*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1157*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1157*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1157*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1157*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1157*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1157*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1157*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1157*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1157*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1157*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1157*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1157*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1157*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1157*$AS$1","v":0},null,{"$f":"SUM(F1164:AT1164)","v":0},null,{"$f":"SUM(AU1164:AU1164)","v":0},{"$f":"+AW1164-'ROR-Model'!G1182","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$230*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1158*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1158*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1158*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1158*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1158*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1158*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1158*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1158*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1158*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1158*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1158*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1158*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1158*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1158*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1158*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1158*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1158*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1158*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1158*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1158*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1158*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1158*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1158*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1158*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1158*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1158*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1158*$AS$1","v":0},null,{"$f":"SUM(F1165:AT1165)","v":0},null,{"$f":"SUM(AU1165:AU1165)","v":0},{"$f":"+AW1165-'ROR-Model'!G1183","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$231*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1159*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1159*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1159*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1159*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1159*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1159*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1159*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1159*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1159*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1159*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1159*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1159*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1159*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1159*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1159*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1159*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1159*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1159*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1159*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1159*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1159*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1159*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1159*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1159*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1159*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1159*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1159*$AS$1","v":0},null,{"$f":"SUM(F1166:AT1166)","v":0},null,{"$f":"SUM(AU1166:AU1166)","v":0},{"$f":"+AW1166-'ROR-Model'!G1184","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1163:F1166)","v":0},{"$f":"G1*SUM(G1163:G1166)","v":0},{"$f":"H1*SUM(H1163:H1166)","v":0},{"$f":"SUM(I1163:I1166)","v":0},{"$f":"SUM(J1163:J1166)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1163:Q1166)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1163:X1166)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1163:AH1166)","v":0},0,0,0,{"$f":"SUM(AL1163:AL1166)","v":0},0,0,0,0,{"$f":"SUM(AQ1163:AQ1166)","v":0},0,0,null,{"$f":"SUM(AU1163:AU1166)","v":0},null,{"$f":"SUM(AW1163:AW1166)","v":0},{"$f":"+AW1167-'ROR-Model'!G1185","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1168-'ROR-Model'!G1186","v":0}]
[2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1169-'ROR-Model'!G1187","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$235*F1","v":8856.5216666666965},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1163*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1163*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1163*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1163*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1163*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1163*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1163*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1163*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1163*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1163*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1163*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1163*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1163*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1163*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1163*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1163*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1163*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1163*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1163*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1163*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1163*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1163*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1163*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1163*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1163*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1163*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1163*$AS$1","v":0},null,{"$f":"SUM(F1170:AT1170)","v":8856.5216666666965},null,{"$f":"SUM(AU1170:AU1170)","v":8856.5216666666965},{"$f":"+AW1170-'ROR-Model'!G1188","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$236*F1","v":211282.80833333451},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1164*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1164*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1164*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1164*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1164*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1164*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1164*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1164*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1164*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1164*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1164*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1164*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1164*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1164*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1164*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1164*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1164*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1164*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1164*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1164*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1164*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1164*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1164*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1164*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1164*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1164*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1164*$AS$1","v":0},null,{"$f":"SUM(F1171:AT1171)","v":211282.80833333451},null,{"$f":"SUM(AU1171:AU1171)","v":211282.80833333451},{"$f":"+AW1171-'ROR-Model'!G1189","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1170:F1171)","v":220139.33000000121},{"$f":"G1*SUM(G1170:G1171)","v":0},{"$f":"H1*SUM(H1170:H1171)","v":0},{"$f":"SUM(I1170:I1171)","v":0},{"$f":"SUM(J1170:J1171)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1170:Q1171)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1170:X1171)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1170:AH1171)","v":0},0,0,0,{"$f":"SUM(AL1170:AL1171)","v":0},0,0,0,0,{"$f":"SUM(AQ1170:AQ1171)","v":0},0,0,null,{"$f":"SUM(AU1170:AU1171)","v":220139.33000000121},null,{"$f":"SUM(AW1170:AW1171)","v":220139.33000000121},{"$f":"+AW1172-'ROR-Model'!G1190","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1173-'ROR-Model'!G1191","v":0}]
[252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1174-'ROR-Model'!G1192","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!AQ240*F1","v":228152.94402370736},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1168*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1168*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1168*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1168*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1168*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1168*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1168*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1168*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1168*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1168*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1168*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1168*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1168*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1168*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1168*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1168*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1168*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1168*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1168*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1168*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1168*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1168*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1168*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1168*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1168*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1168*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1168*$AS$1","v":0},null,{"$f":"SUM(F1175:AT1175)","v":228152.94402370736},null,{"$f":"SUM(AU1175:AU1175)","v":228152.94402370736},{"$f":"+AW1175-'ROR-Model'!G1193","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!AQ241*F1","v":8623593.3025686909},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1169*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1169*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1169*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1169*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1169*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1169*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1169*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1169*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1169*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1169*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1169*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1169*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1169*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1169*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1169*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1169*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1169*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1169*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1169*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1169*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1169*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1169*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1169*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1169*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1169*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1169*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1169*$AS$1","v":0},null,{"$f":"SUM(F1176:AT1176)","v":8623593.3025686909},null,{"$f":"SUM(AU1176:AU1176)","v":8623593.3025686909},{"$f":"+AW1176-'ROR-Model'!G1194","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1175:F1176)","v":8851746.2465923987},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1175:S1176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1175:AH1176)","v":0},0,0,0,{"$f":"SUM(AL1175:AL1176)","v":0},0,0,0,0,{"$f":"SUM(AQ1175:AQ1176)","v":0},0,0,null,{"$f":"SUM(AU1175:AU1176)","v":8851746.2465923987},null,{"$f":"SUM(AW1175:AW1176)","v":8851746.2465923987},{"$f":"+AW1177-'ROR-Model'!G1195","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1178-'ROR-Model'!G1196","v":0}]
[2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1179-'ROR-Model'!G1197","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$245*F1","v":-473.06083333334391},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1173*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1173*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1173*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1173*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1173*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1173*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1173*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1173*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1173*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1173*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1173*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1173*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1173*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1173*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1173*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1173*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1173*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1173*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1173*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1173*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1173*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1173*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1173*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1173*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1173*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1173*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1173*$AS$1","v":0},null,{"$f":"SUM(F1180:AT1180)","v":-473.06083333334391},null,{"$f":"SUM(AU1180:AU1180)","v":-473.06083333334391},{"$f":"+AW1180-'ROR-Model'!G1198","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1180)","v":-473.06083333334391},{"$f":"G1*SUM(G1180)","v":0},{"$f":"H1*SUM(H1180)","v":0},{"$f":"SUM(I1180)","v":0},{"$f":"SUM(J1180)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1180)","v":0},{"$f":"SUM(S1180)","v":0},0,0,0,0,{"$f":"SUM(X1180)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1180)","v":0},0,0,0,{"$f":"SUM(AL1180)","v":0},0,0,0,0,{"$f":"SUM(AQ1180)","v":0},0,0,null,{"$f":"SUM(AU1180)","v":-473.06083333334391},null,{"$f":"SUM(AW1180)","v":-473.06083333334391},{"$f":"+AW1181-'ROR-Model'!G1199","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1182-'ROR-Model'!G1200","v":0}]
[255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1183-'ROR-Model'!G1201","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$249*F1","v":1013.1595060392149},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1177*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1177*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1177*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1177*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1177*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1177*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1177*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1177*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1177*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1177*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1177*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1177*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1177*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1177*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1177*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1177*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1177*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1177*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1177*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1177*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1177*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1177*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1177*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1177*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1177*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1177*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1177*$AS$1","v":0},null,{"$f":"SUM(F1184:AT1184)","v":1013.1595060392149},null,{"$f":"SUM(AU1184:AU1184)","v":1013.1595060392149},{"$f":"+AW1184-'ROR-Model'!G1202","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$250*F1","v":4947.2078367641388},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1178*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1178*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1178*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1178*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1178*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1178*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1178*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1178*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1178*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1178*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1178*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1178*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1178*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1178*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1178*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1178*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1178*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1178*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1178*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1178*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1178*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1178*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1178*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1178*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1178*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1178*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1178*$AS$1","v":0},null,{"$f":"SUM(F1185:AT1185)","v":4947.2078367641388},null,{"$f":"SUM(AU1185:AU1185)","v":4947.2078367641388},{"$f":"+AW1185-'ROR-Model'!G1203","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$251*F1","v":142460.17573400456},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1179*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1179*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1179*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1179*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1179*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1179*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1179*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1179*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1179*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1179*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1179*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1179*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1179*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1179*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1179*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1179*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1179*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1179*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1179*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1179*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1179*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1179*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1179*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1179*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1179*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1179*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1179*$AS$1","v":0},null,{"$f":"SUM(F1186:AT1186)","v":142460.17573400456},null,{"$f":"SUM(AU1186:AU1186)","v":142460.17573400456},{"$f":"+AW1186-'ROR-Model'!G1204","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$252*F1","v":600.94580633786131},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1180*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1180*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1180*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1180*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1180*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1180*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1180*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1180*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1180*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1180*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1180*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1180*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1180*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1180*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1180*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1180*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1180*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1180*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1180*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1180*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1180*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1180*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1180*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1180*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1180*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1180*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1180*$AS$1","v":0},null,{"$f":"SUM(F1187:AT1187)","v":600.94580633786131},null,{"$f":"SUM(AU1187:AU1187)","v":600.94580633786131},{"$f":"+AW1187-'ROR-Model'!G1205","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1184:F1187)","v":149021.48888314579},{"$f":"G1*SUM(G1184:G1187)","v":0},{"$f":"H1*SUM(H1184:H1187)","v":0},{"$f":"SUM(I1184:I1187)","v":0},{"$f":"SUM(J1184:J1187)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1184:Q1187)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1184:X1187)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1184:AH1187)","v":0},0,0,0,{"$f":"SUM(AL1184:AL1187)","v":0},0,0,0,0,{"$f":"SUM(AQ1184:AQ1187)","v":0},0,0,null,{"$f":"SUM(AU1184:AU1187)","v":149021.48888314579},null,{"$f":"SUM(AW1184:AW1187)","v":149021.48888314579},{"$f":"+AW1188-'ROR-Model'!G1206","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1189-'ROR-Model'!G1207","v":0}]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1190-'ROR-Model'!G1208","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$256*F1","v":134086.13327126438},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1184*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1184*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1184*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1184*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1184*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1184*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1184*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1184*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1184*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1184*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1184*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1184*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1184*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1184*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1184*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1184*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1184*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1184*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1184*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1184*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1184*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1184*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1184*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1184*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1184*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1184*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1184*$AS$1","v":0},null,{"$f":"SUM(F1191:AT1191)","v":134086.13327126438},null,{"$f":"SUM(AU1191:AU1191)","v":134086.13327126438},{"$f":"+AW1191-'ROR-Model'!G1209","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$257*F1","v":-1161035.8852174692},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1185*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1185*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1185*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1185*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1185*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1185*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1185*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1185*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1185*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1185*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1185*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1185*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1185*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1185*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1185*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1185*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1185*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1185*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1185*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1185*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1185*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1185*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1185*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1185*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1185*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1185*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1185*$AS$1","v":0},null,{"$f":"SUM(F1192:AT1192)","v":-1161035.8852174692},null,{"$f":"SUM(AU1192:AU1192)","v":-1161035.8852174692},{"$f":"+AW1192-'ROR-Model'!G1210","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$258*F1","v":-41328595.808467269},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1186*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1186*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1186*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1186*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1186*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1186*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1186*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1186*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1186*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1186*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1186*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1186*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1186*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1186*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1186*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1186*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1186*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1186*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1186*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1186*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1186*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1186*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1186*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1186*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1186*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1186*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1186*$AS$1","v":0},null,{"$f":"SUM(F1193:AT1193)","v":-41328595.808467269},null,{"$f":"SUM(AU1193:AU1193)","v":-41328595.808467269},{"$f":"+AW1193-'ROR-Model'!G1211","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$259*F1","v":-588136.60109082609},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1187*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1187*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1187*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1187*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1187*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1187*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1187*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1187*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1187*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1187*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1187*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1187*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1187*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1187*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1187*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1187*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1187*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1187*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1187*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1187*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1187*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1187*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1187*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1187*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1187*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1187*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1187*$AS$1","v":0},null,{"$f":"SUM(F1194:AT1194)","v":-588136.60109082609},null,{"$f":"SUM(AU1194:AU1194)","v":-588136.60109082609},{"$f":"+AW1194-'ROR-Model'!G1212","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1191:F1194)","v":-42943682.161504298},{"$f":"G1*SUM(G1191:G1194)","v":0},{"$f":"H1*SUM(H1191:H1194)","v":0},{"$f":"SUM(I1191:I1194)","v":0},{"$f":"SUM(J1191:J1194)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1191:Q1194)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1191:X1194)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1191:AH1194)","v":0},0,0,0,{"$f":"SUM(AL1191:AL1194)","v":0},0,0,0,0,{"$f":"SUM(AQ1191:AQ1194)","v":0},0,0,null,{"$f":"SUM(AU1191:AU1194)","v":-42943682.161504298},null,{"$f":"SUM(AW1191:AW1194)","v":-42943682.161504298},{"$f":"+AW1195-'ROR-Model'!G1213","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1196-'ROR-Model'!G1214","v":0}]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1197-'ROR-Model'!G1215","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$263*F1","v":-54665.478081287933},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1191*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1191*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1191*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1191*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1191*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1191*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1191*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1191*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1191*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1191*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1191*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1191*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1191*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1191*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1191*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1191*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1191*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1191*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1191*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1191*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1191*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1191*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1191*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1191*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1191*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1191*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1191*$AS$1","v":0},null,{"$f":"SUM(F1198:AT1198)","v":-54665.478081287933},null,{"$f":"SUM(AU1198:AU1198)","v":-54665.478081287933},{"$f":"+AW1198-'ROR-Model'!G1216","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$264*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1192*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1192*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1192*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1192*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1192*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1192*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1192*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1192*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1192*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1192*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1192*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1192*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1192*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1192*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1192*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1192*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1192*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1192*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1192*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1192*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1192*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1192*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1192*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1192*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1192*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1192*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1192*$AS$1","v":0},null,{"$f":"SUM(F1199:AT1199)","v":0},null,{"$f":"SUM(AU1199:AU1199)","v":0},{"$f":"+AW1199-'ROR-Model'!G1217","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$265*F1","v":-3458212.9824171625},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1193*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1193*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1193*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1193*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1193*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1193*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1193*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1193*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1193*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1193*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1193*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1193*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1193*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1193*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1193*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1193*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1193*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1193*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1193*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1193*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1193*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1193*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1193*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1193*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1193*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1193*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1193*$AS$1","v":0},null,{"$f":"SUM(F1200:AT1200)","v":-3458212.9824171625},null,{"$f":"SUM(AU1200:AU1200)","v":-3458212.9824171625},{"$f":"+AW1200-'ROR-Model'!G1218","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$266*F1","v":-73016.638698102441},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1194*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1194*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1194*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1194*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1194*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1194*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1194*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1194*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1194*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1194*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1194*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1194*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1194*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1194*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1194*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1194*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1194*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1194*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1194*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1194*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1194*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1194*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1194*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1194*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1194*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1194*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1194*$AS$1","v":0},null,{"$f":"SUM(F1201:AT1201)","v":-73016.638698102441},null,{"$f":"SUM(AU1201:AU1201)","v":-73016.638698102441},{"$f":"+AW1201-'ROR-Model'!G1219","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1198:F1201)","v":-3585895.0991965528},{"$f":"G1*SUM(G1198:G1201)","v":0},{"$f":"H1*SUM(H1198:H1201)","v":0},{"$f":"SUM(I1198:I1201)","v":0},{"$f":"SUM(J1198:J1201)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1198:Q1201)","v":0},0,0,0,0,0,0,{"$f":"SUM(X1198:X1201)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1198:AH1201)","v":0},0,0,0,{"$f":"SUM(AL1198:AL1201)","v":0},0,0,0,0,{"$f":"SUM(AQ1198:AQ1201)","v":0},0,0,null,{"$f":"SUM(AU1198:AU1201)","v":-3585895.0991965528},null,{"$f":"SUM(AW1198:AW1201)","v":-3585895.0991965528},{"$f":"+AW1202-'ROR-Model'!G1220","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1203-'ROR-Model'!G1221","v":0}]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1204-'ROR-Model'!G1222","v":0}]
[null,"General",null,null,null,{"$f":"'Rate Base'!$AQ$270*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Optional Adjustment 1'!G1198*$S$1","v":0},{"$f":"'Optional Adjustment 2'!G1198*$T$1","v":0},{"$f":"'Optional Adjustment 3'!G1198*$U$1","v":0},{"$f":"'Optional Adjustment 4'!G1198*$V$1","v":0},{"$f":"'Optional Adjustment 5'!G1198*$W$1","v":0},{"$f":"'Optional Adjustment 6'!G1198*$X$1","v":0},{"$f":"'Optional Adjustment 7'!G1198*$Y$1","v":0},{"$f":"'Optional Adjustment 8'!G1198*$Z$1","v":0},{"$f":"'Optional Adjustment 9'!G1198*$AA$1","v":0},{"$f":"'Optional Adjustment 10'!G1198*$AB$1","v":0},{"$f":"'Optional Adjustment 11'!G1198*$AC$1","v":0},{"$f":"'Optional Adjustment 12'!G1198*$AD$1","v":0},{"$f":"'Optional Adjustment 13'!G1198*$AE$1","v":0},{"$f":"'Optional Adjustment 14'!G1198*$AF$1","v":0},{"$f":"'Optional Adjustment 15'!G1198*$AG$1","v":0},{"$f":"'Optional Adjustment 16'!G1198*$AH$1","v":0},{"$f":"'Optional Adjustment 17'!G1198*$AI$1","v":0},{"$f":"'Optional Adjustment 18'!G1198*$AJ$1","v":0},{"$f":"'Optional Adjustment 19'!G1198*$AK$1","v":0},{"$f":"'Optional Adjustment 20'!G1198*$AL$1","v":0},{"$f":"'Optional Adjustment 21'!G1198*$AM$1","v":0},{"$f":"'Optional Adjustment 22'!G1198*$AN$1","v":0},{"$f":"'Optional Adjustment 23'!G1198*$AO$1","v":0},{"$f":"'Optional Adjustment 24'!G1198*$AP$1","v":0},{"$f":"'Optional Adjustment 25'!G1198*$AQ$1","v":0},{"$f":"'Optional Adjustment 26'!G1198*$AR$1","v":0},{"$f":"'Optional Adjustment 27'!G1198*$AS$1","v":0},null,{"$f":"SUM(F1205:AT1205)","v":0},null,{"$f":"SUM(AU1205:AU1205)","v":0},{"$f":"+AW1205-'ROR-Model'!G1223","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F1205)","v":0},{"$f":"G1*SUM(G1205)","v":0},{"$f":"H1*SUM(H1205)","v":0},{"$f":"SUM(I1205)","v":0},{"$f":"SUM(J1205)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1205)","v":0},{"$f":"SUM(S1205)","v":0},0,0,0,0,{"$f":"SUM(X1205)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1205)","v":0},0,0,0,{"$f":"SUM(AL1205)","v":0},0,0,0,0,{"$f":"SUM(AQ1205)","v":0},0,0,null,{"$f":"SUM(AU1205)","v":0},null,{"$f":"SUM(AW1205)","v":0},{"$f":"+AW1206-'ROR-Model'!G1224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1207-'ROR-Model'!G1225","v":0}]
["System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1208-'ROR-Model'!G1226","v":0}]
[null,"Production",null,null,null,{"$f":"F1148+F1156+F1163+F1184+F1191+F1198","v":80433.814696015674},{"$f":"G1148+G1156+G1163+G1184+G1191+G1198","v":0},{"$f":"H1148+H1156+H1163+H1184+H1191+H1198","v":0},{"$f":"I1148+I1156+I1163+I1184+I1191+I1198","v":-43864860.969999999},0,0,0,0,0,0,0,0,{"$f":"R1148+R1156+R1163+R1184+R1191+R1198","v":0},{"$f":"S1148+S1156+S1163+S1184+S1191+S1198","v":0},0,0,0,0,{"$f":"X1148+X1156+X1163+X1184+X1191+X1198","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1148+AH1156+AH1163+AH1184+AH1191+AH1198","v":0},0,0,0,{"$f":"AL1148+AL1156+AL1163+AL1184+AL1191+AL1198","v":0},0,0,0,0,{"$f":"AQ1148+AQ1156+AQ1163+AQ1184+AQ1191+AQ1198","v":0},0,0,null,{"$f":"AU1148+AU1156+AU1163+AU1184+AU1191+AU1198","v":-43784427.155303985},null,{"$f":"AW1148+AW1156+AW1163+AW1184+AW1191+AW1198","v":-43784427.155303985},{"$f":"+AW1209-'ROR-Model'!G1227","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1143+F1157+F1164+F1170+F1185+F1192+F1199+F1175","v":-840672.90213857056},{"$f":"G1143+G1157+G1164+G1170+G1185+G1192+G1199+G1175","v":0},{"$f":"H1143+H1157+H1164+H1170+H1185+H1192+H1199+H1175","v":0},{"$f":"I1143+I1157+I1164+I1170+I1185+I1192+I1199+I1175","v":0},0,0,0,0,0,0,0,0,{"$f":"R1143+R1157+R1164+R1170+R1185+R1192+R1199+R1175","v":0},{"$f":"S1143+S1157+S1164+S1170+S1185+S1192+S1199+S1175","v":0},0,0,0,0,{"$f":"X1143+X1157+X1164+X1170+X1185+X1192+X1199+X1175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1143+AH1157+AH1164+AH1170+AH1185+AH1192+AH1199+AH1175","v":0},0,0,0,{"$f":"AL1143+AL1157+AL1164+AL1170+AL1185+AL1192+AL1199+AL1175","v":0},0,0,0,0,{"$f":"AQ1143+AQ1157+AQ1164+AQ1170+AQ1185+AQ1192+AQ1199+AQ1175","v":0},0,0,null,{"$f":"AU1143+AU1157+AU1164+AU1170+AU1185+AU1192+AU1199+AU1175","v":-840672.90213857056},null,{"$f":"AW1143+AW1157+AW1164+AW1170+AW1185+AW1192+AW1199+AW1175","v":-840672.90213857056},{"$f":"+AW1210-'ROR-Model'!G1228","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1144+F1158+F1165+F1171+F1186+F1193+F1200+F1176","v":-33553461.148800164},{"$f":"G1144+G1158+G1165+G1171+G1186+G1193+G1200+G1176","v":0},0,{"$f":"I1144+I1158+I1165+I1171+I1186+I1193+I1200+I1176","v":0},0,0,0,0,0,0,0,0,{"$f":"R1144+R1158+R1165+R1171+R1186+R1193+R1200+R1176","v":0},0,0,0,0,0,{"$f":"X1144+X1158+X1165+X1171+X1186+X1193+X1200+X1176","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1144+AH1158+AH1165+AH1171+AH1186+AH1193+AH1200+AH1176","v":0},0,0,0,{"$f":"AL1144+AL1158+AL1165+AL1171+AL1186+AL1193+AL1200+AL1176","v":0},0,0,0,0,{"$f":"AQ1144+AQ1158+AQ1165+AQ1171+AQ1186+AQ1193+AQ1200+AQ1176","v":0},0,0,null,{"$f":"AU1144+AU1158+AU1165+AU1171+AU1186+AU1193+AU1200+AU1176","v":-33553461.148800164},null,{"$f":"AW1144+AW1158+AW1165+AW1171+AW1186+AW1193+AW1200+AW1176","v":-33553461.148800164},{"$f":"+AW1211-'ROR-Model'!G1229","v":0}]
[null,"General",null,null,null,{"$f":"F1152+F1159+F1166+F1180+F1187+F1194+F1201+F1205","v":-1380230.5606492572},{"$f":"G1152+G1159+G1166+G1180+G1187+G1194+G1201+G1205","v":0},{"$f":"H1152+H1159+H1166+H1180+H1187+H1194+H1201+H1205","v":0},{"$f":"I1152+I1159+I1166+I1180+I1187+I1194+I1201+I1205","v":0},0,0,0,0,0,0,0,0,{"$f":"R1152+R1159+R1166+R1180+R1187+R1194+R1201+R1205","v":0},{"$f":"S1152+S1159+S1166+S1180+S1187+S1194+S1201+S1205","v":0},0,0,0,0,{"$f":"X1152+X1159+X1166+X1180+X1187+X1194+X1201+X1205","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1152+AH1159+AH1166+AH1180+AH1187+AH1194+AH1201+AH1205","v":0},0,0,0,{"$f":"AL1152+AL1159+AL1166+AL1180+AL1187+AL1194+AL1201+AL1205","v":0},0,0,0,0,{"$f":"AQ1152+AQ1159+AQ1166+AQ1180+AQ1187+AQ1194+AQ1201+AQ1205","v":0},0,0,null,{"$f":"AU1152+AU1159+AU1166+AU1180+AU1187+AU1194+AU1201+AU1205","v":-1380230.5606492572},null,{"$f":"AW1152+AW1159+AW1166+AW1180+AW1187+AW1194+AW1201+AW1205","v":-1380230.5606492572},{"$f":"+AW1212-'ROR-Model'!G1230","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1213-'ROR-Model'!G1231","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1214-'ROR-Model'!G1232","v":0}]
[null,"System Working Capital (W/O WC Cash)",null,null,null,{"$f":"+F1145+F1149+F1153+F1160+F1167+F1172+F1177+F1181+F1188+F1195+F1202+F1206","v":-35693930.796891965},{"$f":"+G1145+G1149+G1153+G1160+G1167+G1172+G1177+G1181+G1188+G1195+G1202+G1206","v":0},0,{"$f":"+I1145+I1149+I1153+I1160+I1167+I1172+I1177+I1181+I1188+I1195+I1202+I1206","v":-43864860.969999999},0,0,0,0,0,0,0,0,{"$f":"+R1145+R1149+R1153+R1160+R1167+R1172+R1177+R1181+R1188+R1195+R1202+R1206","v":0},{"$f":"+S1145+S1149+S1153+S1160+S1167+S1172+S1177+S1181+S1188+S1195+S1202+S1206","v":0},0,{"$f":"+U1145+U1149+U1153+U1160+U1167+U1172+U1177+U1181+U1188+U1195+U1202+U1206","v":0},{"$f":"+V1145+V1149+V1153+V1160+V1167+V1172+V1177+V1181+V1188+V1195+V1202+V1206","v":0},0,{"$f":"+X1145+X1149+X1153+X1160+X1167+X1172+X1177+X1181+X1188+X1195+X1202+X1206","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH1145+AH1149+AH1153+AH1160+AH1167+AH1172+AH1177+AH1181+AH1188+AH1195+AH1202+AH1206","v":0},0,0,0,{"$f":"+AL1145+AL1149+AL1153+AL1160+AL1167+AL1172+AL1177+AL1181+AL1188+AL1195+AL1202+AL1206","v":0},0,0,0,0,{"$f":"+AQ1145+AQ1149+AQ1153+AQ1160+AQ1167+AQ1172+AQ1177+AQ1181+AQ1188+AQ1195+AQ1202+AQ1206","v":0},0,0,null,{"$f":"+AU1145+AU1149+AU1153+AU1160+AU1167+AU1172+AU1177+AU1181+AU1188+AU1195+AU1202+AU1206","v":-79558791.766891971},null,{"$f":"+AW1145+AW1149+AW1153+AW1160+AW1167+AW1172+AW1177+AW1181+AW1188+AW1195+AW1202+AW1206","v":-79558791.766891971},{"$f":"+AW1215-'ROR-Model'!G1233","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1216-'ROR-Model'!G1234","v":0}]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1217-'ROR-Model'!G1235","v":0}]
[null,"Production",null,null,null,{"$f":"F1131+F1209","v":-4931247.3598126573},{"$f":"G1*G1131+G1209","v":0},{"$f":"H1*H1131+H1209","v":0},{"$f":"I1131+I1209","v":-43864860.969999999},{"$f":"J1131+J1209","v":-46713.63157595403},0,0,0,0,0,0,0,{"$f":"R1131+R1209","v":0},{"$f":"S1131+S1209","v":0},{"$f":"T1131+T1209","v":0},0,{"$f":"V1131+V1209","v":0},{"$f":"W1131+W1209","v":0},0,{"$f":"Y1131+Y1209","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1131+AH1209","v":0},0,0,0,{"$f":"AL1131+AL1209","v":0},0,0,0,0,{"$f":"AQ1131+AQ1209","v":0},0,0,null,{"$f":"AU1131+AU1209","v":-48842821.96138861},null,{"$f":"AW1131+AW1209","v":-48842821.96138861},{"$f":"+AW1218-'ROR-Model'!G1236","v":0}]
[null,"Distribution - Wyoming",null,null,null,6341326.583550062,{"$f":"G1*G1132+G1210","v":0},{"$f":"H1*H1132+H1210","v":0},{"$f":"I1132+I1210","v":0},0,0,0,0,0,0,0,{"$f":"Q1132+Q1210","v":0},0,0,{"$f":"T1132+T1210","v":0},0,{"$f":"V1132+V1210","v":0},{"$f":"W1132+W1210","v":0},0,{"$f":"Y1132+Y1210","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1132+AH1210","v":0},0,0,0,{"$f":"AL1132+AL1210","v":0},0,0,0,0,{"$f":"AQ1132+AQ1210","v":0},0,0,null,{"$f":"AU1132+AU1210","v":6341326.583550062},null,{"$f":"AW1132+AW1210","v":6341326.583550062},{"$f":"+AW1219-'ROR-Model'!G1237","v":0}]
[null,"Distribution - Utah",null,null,null,156170178.45698956,{"$f":"G1*G1133+G1211","v":0},{"$f":"H1*H1133+H1211","v":0},{"$f":"I1133+I1211","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1133+T1211","v":0},0,{"$f":"V1133+V1211","v":0},{"$f":"W1133+W1211","v":0},0,{"$f":"Y1133+Y1211","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1133+AH1211","v":0},0,0,0,{"$f":"AL1133+AL1211","v":0},0,0,0,0,{"$f":"AQ1133+AQ1211","v":0},0,0,null,{"$f":"AU1133+AU1211","v":156170178.45698956},null,{"$f":"AW1133+AW1211","v":156170178.45698956},{"$f":"+AW1220-'ROR-Model'!G1238","v":0}]
[null,"General",null,null,null,21715078.462621618,{"$f":"G1*G1134+G1212","v":0},{"$f":"H1*H1134+H1212","v":0},{"$f":"I1134+I1212","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1134+T1212","v":0},0,{"$f":"V1134+V1212","v":0},{"$f":"W1134+W1212","v":0},0,{"$f":"Y1134+Y1212","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1134+AH1212","v":0},0,0,0,{"$f":"AL1134+AL1212","v":0},0,0,0,0,{"$f":"AQ1134+AQ1212","v":0},0,0,null,{"$f":"AU1134+AU1212","v":21715078.462621618},null,{"$f":"AW1134+AW1212","v":21715078.462621618},{"$f":"+AW1221-'ROR-Model'!G1239","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1222-'ROR-Model'!G1240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1223-'ROR-Model'!G1241","v":0}]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"F1137+F1215","v":179295336.14334857},{"$f":"G1*G1137+G1215","v":0},{"$f":"H1*H1137+H1215","v":0},{"$f":"I1137+I1215","v":-43864860.969999999},{"$f":"J1137+J1215","v":-46713.63157595403},{"$f":"K1137+K1215","v":0},{"$f":"L1137+L1215","v":0},0,0,0,0,0,{"$f":"R1137+R1215","v":0},{"$f":"S1137+S1215","v":0},0,0,0,0,{"$f":"X1137+X1215","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1137+AH1215","v":0},0,0,0,{"$f":"AL1137+AL1215","v":0},0,0,0,0,{"$f":"AQ1137+AQ1215","v":0},0,0,null,{"$f":"AU1137+AU1215","v":135383761.54177266},null,{"$f":"AW1137+AW1215","v":135383761.54177266},{"$f":"+AW1224-'ROR-Model'!G1242","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1225-'ROR-Model'!G1243","v":0}]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1226-'ROR-Model'!G1244","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1227-'ROR-Model'!G1245","v":0}]
[null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1228-'ROR-Model'!G1246","v":0}]
[null,null,"Gas Purchase Expenses",null,null,{"$f":"F639","v":0},{"$f":"G1*G639","v":0},{"$f":"H1*H639","v":18430183.319191281},{"$f":"I639","v":0},{"$f":"J639","v":0},0,0,0,0,0,0,0,{"$f":"R639","v":0},{"$f":"S639","v":0},0,0,0,0,{"$f":"X639","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH639","v":0},0,0,0,{"$f":"AL639","v":0},0,0,0,0,{"$f":"AQ639","v":0},0,0,0,{"$f":"SUM(F1229:AT1229)","v":18430183.319191281},null,{"$f":"SUM(AU1229:AU1229)","v":18430183.319191281},{"$f":"+AW1229-'ROR-Model'!G1247","v":0}]
[null,null,"Operation & Maintenance Expenses",null,null,{"$f":"F892","v":0},{"$f":"G1*G892","v":7709487.2333591888},{"$f":"H1*H892","v":0},{"$f":"I892","v":0},{"$f":"J892","v":0},-25646407.390303198,-1534493.5539606749,-2950022.6673207618,-32343.892741593525,-4605.2481306519994,-209017.2551548137,-328779.22455199994,{"$f":"R892","v":0},{"$f":"S892","v":0},0,0,0,0,{"$f":"X892","v":0},0,0,0,0,{"$f":"AC892","v":0},0,0,0,0,{"$f":"AH892","v":0},0,0,0,{"$f":"AL892","v":0},0,0,0,0,{"$f":"AQ892","v":0},0,0,0,-22996181.99880451,null,-22996181.99880451,{"$f":"+AW1230-'ROR-Model'!G1248","v":0}]
[null,null,"Deprec, Depl, & Amort",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+AW1231-'ROR-Model'!G1249","v":0}]
[null,null,"Taxes - Excluding Income Taxes",null,null,{"$f":"F921","v":0},{"$f":"G1*G921","v":3691395.460218275},{"$f":"H1*H921","v":0},{"$f":"I921","v":0},{"$f":"J921","v":0},0,0,0,0,0,0,0,{"$f":"R921","v":0},{"$f":"S921","v":0},0,0,0,0,{"$f":"X921","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH921","v":0},0,0,0,{"$f":"AL921","v":0},0,0,0,0,{"$f":"AQ921","v":0},0,0,0,3691395.460218275,null,3691395.460218275,{"$f":"+AW1232-'ROR-Model'!G1250","v":0}]
[null,null,"Income Taxes - Federal & State",null,null,{"$f":"F923+F925+F927","v":0},{"$f":"G1*G923+G925+G927","v":-10031156.016699199},{"$f":"H1*H923+H925+H927","v":-5707833.1584143154},{"$f":"I923+I925+I927","v":0},{"$f":"J923+J925+J927","v":0},9764959.7609799188,584263.81441536907,1123231.4999120557,12315.05085014472,1753.4644131929279,79584.054595847178,125183.84540714827,{"$f":"R923+R925+R927","v":0},{"$f":"S923+S925+S927","v":0},0,0,0,0,{"$f":"X923+X925+X927","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH923+AH925+AH927","v":0},0,0,0,{"$f":"AL923+AL925+AL927","v":0},0,0,0,0,{"$f":"AQ923+AQ925+AQ927","v":0},0,0,0,-4047697.6845398378,null,-4047697.6845398378,{"$f":"+AW1233-'ROR-Model'!G1251","v":0}]
[null,null,"Deferred Income Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+AW1234-'ROR-Model'!G1252","v":0}]
[null,null,"Investment Tax Credit Adjustment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+AW1235-'ROR-Model'!G1253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+AW1236-'ROR-Model'!G1254","v":0}]
[null,null,"Cost of Service - Including Gas Costs",null,null,{"$f":"SUM(F1229:F1235)","v":0},{"$f":"G1*SUM(G1229:G1235)","v":1369726.676878266},{"$f":"H1*SUM(H1229:H1235)","v":12722350.160776965},{"$f":"SUM(I1229:I1235)","v":0},{"$f":"SUM(J1229:J1235)","v":0},-15881447.629323279,-950229.73954530584,-1826791.1674087062,-20028.841891448807,-2851.7837174590713,-129433.20055896652,-203595.37914485167,{"$f":"SUM(R1229:R1235)","v":0},{"$f":"SUM(S1229:S1235)","v":0},0,0,0,0,{"$f":"SUM(X1229:X1235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH1229:AH1235)","v":0},0,0,0,{"$f":"SUM(AL1229:AL1235)","v":0},0,0,0,0,{"$f":"SUM(AQ1229:AQ1235)","v":0},0,0,0,-4922300.903934787,null,-4922300.903934787,{"$f":"+AW1237-'ROR-Model'!G1257","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1238-'ROR-Model'!G1258","v":0}]
[null,null,"Daily Cost of Service",null,null,{"$f":"+F1237/365","v":0},{"$f":"+G1237/365","v":3752.6758270637424},{"$f":"+H1237/365","v":34855.753865142367},{"$f":"+I1237/365","v":0},0,-43510.815422803505,-2603.3691494391942,-5004.9073079690579,-54.87353942862687,-7.8131060752303325,-354.61150838073019,-557.79555930096353,{"$f":"+R1237/365","v":0},{"$f":"+S1237/365","v":0},0,0,0,0,{"$f":"+X1237/365","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AH1237/365","v":0},0,0,0,{"$f":"+AL1237/365","v":0},0,0,0,0,{"$f":"+AQ1237/365","v":0},0,0,0,{"$f":"SUM(F1239:AT1239)","v":-13485.755901191198},null,{"$f":"SUM(AU1239:AU1239)","v":-13485.755901191198},{"$f":"+AW1239-'ROR-Model'!G1259","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1240-'ROR-Model'!G1260","v":0}]
[null,"Working Capital - Cash Factor",null,null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"+AW1241-'ROR-Model'!G1261","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1243-'ROR-Model'!G1263","v":0}]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"F1239*F1241","v":0},{"$f":"G1*G1239*G1241","v":6608.4621314592496},{"$f":"H1*H1239*H1241","v":61380.982556515708},{"$f":"I1239*I1241","v":0},{"$f":"J1239*J1241","v":0},{"$f":"K1239*K1241","v":-76622.54595955697},{"$f":"L1239*L1241","v":-4584.5330721624205},-8813.6417693335097,-96.632302933811914,-13.758879798480615,-624.47086625846578,-982.27797992899673,{"$f":"R1239*R1241","v":0},{"$f":"S1239*S1241","v":0},0,0,0,0,{"$f":"X1239*X1241","v":0},0,0,0,0,{"$f":"AC1239*AC1241","v":0},0,0,0,0,{"$f":"AH1239*AH1241","v":0},0,0,0,{"$f":"AL1239*AL1241","v":0},0,0,0,0,{"$f":"AQ1239*AQ1241","v":0},0,0,0,{"$f":"SUM(F1244:AG1244)","v":-23748.416141997695},null,{"$f":"SUM(AU1244:AU1244)","v":-23748.416141997695},{"$f":"+AW1244-'ROR-Model'!G1264","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU1241*AU1239","v":-23748.416141997699},null,{"$f":"AW1241*AW1239","v":-23748.416141997699},{"$f":"+AW1245-'ROR-Model'!G1265","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1246-'ROR-Model'!G1266","v":0}]
["SYSTEM TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW1247-'ROR-Model'!G1267","v":0}]
[null,"Production",null,null,null,{"$f":"F1218","v":-4931247.3598126573},{"$f":"G1*G1218","v":0},{"$f":"H1*H1218","v":0},{"$f":"I1218","v":-43864860.969999999},{"$f":"J1218","v":-46713.63157595403},0,0,0,0,0,0,0,{"$f":"R1218","v":0},{"$f":"S1218","v":0},{"$f":"T1218","v":0},0,{"$f":"V1218","v":0},{"$f":"W1218","v":0},0,{"$f":"Y1218","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1218","v":0},0,0,0,{"$f":"AL1218","v":0},0,0,0,0,{"$f":"AQ1218","v":0},0,0,{"$f":"AT1218","v":0},{"$f":"SUM(F1248:AG1248)","v":-48842821.96138861},null,{"$f":"SUM(AU1248:AU1248)","v":-48842821.96138861},{"$f":"+AW1248-'ROR-Model'!G1268","v":0}]
[null,"Distribution - Wyoming",null,null,null,6341326.583550062,{"$f":"G1*G1219","v":0},{"$f":"H1*H1219","v":0},{"$f":"I1219","v":0},0,0,0,0,0,0,0,0,{"$f":"R1219","v":0},0,{"$f":"T1219","v":0},0,{"$f":"V1219","v":0},{"$f":"W1219","v":0},0,{"$f":"Y1219","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1219","v":0},0,0,0,{"$f":"AL1219","v":0},0,0,0,0,{"$f":"AQ1219","v":0},0,0,0,{"$f":"SUM(F1249:AG1249)","v":6341326.583550062},null,{"$f":"SUM(AU1249:AU1249)","v":6341326.583550062},{"$f":"+AW1249-'ROR-Model'!G1269","v":0}]
[null,"Distribution - Utah",null,null,null,156170178.45698956,{"$f":"G1*G1220","v":0},{"$f":"H1*H1220","v":0},{"$f":"I1220","v":0},0,0,0,0,0,0,0,0,{"$f":"R1220","v":0},0,{"$f":"T1220","v":0},0,{"$f":"V1220","v":0},{"$f":"W1220","v":0},0,{"$f":"Y1220","v":0},0,0,0,0,0,0,0,0,{"$f":"AH1220","v":0},0,0,0,{"$f":"AL1220","v":0},0,0,0,0,{"$f":"AQ1220","v":0},0,0,0,{"$f":"SUM(F1250:AG1250)","v":156170178.45698956},null,{"$f":"SUM(AU1250:AU1250)","v":156170178.45698956},{"$f":"+AW1250-'ROR-Model'!G1270","v":0}]
[null,"General",null,null,null,{"$f":"F1221+F1244","v":21715078.462621618},{"$f":"G1*G1221+G1244","v":6608.4621314592496},{"$f":"H1*H1221+H1244","v":61380.982556515708},{"$f":"I1221+I1244","v":0},{"$f":"J1221+J1244","v":0},-76622.54595955697,-4584.5330721624205,-8813.6417693335097,-96.632302933811914,-13.758879798480615,-624.47086625846578,-982.27797992899673,{"$f":"R1221+R1244","v":0},{"$f":"S1221+S1244","v":0},0,0,0,0,{"$f":"X1221+X1244","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1221+AH1244","v":0},0,0,0,{"$f":"AL1221+AL1244","v":0},0,0,0,0,{"$f":"AQ1221+AQ1244","v":0},0,0,0,{"$f":"AU1221+AU1244","v":21691330.04647962},null,{"$f":"AW1221+AW1244","v":21691330.04647962},{"$f":"+AW1251-'ROR-Model'!G1271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1252:AG1252)","v":0},null,{"$f":"SUM(AU1252:AU1252)","v":0},{"$f":"+AW1252-'ROR-Model'!G1272","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1253:AG1253)","v":0},null,{"$f":"SUM(AU1253:AU1253)","v":0},{"$f":"+AW1253-'ROR-Model'!G1273","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,null,{"$f":"F1224+F1244","v":179295336.14334857},{"$f":"G1*G1224+G1244","v":6608.4621314592496},{"$f":"H1*H1224+H1244","v":61380.982556515708},{"$f":"I1224+I1244","v":-43864860.969999999},{"$f":"J1224+J1244","v":-46713.63157595403},-76622.54595955697,-4584.5330721624205,-8813.6417693335097,-96.632302933811914,-13.758879798480615,-624.47086625846578,-982.27797992899673,{"$f":"R1224+R1244","v":0},{"$f":"S1224+S1244","v":0},0,0,0,0,{"$f":"X1224+X1244","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AH1224+AH1244","v":0},0,0,0,{"$f":"AL1224+AL1244","v":0},0,0,0,0,{"$f":"AQ1224+AQ1244","v":0},0,0,0,{"$f":"SUM(F1254:AG1254)","v":135360013.12563062},null,{"$f":"SUM(AU1254:AU1254)","v":135360013.12563062},{"$f":"+AW1254-'ROR-Model'!G1274","v":0}]

{"sheet":"Rate Base","index":5,"n_rows":291,"n_cols":53,"rows_kept":291,"cut":false,"hidden":false,"merged":[[9,1,9,4],[8,3,8,4],[8,48,8,49],[9,46,9,49]]}
[null,"Rate Base "]
[null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Base ",null,null,null,"A","B","(A - B)"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Accounts",null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,"Average","13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE9","v":"2015-12-01"},null,"YE RB DEC 2015","AVG RB DEC 2015","AVG RB DEC 2016","YE RB DEC 2016","AVG RB DEC 2017","YE RB DEC 2017",null,{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2017"},null,1,1,null,null,null,null,null,"Balance ","All Accounts","Average"]
[null,"FERC Acct",null,"Description",null,null,null,"2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01",null,null,null,null,null,null,null,null,null,null,null,"Adjustment",{"$f":"+AR8+1","v":2},{"$f":"+AS8+1","v":2},null,"FERC Acct",null,"Description",null,{"$f":"AE9","v":"2015-12-01"},{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2017"},"Adjustment"]
[939,"UTILITy RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,null,"UTILITY RATE BASE"]
[{"$f":"+A10+1","v":940},"NET UTILITy PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR10+1","v":4},4,null,"NET UTILITY PLANT"]
[{"$f":"+A11+1","v":941},"Gas Plant In Seryice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,"Gas Plant In Seryice"]
[942,null,"Intangible Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6,null,null,"Intangible Plant"]
[943,"302","Franchises & Consents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,7,null,"302","Franchises & Consents"]
[944,null,"Distribution - Wyoming",null,null,null,null,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,{"$f":"(SUM(T15:AD15)+(0.5*AE15)+(0.5*S15))/12","v":10883.08},null,{"$f":"AE15","v":10883.08},{"$f":"AG15","v":10883.08},{"$f":"+'RB FORECAST'!AJ17","v":10883.08},{"$f":"+'RB FORECAST'!AG17","v":10883.08},{"$f":"+'RB FORECAST'!BA17","v":10883.08},{"$f":"+'RB FORECAST'!AW17","v":10883.08},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR15,FALSE)","v":10883.08},{"$f":"AP15-AE15","v":0},8,3,null,null,"Distribution - Wyoming",null,null,{"$f":"+AE15","v":10883.08},{"$f":"AP15","v":10883.08},{"$f":"AZ15-AY15","v":0}]
[945,null,"Distribution - Utah",null,null,null,null,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,null,{"$f":"(SUM(T16:AD16)+(0.5*AE16)+(0.5*S16))/12","v":58742.880000000005},null,{"$f":"AE16","v":58742.880000000005},{"$f":"AG16","v":58742.880000000005},{"$f":"+'RB FORECAST'!AJ18","v":58742.880000000005},{"$f":"+'RB FORECAST'!AG18","v":58742.879999999997},{"$f":"+'RB FORECAST'!BA18","v":58742.879999999983},{"$f":"+'RB FORECAST'!AW18","v":58742.879999999997},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR16,FALSE)","v":58742.879999999983},{"$f":"AP16-AE16","v":0},9,4,null,null,"Distribution - Utah",null,null,{"$f":"+AE16","v":58742.880000000005},{"$f":"AP16","v":58742.879999999983},{"$f":"AZ16-AY16","v":0}]
[946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5]
[947,null,"Total Intangible Plant",null,null,null,null,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,{"$f":"SUM(T15:T17)","v":69625.960000000006},69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,null,{"$f":"SUM(AG15:AG16)","v":69625.960000000006},null,{"$f":"AE18","v":69625.960000000006},{"$f":"AG18","v":69625.960000000006},{"$f":"SUM(AK15:AK17)","v":69625.960000000006},{"$f":"SUM(AL15:AL17)","v":69625.959999999992},{"$f":"SUM(AM15:AM17)","v":69625.959999999977},69625.959999999992,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR18,FALSE)","v":69625.959999999977},{"$f":"SUM(AQ15:AQ17)","v":0},11,6,null,null,"Total Intangible Plant",null,null,{"$f":"AI18","v":69625.960000000006},{"$f":"AJ18","v":69625.960000000006},{"$f":"AZ18-AY18","v":0}]
[948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,7]
[949,null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,8,null,null,"Production & Gathering Plant"]
[950,"325","Land & Land Rights",null,null,null,null,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,null,{"$f":"(SUM(T21:AD21)+(0.5*AE21)+(0.5*S21))/12","v":6266900.6899999985},null,{"$f":"AE21","v":6266900.6900000004},{"$f":"AG21","v":6266900.6899999985},{"$f":"+'RB FORECAST'!AJ23","v":6266900.6899999985},{"$f":"+'RB FORECAST'!AG23","v":6266900.6899999995},{"$f":"+'RB FORECAST'!BA23","v":6266900.6899999985},{"$f":"+'RB FORECAST'!AW23","v":6266900.6899999995},null,6266900.6899999985,{"$f":"AP21-AE21","v":0},14,9,null,"325","Land & Land Rights",null,null,{"$f":"+AE21","v":6266900.6900000004},{"$f":"AP21","v":6266900.6899999985},{"$f":"AZ21-AY21","v":0}]
[951,"326...9","Structures",null,null,null,null,1443936.84,1443936.84,1443936.84,1443936.84,1443936.84,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,null,{"$f":"(SUM(T22:AD22)+(0.5*AE22)+(0.5*S22))/12","v":1437567.99},null,{"$f":"AE22","v":1437567.99},{"$f":"AG22","v":1437567.99},{"$f":"+'RB FORECAST'!AJ24","v":1437567.99},{"$f":"+'RB FORECAST'!AG24","v":1437567.99},{"$f":"+'RB FORECAST'!BA24","v":1437567.99},{"$f":"+'RB FORECAST'!AW24","v":1437567.99},null,1437567.99,0,15,10,null,"326...9","Structures",null,null,1437567.99,1437567.99,0]
[952,"330","Gas Wells - Construction",null,null,null,null,52986090.909999996,52986090.909999996,52986090.909999996,52986090.909999996,52986090.909999996,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,{"$f":"(SUM(T23:AD23)+(0.5*AE23)+(0.5*S23))/12","v":52175293.810000002},null,52175293.810000002,52175293.810000002,{"$f":"+'RB FORECAST'!AJ25","v":52175293.810000002},{"$f":"+'RB FORECAST'!AG25","v":52175293.810000002},{"$f":"+'RB FORECAST'!BA25","v":52175293.810000002},{"$f":"+'RB FORECAST'!AW25","v":52175293.810000002},null,52175293.810000002,0,16,11,null,"330","Gas Wells - Construction",null,null,52175293.810000002,52175293.810000002,0]
[953,"331","Gas Wells - Equipment",null,null,null,null,17432452.879999999,17432452.879999999,17432452.879999999,17432452.879999999,17432452.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,17216356.568750001,null,17216356.050000001,17216356.568750001,{"$f":"+'RB FORECAST'!AJ26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AG26","v":17216356.050000001},{"$f":"+'RB FORECAST'!BA26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AW26","v":17216356.050000001},null,17216356.050000004,0,17,12,null,"331","Gas Wells - Equipment",null,null,17216356.050000001,17216356.050000004,0]
[954,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,2872306.7800000003,2872306.7800000003,2872306.7800000003,2872306.7800000003,2872306.7800000003,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,2693816.1200000006,null,2693816.12,2693816.1200000006,{"$f":"+'RB FORECAST'!AJ27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AG27","v":2693816.12},{"$f":"+'RB FORECAST'!BA27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AW27","v":2693816.12},null,2693816.1200000006,0,18,13,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2693816.12,2693816.1200000006,0]
[955,"336","Purification Equipment",null,null,null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,57014.71,null,57014.71,57014.71,{"$f":"+'RB FORECAST'!AJ28","v":57014.71},{"$f":"+'RB FORECAST'!AG28","v":57014.71},{"$f":"+'RB FORECAST'!BA28","v":57014.71},{"$f":"+'RB FORECAST'!AW28","v":57014.71},null,57014.71,0,19,14,null,"336","Purification Equipment",null,null,57014.71,57014.71,0]
[956,"337","Other Equipment",null,null,null,null,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,null,121186.62999999996,null,121186.63,121186.62999999996,{"$f":"+'RB FORECAST'!AJ29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AG29","v":121186.62999999999},{"$f":"+'RB FORECAST'!BA29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AW29","v":121186.62999999999},null,121186.62999999996,0,20,15,null,"337","Other Equipment",null,null,121186.63,121186.62999999996,0]
[957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,16]
[958,null,"Total Production & Gathering Plant",null,null,null,null,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,{"$f":"SUM(T21:T27)","v":79968136.829999998},79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136,79968136,79968136,79968136,79968136,null,{"$f":"SUM(AG21:AG27)","v":79968136.518749997},null,{"$f":"AE29","v":79968136},{"$f":"AG29","v":79968136.518749997},{"$f":"SUM(AK21:AK27)","v":79968136},{"$f":"SUM(AL21:AL27)","v":79968136},{"$f":"SUM(AM21:AM27)","v":79968136},79968136,null,79968136,{"$f":"SUM(AQ21:AQ27)","v":0},22,17,null,null,"Total Production & Gathering Plant",null,null,{"$f":"AI29","v":79968136},{"$f":"AJ29","v":79968136.518749997},{"$f":"AZ29-AY29","v":0.51874999701976776}]
[959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,18]
[960,null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,19,null,null,"Distribution Plant"]
[961,"374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,20,null,"374","Land & Land Rights"]
[962,null,null,"Wyoming",null,null,null,361364.44,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,381894.39,381894.39,381894.39,381894.39,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,null,{"$f":"(SUM(T33:AD33)+(0.5*AE33)+(0.5*S33))/12","v":396377.05291666678},null,{"$f":"AE33","v":400188.28},{"$f":"AG33","v":396377.05291666678},{"$f":"+'RB FORECAST'!AJ35","v":400228.61978668656},{"$f":"+'RB FORECAST'!AG35","v":400571.61466864403},{"$f":"+'RB FORECAST'!BA35","v":400571.61466864403},{"$f":"+'RB FORECAST'!AW35","v":400571.61466864403},null,400571.61466864403,{"$f":"AP33-AE33","v":383.33466864400543},26,21,null,null,null,"Wyoming",null,{"$f":"+AE33","v":400188.28},{"$f":"AP33","v":400571.61466864403},{"$f":"AZ33-AY33","v":383.33466864400543}]
[963,null,null,"Utah",null,null,null,12719174.25,12723425.030000001,13822319.810000001,13701155.42,13701268.66,13714884.270000001,14388070,14576087.810000001,15057646.82,15057646.82,15564264.279999999,16452627.140000001,16453519.210000001,16453519.210000001,16770722.200000001,16771174.020000001,16771388.119999999,16771388.119999999,16771388.119999999,16771388.119999999,16809045.529999997,17056541.559999999,17056541.559999999,17574435.459999997,null,{"$f":"(SUM(T34:AD34)+(0.5*AE34)+(0.5*S34))/12","v":16789178.922499999},null,{"$f":"AE34","v":17574435.459999997},{"$f":"AG34","v":16789178.922499999},{"$f":"+'RB FORECAST'!AJ36","v":17562062.846335772},{"$f":"+'RB FORECAST'!AG36","v":17574052.12533135},{"$f":"+'RB FORECAST'!BA36","v":17574052.125331346},{"$f":"+'RB FORECAST'!AW36","v":17574052.12533135},null,17574052.125331346,{"$f":"AP34-AE34","v":-383.33466865122318},27,22,null,null,null,"Utah",null,{"$f":"+AE34","v":17574435.459999997},{"$f":"AP34","v":17574052.125331346},-383.33466865122318]
[964,null,null,"Total",null,null,null,13080538.689999999,13084789.470000001,14183684.25,14062519.859999999,14062633.1,14076248.710000001,14749434.439999999,14937452.25,15419011.26,15419011.26,15946158.67,16834521.530000001,{"$f":"SUM(T33:T34)","v":16835413.600000001},16835413.600000001,17170910.48,17171362.300000001,17171576.399999999,17171576.399999999,17171576.399999999,17171576.399999999,17209233.809999999,17456729.84,17456729.84,17974623.739999998,null,{"$f":"SUM(AG33:AG34)","v":17185555.975416668},null,{"$f":"AE35","v":17974623.739999998},{"$f":"AG35","v":17185555.975416668},{"$f":"SUM(AK33:AK34)","v":17962291.46612246},{"$f":"SUM(AL33:AL34)","v":17974623.739999995},{"$f":"SUM(AM33:AM34)","v":17974623.739999991},17974623.739999995,null,17974623.739999991,{"$f":"SUM(AQ33:AQ34)","v":-7.2177499532699585E-9},28,23,null,null,null,"Total",null,{"$f":"AI35","v":17974623.739999998},{"$f":"AJ35","v":17185555.975416668},-789067.7645833306]
[965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,24]
[966,"375","Structures & Improyements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,25,null,"375","Structures & Improyements"]
[967,null,null,"Wyoming",null,null,null,721780.23,721780.23,721780.23,721780.23,721780.23,721780.23,721780.23,717226.15,717226.15,717226.15,717226.15,717226.15,717226.15,871199.46000000008,866096.88,866243.66,943906.23,943906.23,943906.23,943906.23,943906.23,943906.23,943906.23,982959.23,null,{"$f":"(SUM(T38:AD38)+(0.5*AE38)+(0.5*S38))/12","v":898183.53750000021},null,{"$f":"AE38","v":982959.23},{"$f":"AG38","v":898183.53750000021},{"$f":"+'RB FORECAST'!AJ40","v":982497.91403264424},{"$f":"+'RB FORECAST'!AG40","v":981819.10573324515},{"$f":"+'RB FORECAST'!BA40","v":981819.10573324549},{"$f":"+'RB FORECAST'!AW40","v":981819.10573324515},null,981819.10573324549,{"$f":"AP38-AE38","v":-1140.1242667544866},31,26,null,null,null,"Wyoming",null,{"$f":"+AE38","v":982959.23},{"$f":"AP38","v":981819.10573324549},{"$f":"AZ38-AY38","v":-1140.1242667544866}]
[968,null,null,"Utah",null,null,null,10869211.09,10869211.09,10424265.449999999,10613284.26,11180671.689999999,11660031.16,11712193.539999999,11712952.969999999,11715155.209999999,11748425.27,11817112.619999999,11933293.41,11989968.779999999,14733261.659999998,14850891.309999999,14875361.470000001,14874161.469999999,15006285.34,15044597.809999999,15073542.299999999,15063980.02,15058392.77,15139493.43,15164181,null,{"$f":"(SUM(T39:AD39)+(0.5*AE39)+(0.5*S39))/12","v":14604889.463750003},null,{"$f":"AE39","v":15164181},{"$f":"AG39","v":14604889.463750003},{"$f":"+'RB FORECAST'!AJ41","v":15171899.71085979},{"$f":"+'RB FORECAST'!AG41","v":15165321.124266755},{"$f":"+'RB FORECAST'!BA41","v":15165321.124266753},{"$f":"+'RB FORECAST'!AW41","v":15165321.124266755},null,15165321.124266753,{"$f":"AP39-AE39","v":1140.1242667529732},32,27,null,null,null,"Utah",null,{"$f":"+AE39","v":15164181},{"$f":"AP39","v":15165321.124266753},1140.1242667529732]
[969,null,null,"Total",null,null,null,11590991.32,11590991.32,11146045.68,11335064.49,11902451.92,12381811.390000001,12433973.77,12430179.119999999,12432381.359999999,12465651.42,12534338.77,12650519.560000001,{"$f":"SUM(T38:T39)","v":12707194.93},15604461.119999999,15716988.189999999,15741605.130000001,15818067.699999999,15950191.57,15988504.039999999,16017448.529999999,16007886.25,16002299,16083399.66,16147140.23,null,{"$f":"SUM(AG38:AG39)","v":15503073.001250003},null,{"$f":"AE40","v":16147140.23},{"$f":"AG40","v":15503073.001250003},{"$f":"SUM(AK38:AK39)","v":16154397.624892434},{"$f":"SUM(AL38:AL39)","v":16147140.23},{"$f":"SUM(AM38:AM39)","v":16147140.229999999},16147140.23,null,16147140.229999999,{"$f":"SUM(AQ38:AQ39)","v":-1.5133991837501526E-9},33,28,null,null,null,"Total",null,{"$f":"AI40","v":16147140.23},{"$f":"AJ40","v":15503073.001250003},-644067.22874999791]
[970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,29]
[971,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,30,null,"376","Mains"]
[972,null,null,"Dist - Wy - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,36,31,null,null,"Dist - Wy - Mains - SD"]
[973,null,null,"Dist - Wy - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,37,32,null,null,"Dist - Wy - Mains - LD"]
[974,null,null,"Dist - Wy - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,38,33,null,null,"Dist - Wy - Mains - Feeders"]
[975,null,null,"Total Wyoming",null,null,null,32906200.59,32917901.629999999,32634970.48,32475313.009999998,32519791.550000001,33270608.649999999,33080212.099999998,33041505.959999997,33590552.920000002,33591506.119999997,33858502.07,34121858.450000003,34128475,34234962.280000001,34518784.009999998,34519290.609999999,34633610.57,34870592.899999999,34870755.619999997,35301601.479999997,36429466.879999995,36692993.269999996,36697988.089999996,37088094.039999999,null,{"$f":"(SUM(T46:AD46)+(0.5*AE46)+(0.5*S46))/12","v":35208624.746249996},null,{"$f":"AE46","v":37088094.039999999},{"$f":"AG46","v":35208624.746249996},{"$f":"+'RB FORECAST'!AJ48","v":38407949.774486549},{"$f":"+'RB FORECAST'!AG48","v":41292466.531040676},{"$f":"+'RB FORECAST'!BA48","v":42484208.73857259},{"$f":"+'RB FORECAST'!AW48","v":44940021.790855862},null,42484208.73857259,{"$f":"AP46-AE46","v":5396114.6985725909},39,34,null,null,"Total Wyoming","Wyoming",null,{"$f":"+AE46","v":37088094.039999999},{"$f":"AP46","v":42484208.73857259},{"$f":"AZ46-AY46","v":5396114.6985725909}]
[{"$f":"+A46+1","v":976},null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+AR46+1","v":40},{"$f":"+AS46+1","v":35},null,null,"Dist - Ut - Mains - SD"]
[977,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,41,36,null,null,"Dist - Ut - Mains - LD"]
[978,null,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,42,37,null,null,"Dist - Ut - Mains - Feeders"]
[979,null,null,"Total Utah",null,null,null,1070819312.7900001,1075865882.9199998,1091106215.3,1093340595.8099999,1097467944.6800001,1106805123.55,1107192092.95,1108599961.03,1131855852.3999999,1163061684.49,1169234827.1700001,1178719176.6499999,1179529359.1400001,1185206633.4000001,1198670518.4000001,1204699135.0600002,1209014579.3500001,1211569342.9299998,1216314975.3400002,1228765736.73,1230684653.4000001,1289559180.1100001,1292700285.26,1319689572.8099999,null,{"$f":"(SUM(T50:AD50)+(0.5*AE50)+(0.5*S50))/12","v":1224659897.8208334},null,{"$f":"AE50","v":1319689572.8099999},{"$f":"AG50","v":1224659897.8208334},{"$f":"+'RB FORECAST'!AJ52","v":1363288419.0195858},{"$f":"+'RB FORECAST'!AG52","v":1464919314.2561765},{"$f":"+'RB FORECAST'!BA52","v":1507198362.3269768},{"$f":"+'RB FORECAST'!AW52","v":1594322437.8478174},null,1507198362.3269768,{"$f":"AP50-AE50","v":187508789.51697683},43,38,null,null,"Total Utah",null,null,{"$f":"+AE50","v":1319689572.8099999},{"$f":"AP50","v":1507198362.3269768},{"$f":"AZ50-AY50","v":187508789.51697683}]
[{"$f":"+A50+1","v":980},null,null,"Total",null,null,null,1103725513.3800001,1108783784.55,1123741185.78,1125815908.8199999,1129987736.23,1140075732.2,1140272305.05,1141641466.99,1165446405.3199999,1196653190.6099999,1203093329.24,1212841035.0999999,{"$f":"SUM(T46:T50)","v":1213657834.1400001},1219441595.6800001,1233189302.4100001,1239218425.6700001,1243648189.9200001,1246439935.8299999,1251185730.96,1264067338.21,1267114120.2800002,1326252173.3800001,1329398273.3499999,1356777666.8499999,null,{"$f":"SUM(AG46:AG50)","v":1259868522.5670834},null,{"$f":"AE51","v":1356777666.8499999},{"$f":"AG51","v":1259868522.5670834},{"$f":"SUM(AK46:AK50)","v":1401696368.7940724},{"$f":"SUM(AL46:AL50)","v":1506211780.7872171},{"$f":"SUM(AM46:AM50)","v":1549682571.0655494},1639262459.6386733,null,1549682571.0655494,{"$f":"AQ50+AQ46","v":192904904.21554941},44,39,null,null,null,"Total",null,{"$f":"AI51","v":1356777666.8499999},{"$f":"AJ51","v":1259868522.5670834},{"$f":"AZ51-AY51","v":-96909144.282916546}]
[{"$f":"+A51+1","v":981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,40]
[982,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,41,null,"377","Compressor Station Equipment"]
[983,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T54:AD54)+(0.5*AE54)+(0.5*S54))/12","v":0},null,null,null,{"$f":"+'RB FORECAST'!AJ56","v":0},{"$f":"+'RB FORECAST'!AG56","v":0},{"$f":"+'RB FORECAST'!BA56","v":0},{"$f":"+'RB FORECAST'!AW56","v":0},null,0,null,47,42,null,null,null,"Wyoming",null,{"$f":"+AE54","v":0},{"$f":"AP54","v":0},{"$f":"AZ54-AY54","v":0}]
[984,null,null,"Utah",null,null,null,15526458.51,17607328.489999998,17745410.739999998,17712351.640000001,17898265.07,17742002.32,17742002.32,17742228.699999999,17742228.699999999,17742228.699999999,17742228.699999999,18154668.640000001,18154668.640000001,18154668.640000001,18154668.640000001,18183537.399999999,18190277.739999998,18192571.449999999,18194156.399999999,18194156.399999999,18210417.780000001,18210417.780000001,18210417.780000001,18242697.75,null,{"$f":"(SUM(T55:AD55)+(0.5*AE55)+(0.5*S55))/12","v":18187386.820416667},null,{"$f":"AE55","v":18242697.75},{"$f":"AG55","v":18187386.820416667},{"$f":"+'RB FORECAST'!AJ57","v":18317946.31148424},{"$f":"+'RB FORECAST'!AG57","v":18439393.798845921},{"$f":"+'RB FORECAST'!BA57","v":18532312.437966168},{"$f":"+'RB FORECAST'!AW57","v":18689393.798845917},null,18532312.437966168,{"$f":"AP55-AE55","v":289614.68796616793},48,43,null,null,null,"Utah",null,{"$f":"+AE55","v":18242697.75},{"$f":"AP55","v":18532312.437966168},{"$f":"AZ55-AY55","v":289614.68796616793}]
[985,null,null,"Total",null,null,null,15526458.51,17607328.489999998,17745410.739999998,17712351.640000001,17898265.07,17742002.32,17742002.32,17742228.699999999,17742228.699999999,17742228.699999999,17742228.699999999,18154668.640000001,{"$f":"SUM(T54:T55)","v":18154668.640000001},18154668.640000001,18154668.640000001,18183537.399999999,18190277.739999998,18192571.449999999,18194156.399999999,18194156.399999999,18210417.780000001,18210417.780000001,18210417.780000001,18242697.75,null,{"$f":"SUM(AG54:AG55)","v":18187386.820416667},null,{"$f":"AE56","v":18242697.75},{"$f":"AG56","v":18187386.820416667},{"$f":"SUM(AK54:AK55)","v":18317946.31148424},{"$f":"SUM(AL54:AL55)","v":18439393.798845921},{"$f":"SUM(AM54:AM55)","v":18532312.437966168},18689393.798845917,null,18532312.437966168,{"$f":"SUM(AQ54:AQ55)","v":289614.68796616793},49,44,null,null,null,"Total",null,{"$f":"AI56","v":18242697.75},{"$f":"AJ56","v":18187386.820416667},{"$f":"AZ56-AY56","v":-55310.929583333433}]
[986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,45]
[987,"378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,46,null,"378","Measuring & Regulation Station Equip"]
[988,null,null,"Wyoming",null,null,null,5213964.07,5213964.07,5229532.83,5229532.83,5229532.83,5329343.01,5334339.6900000004,5315594.5,5354943.3899999997,5354408.3899999997,6194071.5199999996,6275909.7400000002,6488955.8799999999,6451531.5199999996,6420397.3499999996,6421157.2300000004,6504225.0700000003,6504342.4699999997,6532578.25,6535230.7800000003,6533623.9900000002,6544959.1699999999,6545412.21,6862112.5300000003,null,{"$f":"(SUM(T59:AD59)+(0.5*AE59)+(0.5*S59))/12","v":6504285.4212500006},null,{"$f":"AE59","v":6862112.5300000003},{"$f":"AG59","v":6504285.4212500006},{"$f":"+'RB FORECAST'!AJ61","v":7132003.2093214011},{"$f":"+'RB FORECAST'!AG61","v":7892965.0404418623},{"$f":"+'RB FORECAST'!BA61","v":8129423.0761508374},{"$f":"+'RB FORECAST'!AW61","v":8539586.0601253118},null,8129423.0761508374,{"$f":"AP59-AE59","v":1267310.5461508371},52,47,null,null,null,"Wyoming",null,{"$f":"+AE59","v":6862112.5300000003},{"$f":"AP59","v":8129423.0761508374},{"$f":"AZ59-AY59","v":1267310.5461508371}]
[989,null,null,"Utah",null,null,null,68674592.949999988,70038338.599999994,70715627.579999998,70850665.350000009,73655387.730000004,74940570,75054943.280000001,75380820.510000005,75396209.549999997,75526253.420000002,76217550.600000009,76788067.050000012,76890036.680000007,77003120.660000011,78178648.13000001,78210174.329999998,78500991.620000005,78668073.700000003,79283759.950000003,79715742.310000002,79702550.060000002,80831205.549999997,81660760.390000001,82997758.230000004,null,{"$f":"(SUM(T60:AD60)+(0.5*AE60)+(0.5*S60))/12","v":79044831.334999993},null,{"$f":"AE60","v":82997758.230000004},{"$f":"AG60","v":79044831.334999993},{"$f":"+'RB FORECAST'!AJ62","v":87811810.963902757},{"$f":"+'RB FORECAST'!AG62","v":97084268.476468816},{"$f":"+'RB FORECAST'!BA62","v":99992726.236583695},{"$f":"+'RB FORECAST'!AW62","v":105037772.43294416},null,99992726.236583695,{"$f":"AP60-AE60","v":16994968.006583691},53,48,null,null,null,"Utah",null,{"$f":"+AE60","v":82997758.230000004},{"$f":"AP60","v":99992726.236583695},{"$f":"AZ60-AY60","v":16994968.006583691}]
[990,null,null,"Total",null,null,null,73888557.019999981,75252302.669999987,75945160.409999996,76080198.180000007,78884920.560000002,80269913.010000005,80389282.969999999,80696415.010000005,80751152.939999998,80880661.810000002,82411622.120000005,83063976.790000007,{"$f":"SUM(T59:T60)","v":83378992.560000002},83454652.180000007,84599045.480000004,84631331.560000002,85005216.689999998,85172416.170000002,85816338.200000003,86250973.090000004,86236174.049999997,87376164.719999999,88206172.599999994,89859870.760000005,null,{"$f":"SUM(AG59:AG60)","v":85549116.756249994},null,{"$f":"AE61","v":89859870.760000005},{"$f":"AG61","v":85549116.756249994},{"$f":"SUM(AK59:AK60)","v":94943814.173224151},{"$f":"SUM(AL59:AL60)","v":104977233.51691067},{"$f":"SUM(AM59:AM60)","v":108122149.31273453},113577358.49306947,null,108122149.31273453,{"$f":"SUM(AQ59:AQ60)","v":18262278.552734528},54,49,null,null,null,"Total",null,{"$f":"AI61","v":89859870.760000005},{"$f":"AJ61","v":85549116.756249994},{"$f":"AZ61-AY61","v":-4310754.0037500113}]
[991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,50]
[992,"380","Seryices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,51,null,"380","Seryices"]
[993,null,null,"Wyoming",null,null,null,16065442.710000001,16068526.310000001,16037533.310000001,16113189.52,16165681.43,16240875.560000001,16320576.25,16365247.609999999,16393742.73,16435995.380000001,16698714.26,16772047.640000001,16722941.59,16779702.210000001,16960115.710000001,16985078.969999999,17029541.370000001,17129766.59,17318485.710000001,17655967.609999999,17614265.899999999,17777876.75,17867640.819999997,18000938.789999999,null,{"$f":"(SUM(T64:AD64)+(0.5*AE64)+(0.5*S64))/12","v":17268989.703749999},null,{"$f":"AE64","v":18000938.789999999},{"$f":"AG64","v":17268989.703749999},{"$f":"+'RB FORECAST'!AJ66","v":18428780.960304882},{"$f":"+'RB FORECAST'!AG66","v":18927954.18642908},{"$f":"+'RB FORECAST'!BA66","v":19496004.430555936},{"$f":"+'RB FORECAST'!AW66","v":20068863.072077256},null,19496004.430555936,{"$f":"AP64-AE64","v":1495065.6405559368},57,52,null,null,null,"Wyoming",null,{"$f":"+AE64","v":18000938.789999999},{"$f":"AP64","v":19496004.430555936},{"$f":"AZ64-AY64","v":1495065.6405559368}]
[994,null,null,"Utah",null,null,null,319874204.96000004,319896475.44,324057092.88,324952022.29000002,326379208.13999999,327440763.52999997,328245780.08999997,328632238.12,329260526.52999997,330185592.17000002,329665476.43000001,333057164.04000002,332877469.16000003,335121064.35000002,340030226.78000003,341438871.25999999,345567302.76999998,346375857.28000003,347655975.18000001,349757963.89999998,350408526.46000004,351651272.25999999,352706587.53000003,356543938.62,null,{"$f":"(SUM(T65:AD65)+(0.5*AE65)+(0.5*S65))/12","v":344865972.35499996},null,{"$f":"AE65","v":356543938.62},{"$f":"AG65","v":344865972.35499996},{"$f":"+'RB FORECAST'!AJ67","v":365639361.15098763},{"$f":"+'RB FORECAST'!AG67","v":374878942.57284105},{"$f":"+'RB FORECAST'!BA67","v":386129502.07594901},{"$f":"+'RB FORECAST'!AW67","v":397475294.63556969},null,386129502.07594901,{"$f":"AP65-AE65","v":29585563.455949008},58,53,null,null,null,"Utah",null,{"$f":"+AE65","v":356543938.62},{"$f":"AP65","v":386129502.07594901},{"$f":"AZ65-AY65","v":29585563.455949008}]
[995,null,null,"Total",null,null,null,335939647.67000002,335965001.75,340094626.19,341065211.81,342544889.56999999,343681639.08999997,344566356.33999997,344997485.73000002,345654269.25999999,346621587.55000001,346364190.69,349829211.68000001,{"$f":"SUM(T64:T65)","v":349600410.75},351900766.56,356990342.49000001,358423950.23000002,362596844.13999999,363505623.87,364974460.88999999,367413931.50999999,368022792.36000001,369429149.00999999,370574228.35000002,374544877.41000003,null,{"$f":"SUM(AG64:AG65)","v":362134962.05874997},null,{"$f":"AE66","v":374544877.41000003},{"$f":"AG66","v":362134962.05874997},{"$f":"SUM(AK64:AK65)","v":384068142.11129248},{"$f":"SUM(AL64:AL65)","v":393806896.75927013},{"$f":"SUM(AM64:AM65)","v":405625506.50650495},417544157.70764697,null,405625506.50650495,{"$f":"SUM(AQ64:AQ65)","v":31080629.096504945},59,54,null,null,null,"Total",null,{"$f":"AI66","v":374544877.41000003},{"$f":"AJ66","v":362134962.05874997},{"$f":"AZ66-AY66","v":-12409915.351250052}]
[996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,55]
[997,"381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,56,null,"381...2","Meters & Meter Installation"]
[998,null,null,"Wyoming",null,null,null,8295686.7699999996,8294992.4240000006,8448181.574000001,8446102.243999999,8445360.1539999992,8548706.493999999,8535838.0639999993,8534583.8039999995,8649358.034,8666784.5940000005,8678974.5539999995,8688637.3939999994,8735216.5240000002,8770831.5240000002,8798058.2239999995,8850369.7039999999,8868015.1440000013,8892452.8839999996,8912547.1239999998,8933376.1539999992,8957954.8739999998,8987879.3739999998,9031284.7340000011,9055333.2039999999,null,{"$f":"(SUM(T69:AD69)+(0.5*AE69)+(0.5*S69))/12","v":8884164.2969166655},null,{"$f":"AE69","v":9055333.2039999999},{"$f":"AG69","v":8884164.2969166655},{"$f":"+'RB FORECAST'!AJ71","v":9293124.5522734355},{"$f":"+'RB FORECAST'!AG71","v":9635198.9721252043},{"$f":"+'RB FORECAST'!BA71","v":9887533.1131574791},{"$f":"+'RB FORECAST'!AW71","v":10136270.242330952},null,9887533.1131574791,{"$f":"AP69-AE69","v":832199.90915747918},62,57,null,null,null,"Wyoming",null,{"$f":"+AE69","v":9055333.2039999999},{"$f":"AP69","v":9887533.1131574791},{"$f":"AZ69-AY69","v":832199.90915747918}]
[999,null,null,"Utah",null,null,null,264249726.22,264205375.99599996,267672350.60600001,267611554.63600001,267576719.30599999,271105230.046,270931419.71599996,270807793.07599998,274096181.35600001,272774669.44600004,273024925.64599997,273408946.60600001,274458101.866,276554253.51599997,278399086.22600001,279188540.24600005,279907173.71600002,280533278.34600002,281572374.02599996,282375480.296,283128075.96599996,283805800.20600003,285783288.866,287541434.20599997,null,{"$f":"(SUM(T70:AD70)+(0.5*AE70)+(0.5*S70))/12","v":280515053.6401667},null,{"$f":"AE70","v":287541434.20599997},{"$f":"AG70","v":280515053.6401667},{"$f":"+'RB FORECAST'!AJ72","v":293329575.33694834},{"$f":"+'RB FORECAST'!AG72","v":303911420.59294289},{"$f":"+'RB FORECAST'!BA72","v":311870491.02699149},{"$f":"+'RB FORECAST'!AW72","v":319716105.26910686},null,311870491.02699149,{"$f":"AP70-AE70","v":24329056.820991516},63,58,null,null,null,"Utah",null,{"$f":"+AE70","v":287541434.20599997},{"$f":"AP70","v":311870491.02699149},{"$f":"AZ70-AY70","v":24329056.820991516}]
[1000,null,null,"Total",null,null,null,272545412.99000001,272500368.41999996,276120532.18000001,276057656.88,276022079.45999998,279653936.54000002,279467257.77999997,279342376.88,282745539.38999999,281441454.04000002,281703900.19999999,282097584,{"$f":"SUM(T69:T70)","v":283193318.38999999},285325085.03999996,287197144.44999999,288038909.95000005,288775188.86000001,289425731.23000002,290484921.14999998,291308856.44999999,292086030.83999997,292793679.58000004,294814573.60000002,296596767.40999997,null,{"$f":"SUM(AG69:AG70)","v":289399217.93708336},null,{"$f":"AE71","v":296596767.40999997},{"$f":"AG71","v":289399217.93708336},{"$f":"SUM(AK69:AK70)","v":302622699.88922179},{"$f":"SUM(AL69:AL70)","v":313546619.56506813},{"$f":"SUM(AM69:AM70)","v":321758024.14014894},329852375.51143783,null,321758024.14014894,{"$f":"SUM(AQ69:AQ70)","v":25161256.730148993},64,59,null,null,null,"Total",null,{"$f":"AI71","v":296596767.40999997},{"$f":"AJ71","v":289399217.93708336},{"$f":"AZ71-AY71","v":-7197549.4729166031}]
[1001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,60]
[1002,"383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,61,null,"383...4","House Regulators & Reg Installations"]
[1003,null,null,"Wyoming",null,null,null,906588.31,906588.30999999994,900429.84,896557,914729.58000000007,914729.58000000007,914729.58000000007,914729.58000000007,914729.58000000007,914729.58000000007,647686.5,904120.82000000007,903671.56,899916.04,899150.89999999991,893724.41999999993,887753.61,887753.6100000001,876480.36,871041.15999999992,866778.21,862546.84,859925.91999999993,854214,null,{"$f":"(SUM(T74:AD74)+(0.5*AE74)+(0.5*S74))/12","v":882325.83666666679},null,{"$f":"AE74","v":854214},{"$f":"AG74","v":882325.83666666679},{"$f":"+'RB FORECAST'!AJ76","v":803335.01462436747},{"$f":"+'RB FORECAST'!AG76","v":793470.00829000794},{"$f":"+'RB FORECAST'!BA76","v":771202.4321458108},{"$f":"+'RB FORECAST'!AW76","v":787227.83535200218},null,771202.4321458108,{"$f":"AP74-AE74","v":-83011.567854189198},67,62,null,null,null,"Wyoming",null,{"$f":"+AE74","v":854214},{"$f":"AP74","v":771202.4321458108},{"$f":"AZ74-AY74","v":-83011.567854189198}]
[1004,null,null,"Utah",null,null,null,14082787.109999999,14082787.109999999,14078914.27,14083036.34,14069377.450000001,14020519.540000001,14020519.540000001,14020519.540000001,13993509.200000001,13985312.92,14180494.600000001,13894040.07,13869699.99,13869587.530000001,13835819.389999999,13828884.389999999,13828884.390000001,13828884.390000001,13828884.390000001,13828884.390000001,13828719.800000001,13828599.18,13828599.18,13923487.560000001,null,{"$f":"(SUM(T75:AD75)+(0.5*AE75)+(0.5*S75))/12","v":13842850.902916668},null,{"$f":"AE75","v":13923487.560000001},{"$f":"AG75","v":13842850.902916668},{"$f":"+'RB FORECAST'!AJ77","v":13935531.068733245},{"$f":"+'RB FORECAST'!AG77","v":13868883.841709994},{"$f":"+'RB FORECAST'!BA77","v":13479673.885752305},{"$f":"+'RB FORECAST'!AW77","v":13759778.304647999},null,13479673.885752305,{"$f":"AP75-AE75","v":-443813.67424769513},68,63,null,null,null,"Utah",null,{"$f":"+AE75","v":13923487.560000001},{"$f":"AP75","v":13479673.885752305},{"$f":"AZ75-AY75","v":-443813.67424769513}]
[1005,null,null,"Total",null,null,null,14989375.42,14989375.42,14979344.109999999,14979593.34,14984107.030000001,14935249.120000001,14935249.120000001,14935249.120000001,14908238.780000001,14900042.5,14828181.100000001,14798160.890000001,{"$f":"SUM(T74:T75)","v":14773371.550000001},14769503.57,14734970.289999999,14722608.809999999,14716638,14716638,14705364.75,14699925.550000001,14695498.010000002,14691146.02,14688525.1,14777701.560000001,null,{"$f":"SUM(AG74:AG75)","v":14725176.739583334},null,{"$f":"AE76","v":14777701.560000001},{"$f":"AG76","v":14725176.739583334},{"$f":"SUM(AK74:AK75)","v":14738866.083357614},{"$f":"SUM(AL74:AL75)","v":14662353.850000001},{"$f":"SUM(AM74:AM75)","v":14250876.317898117},14547006.140000001,null,14250876.317898117,{"$f":"SUM(AQ74:AQ75)","v":-526825.24210188433},69,64,null,null,null,"Total",null,{"$f":"AI76","v":14777701.560000001},{"$f":"AJ76","v":14725176.739583334},{"$f":"AZ76-AY76","v":-52524.820416666567}]
[1006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,65]
[1007,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,66,null,"387","Other Equipment"]
[1008,null,null,"Wyoming",null,null,null,52618.85,52618.850000000006,48746.01,52618.850000000006,52618.850000000006,52618.850000000006,52618.850000000006,52618.850000000006,52618.850000000006,56482.770000000004,52618.850000000006,52618.850000000006,52618.850000000006,52618.850000000006,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,68977.440000000002,null,{"$f":"(SUM(T79:AD79)+(0.5*AE79)+(0.5*S79))/12","v":70925.307916666687},null,{"$f":"AE79","v":68977.440000000002},{"$f":"AG79","v":70925.307916666687},{"$f":"+'RB FORECAST'!AJ81","v":64581.734003868274},{"$f":"+'RB FORECAST'!AG81","v":57385.038049435942},{"$f":"+'RB FORECAST'!BA81","v":57262.428845049209},{"$f":"+'RB FORECAST'!AW81","v":57140.961768984664},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR79,FALSE)","v":57262.428845049209},{"$f":"AP79-AE79","v":-11715.011154950793},72,67,null,null,null,"Wyoming",null,{"$f":"+AE79","v":68977.440000000002},{"$f":"AP79","v":57262.428845049209},{"$f":"AZ79-AY79","v":-11715.011154950793}]
[1009,null,null,"Utah",null,null,null,1193080.95,1193080.95,1517090.11,1513217.27,1531223,1531223,906448.28,700967.14,700967.14,779169.25,815969.38,991700.26,994458.45000000007,994458.45000000007,1158704.32,1160614.9600000002,1346450.7400000002,1349835.08,1446124.1800000002,1446624.6900000002,1447877.9200000002,1449301.84,1450671.77,1617141.37,null,{"$f":"(SUM(T80:AD80)+(0.5*AE80)+(0.5*S80))/12","v":1295795.2679166668},null,{"$f":"AE80","v":1617141.37},{"$f":"AG80","v":1295795.2679166668},{"$f":"+'RB FORECAST'!AJ82","v":1755784.54126966},{"$f":"+'RB FORECAST'!AG82","v":1621592.5619505644},{"$f":"+'RB FORECAST'!BA82","v":1618127.8578984572},{"$f":"+'RB FORECAST'!AW82","v":1614695.4282310156},null,1618127.8578984572,{"$f":"AP80-AE80","v":986.48789845709689},73,68,null,null,null,"Utah",null,{"$f":"+AE80","v":1617141.37},{"$f":"AP80","v":1618127.8578984572},{"$f":"AZ80-AY80","v":986.48789845709689}]
[1010,null,null,"Total",null,null,null,1245699.8,1245699.8,1565836.12,1565836.12,1583841.85,1583841.85,959067.13,753585.99,753585.99,835652.02,868588.23,1044319.11,{"$f":"SUM(T79:T80)","v":1047077.3},1047077.3,1234822.97,1236733.6100000001,1422569.3900000001,1425953.73,1522242.83,1522743.34,1523996.57,1525420.49,1526790.42,1686118.81,null,{"$f":"SUM(AG79:AG80)","v":1366720.5758333334},null,{"$f":"AE81","v":1686118.81},{"$f":"AG81","v":1366720.5758333334},{"$f":"SUM(AK79:AK80)","v":1820366.2752735282},{"$f":"SUM(AL79:AL80)","v":1678977.6000000003},{"$f":"SUM(AM79:AM80)","v":1675390.2867435063},1671836.3900000001,null,1675390.2867435063,{"$f":"SUM(AQ79:AQ80)","v":-10728.523256493696},74,69,null,null,null,"Total",null,{"$f":"AI81","v":1686118.81},{"$f":"AJ81","v":1366720.5758333334},{"$f":"AZ81-AY81","v":-319398.23416666663}]
[1011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,70]
[1012,"388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,71,null,388,"Asset Retirement Costs"]
[1013,null,null,"Wyoming",null,null,null,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,null,{"$f":"(SUM(T84:AD84)+(0.5*AE84)+(0.5*S84))/12","v":7220},null,{"$f":"AE84","v":7220},{"$f":"AG84","v":7220},{"$f":"+'RB FORECAST'!AJ86","v":6535.8594178181447},{"$f":"+'RB FORECAST'!AG86","v":6698.1019464078427},{"$f":"+'RB FORECAST'!BA86","v":6433.9611961642649},{"$f":"+'RB FORECAST'!AW86","v":6369.3824062168615},null,6433.9611961642649,{"$f":"AP84-AE84","v":-786.03880383573505},77,72,null,null,null,"Wyoming",null,{"$f":"+AE84","v":7220},{"$f":"AP84","v":6433.9611961642649},{"$f":"AZ84-AY84","v":-786.03880383573505}]
[1014,null,null,"Utah",null,null,null,309948,309948,319038,319038,319038,319038,319038,319038,319038,319038,319038,319038,319038,305101.60000000003,305101.60000000003,286172.69,290689.26,290689.26,290689.26,290689.26,290689.26,290689.26,290689.26,290689.26,null,{"$f":"(SUM(T85:AD85)+(0.5*AE85)+(0.5*S85))/12","v":296258.52833333332},null,{"$f":"AE85","v":290689.26},{"$f":"AG85","v":296258.52833333332},{"$f":"+'RB FORECAST'!AJ87","v":281305.61569411604},{"$f":"+'RB FORECAST'!AG87","v":277274.75805359217},{"$f":"+'RB FORECAST'!BA87","v":266340.38243466621},{"$f":"+'RB FORECAST'!AW87","v":263667.07759378321},null,266340.38243466621,{"$f":"AP85-AE85","v":-24348.877565333794},78,73,null,null,null,"Utah",null,{"$f":"+AE85","v":290689.26},{"$f":"AP85","v":266340.38243466621},{"$f":"AZ85-AY85","v":-24348.877565333794}]
[1015,null,null,"Total",null,null,null,317168,317168,326258,326258,326258,326258,326258,326258,326258,326258,326258,326258,{"$f":"SUM(T84:T85)","v":326258},312321.60000000003,312321.60000000003,293392.69,297909.26,297909.26,297909.26,297909.26,297909.26,297909.26,297909.26,297909.26,null,{"$f":"SUM(AG84:AG85)","v":303478.52833333332},null,{"$f":"AE86","v":297909.26},{"$f":"AG86","v":303478.52833333332},{"$f":"+'RB FORECAST'!AJ88","v":287841.47511193418},{"$f":"+'RB FORECAST'!AG88","v":283972.86000000004},{"$f":"+'RB FORECAST'!BA88","v":272774.34363083047},{"$f":"+'RB FORECAST'!AW88","v":270036.46000000008},null,272774.34363083047,{"$f":"AP86-AE86","v":-25134.916369169543},79,74,null,null,null,"Total",null,{"$f":"AI86","v":297909.26},{"$f":"AJ86","v":303478.52833333332},{"$f":"AZ86-AY86","v":5569.2683333333116}]
[1016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,75]
[1017,null,"Total Distribution Plant",null,null,null,null,1842849362.8000002,1851336809.8899999,1875848083.46,1879000599.1399999,1888197182.79,1904726632.2300003,1905841186.9200001,1907802697.79,1936179070.9999998,1967285737.9100001,1975818795.7200003,1991640255.3,{"$f":"T81+T76+T71+T66+T61+T56+T51+T40+T35+T86","v":1993674539.8599999},2006845545.29,2029300517,2037661857.3500001,2047642478.1000001,2052298547.51,2060341204.8799999,2076944858.74,2081404059.21,2144035089.0799999,2151257019.96,2186905373.7800002,null,{"$f":"AG81+AG76+AG71+AG66+AG61+AG56+AG51+AG40+AG35+AG86","v":2064223210.96},null,{"$f":"AE88","v":2186905373.7800002},{"$f":"AG88","v":2064223210.96},{"$f":"AK81+AK76+AK71+AK66+AK61+AK56+AK51+AK40+AK35+AK86","v":2252612734.2040529},{"$f":"AL81+AL76+AL71+AL66+AL61+AL56+AL51+AL40+AL35+AL86","v":2387728992.7073116},{"$f":"AM81+AM76+AM71+AM66+AM61+AM56+AM51+AM40+AM35+AM86","v":2454041368.3811765},2569536388.1096735,null,2454041368.3811765,{"$f":"AQ81+AQ76+AQ71+AQ66+AQ61+AQ56+AQ51+AQ40+AQ35+AQ86","v":267135994.6011765},81,76,null,null,"Total Distribution Plant",null,null,{"$f":"AI88","v":2186905373.7800002},{"$f":"AJ88","v":2064223210.96},{"$f":"AZ88-AY88","v":-122682162.82000017}]
[1018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,77]
[1019,"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,78]
[1020,"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,79,null,"389","Land & Land Rights"]
[1021,null,null,"Wyoming",null,null,null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,null,{"$f":"(SUM(T92:AD92)+(0.5*AE92)+(0.5*S92))/12","v":11584.020000000004},null,{"$f":"AE92","v":11584.02},{"$f":"AG92","v":11584.020000000004},{"$f":"+'RB FORECAST'!AJ94","v":11584.020000000004},{"$f":"+'RB FORECAST'!AG94","v":11584.02},{"$f":"+'RB FORECAST'!BA94","v":11584.020000000004},{"$f":"+'RB FORECAST'!AW94","v":11584.02},null,11584.020000000004,{"$f":"AP92-AE92","v":0},85,80,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE92","v":11584.02},{"$f":"AP92","v":11584.020000000004},{"$f":"AZ92-AY92","v":0}]
[1022,null,null,"Utah",null,null,null,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2703949.33,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,3779827.5100000002,3779827.5100000002,3779827.5100000002,3779827.5100000002,3775953.85,3775953.85,3775953.85,3775953.85,null,{"$f":"(SUM(T93:AD93)+(0.5*AE93)+(0.5*S93))/12","v":3376685.8125},null,{"$f":"AE93","v":3775953.85},{"$f":"AG93","v":3376685.8125},{"$f":"+'RB FORECAST'!AJ95","v":3775953.85},{"$f":"+'RB FORECAST'!AG95","v":3775953.85},{"$f":"+'RB FORECAST'!BA95","v":3775953.85},{"$f":"+'RB FORECAST'!AW95","v":3775953.85},null,3775953.85,{"$f":"AP93-AE93","v":0},86,81,null,null,null,"Distribution - Utah",null,{"$f":"+AE93","v":3775953.85},{"$f":"AP93","v":3775953.85},{"$f":"AZ93-AY93","v":0}]
[1023,null,null,"Total",null,null,null,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2715533.35,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,{"$f":"SUM(T92:T93)","v":2719379.85},2719379.85,2719379.85,2719379.85,3791411.5300000003,3791411.5300000003,3791411.5300000003,3791411.5300000003,3787537.87,3787537.87,3787537.87,3787537.87,null,{"$f":"SUM(AG92:AG93)","v":3388269.8325},null,{"$f":"AE94","v":3787537.87},{"$f":"AG94","v":3388269.8325},{"$f":"SUM(AK92:AK93)","v":3787537.87},{"$f":"SUM(AL92:AL93)","v":3787537.87},{"$f":"SUM(AM92:AM93)","v":3787537.87},3787537.87,null,3787537.87,{"$f":"AP94-AE94","v":0},87,82,null,null,null,"Total",null,{"$f":"AI94","v":3787537.87},{"$f":"AJ94","v":3388269.8325},{"$f":"AZ94-AY94","v":-399268.03750000009}]
[1024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,83]
[1025,"390","Structures & Improyements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,84,null,"390","Structures & Improyements"]
[1026,null,null,"Wyoming",null,null,null,179167.56,179167.56,179167.56,111749.71,111749.71,111749.71,111749.71,111749.71,111749.71,111749.71,111749.71,120846.7,120846.7,120846.7,142988.51,142988.51,142988.51,144504.59,144504.59000000003,148144.19,148251.25,148251.25,149010.20000000001,279456.36,null,{"$f":"(SUM(T97:AD97)+(0.5*AE97)+(0.5*S97))/12","v":146123.04416666666},null,{"$f":"AE97","v":279456.36},{"$f":"AG97","v":146123.04416666666},{"$f":"+'RB FORECAST'!AJ99","v":280189.97866778926},{"$f":"+'RB FORECAST'!AG99","v":334363.64486231009},{"$f":"+'RB FORECAST'!BA99","v":336197.38421915274},{"$f":"+'RB FORECAST'!AW99","v":352119.44611159957},null,336197.38421915274,{"$f":"AP97-AE97","v":56741.02421915275},90,85,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE97","v":279456.36},{"$f":"AP97","v":336197.38421915274},{"$f":"AZ97-AY97","v":56741.02421915275}]
[1027,null,null,"Utah",null,null,null,21286539.419999994,21408966.850000001,22234215.809999995,22187487.810000002,22201964.650000006,21955443.800000004,21955443.800000004,21955970.750000007,21960398.740000002,21974813.479999997,22021155.440000005,22063883.039999992,22063883.039999992,22077663.789999992,22228818.089999989,22264413.539999999,22247453.109999999,21551392.319999993,21551392.319999993,21578839.63000001,21678230.159999996,22285698.170000002,22397651.939999998,23748916.359999999,null,{"$f":"(SUM(T98:AD98)+(0.5*AE98)+(0.5*S98))/12","v":22069319.650833327},null,{"$f":"AE98","v":23748916.359999999},{"$f":"AG98","v":22069319.650833327},{"$f":"+'RB FORECAST'!AJ100","v":23960009.566689689},{"$f":"+'RB FORECAST'!AG100","v":28615746.128283482},{"$f":"+'RB FORECAST'!BA100","v":28772682.50790232},{"$f":"+'RB FORECAST'!AW100","v":30135335.678945187},null,28772682.50790232,{"$f":"AP98-AE98","v":5023766.1479023211},91,86,null,null,null,"Distribution - Utah",null,{"$f":"+AE98","v":23748916.359999999},{"$f":"AP98","v":28772682.50790232},{"$f":"AZ98-AY98","v":5023766.1479023211}]
[1028,null,null,"General",null,null,null,42872200.82,42944487.359999999,46174639.300000004,46158753.780000001,46162400.780000001,46168575.520000003,46168575.520000003,46169039.520000003,46169039.520000003,46169039.520000003,46172755.380000003,46213378.450000003,46213378.450000003,46213378.450000003,46427958.530000001,46556289.43,46573249.859999999,46578825.159999996,46578825.159999996,46578825.159999996,46578825.159999996,46590356.439999998,46590356.439999998,47859277.030000001,null,{"$f":"(SUM(T99:AD99)+(0.5*AE99)+(0.5*S99))/12","v":46543049.664999992},null,{"$f":"AE99","v":47859277.030000001},{"$f":"AG99","v":46543049.664999992},{"$f":"+'RB FORECAST'!AJ101","v":48382152.147379451},{"$f":"+'RB FORECAST'!AG101","v":57803390.55296731},{"$f":"+'RB FORECAST'!BA101","v":58120399.75490842},{"$f":"+'RB FORECAST'!AW101","v":60872939.321094275},null,58120399.75490842,{"$f":"AP99-AE99","v":10261122.724908419},92,87]
[1029,null,null,"Total",null,null,null,64337907.799999997,64532621.769999996,68588022.670000002,68457991.300000012,68476115.140000015,68235769.030000001,68235769.030000001,68236759.980000019,68241187.969999999,68255602.710000008,68305660.530000001,68398108.189999998,{"$f":"SUM(T97:T99)","v":68398108.189999998},68411888.939999998,68799765.129999995,68963691.480000004,68963691.480000004,68274722.069999993,68274722.069999993,68305808.980000004,68405306.569999993,69024305.859999999,69137018.579999998,71887649.75,null,{"$f":"SUM(AG97:AG99)","v":68758492.359999985},null,{"$f":"SUM(AI97:AI99)","v":71887649.75},{"$f":"SUM(AJ97:AJ99)","v":68758492.359999985},{"$f":"SUM(AK97:AK99)","v":72622351.692736924},{"$f":"SUM(AL97:AL99)","v":86753500.326113105},{"$f":"SUM(AM97:AM99)","v":87229279.647029892},91360394.446151063,null,87229279.647029892,{"$f":"AP100-AE100","v":15341629.897029892},93,88,null,null,null,"Total",null,{"$f":"AI100","v":71887649.75},{"$f":"AJ100","v":68758492.359999985},{"$f":"AZ100-AY100","v":-3129157.3900000155}]
[1030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,89]
[1031,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,90,null,"391","Office Furniture & Equipment"]
[1032,null,null,"Wyoming",null,null,null,1700299.39,1700299.3900000001,276913.08,278470.01,280871.01,283272.01,283272.01,283272.01,283272.01,283272.01,283272.01,283272.01,170254.98,283272.01,207014.46,207014.46,207014.46,204157.95999999996,204157.96,204157.95999999996,196168.42999999993,196168.43,196168.43,195516.49999999994,209578.64958333329,{"$f":"(SUM(T103:AD103)+(0.5*AE103)+(0.5*S103))/12","v":209578.64958333329},null,{"$f":"AE103","v":195516.49999999994},{"$f":"AG103","v":209578.64958333329},{"$f":"+'RB FORECAST'!AJ105","v":191191.71861358127},{"$f":"+'RB FORECAST'!AG105","v":210448.1832779969},{"$f":"+'RB FORECAST'!BA105","v":210740.23849889424},{"$f":"+'RB FORECAST'!AW105","v":209646.34474513953},null,210740.23849889424,{"$f":"AP103-AE103","v":15223.738498894294},96,91,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE103","v":195516.49999999994},{"$f":"AP103","v":210740.23849889424},{"$f":"AZ103-AY103","v":15223.738498894294}]
[1033,null,null,"Utah",null,null,null,12374367.159999996,12612256.850000001,13910555.649999999,13952069.969999999,15958063.379999995,16008844.390000001,16067529.740000002,16093616.420000002,15375719.030000001,15408548.100000001,15442308.609999999,15584975.469999999,15697992.5,15587146.109999999,13059346.359999999,13140266.520000003,13239159.640000001,12996334.769999988,13466721.279999994,13158672.510000005,12146524.119999997,12152829.280000001,12196728.050000004,11836208.570000008,13379359.43,{"$f":"(SUM(T104:AD104)+(0.5*AE104)+(0.5*S104))/12","v":13379359.429999998},null,{"$f":"AE104","v":11836208.570000008},{"$f":"AG104","v":13379359.429999998},{"$f":"+'RB FORECAST'!AJ106","v":11876830.440722652},{"$f":"+'RB FORECAST'!AG106","v":13145698.134474561},{"$f":"+'RB FORECAST'!BA106","v":13163941.436520284},{"$f":"+'RB FORECAST'!AW106","v":13095611.090997409},null,13163941.436520284,{"$f":"AP104-AE104","v":1327732.8665202763},97,92,null,null,null,"Distribution - Utah",null,{"$f":"+AE104","v":11836208.570000008},{"$f":"AP104","v":13163941.436520284},{"$f":"AZ104-AY104","v":1327732.8665202763}]
[1034,null,null,"General",null,null,null,45020422.25,45011718.159999996,44951845.030000001,45961486.690000005,46237434.510000005,45871376.649999999,45874301.140000001,45877079.560000002,45873456.480000004,45927316.789999999,46988364.440000005,47798062.230000004,47969805.630000003,47969805.630000003,48020097.329999998,48056563.409999996,48313346.390000001,47857540.930000007,47857540.930000007,48194799.879999995,48695502.560000002,48695503.920000002,49989299.799999997,55657003.129999995,48612278.257499993,{"$f":"(SUM(T105:AD105)+(0.5*AE105)+(0.5*S105))/12","v":48612278.2575},null,{"$f":"AE105","v":55657003.129999995},{"$f":"AG105","v":48612278.2575},{"$f":"+'RB FORECAST'!AJ107","v":55373214.316415332},{"$f":"+'RB FORECAST'!AG107","v":61407835.07328403},{"$f":"+'RB FORECAST'!BA107","v":61493055.475559801},{"$f":"+'RB FORECAST'!AW107","v":61173862.189250797},null,61493055.475559801,{"$f":"AP105-AE105","v":5836052.3455598056},98,93,null,null,null,"General",null,{"$f":"+AE105","v":55657003.129999995},{"$f":"AP105","v":61493055.475559801},{"$f":"AZ105-AY105","v":5836052.3455598056}]
[1035,null,null,"Total",null,null,null,59095088.799999997,59324274.399999999,59139313.759999998,60192026.670000002,62476368.899999999,62163493.049999997,62225102.890000001,62253967.990000002,61532447.520000003,61619136.899999999,62713945.060000002,63666309.710000001,{"$f":"SUM(T103:T105)","v":63838053.109999999},63840223.75,61286458.149999999,61403844.390000001,61759520.490000002,61058033.659999996,61528420.170000002,61557630.350000001,61038195.109999999,61044501.630000003,62382196.280000001,67688728.200000003,null,{"$f":"SUM(AG103:AG105)","v":62201216.337083332},null,{"$f":"AE106","v":67688728.200000003},{"$f":"AG106","v":62201216.337083332},{"$f":"SUM(AK103:AK105)","v":67441236.475751564},{"$f":"SUM(AL103:AL105)","v":74763981.391036585},{"$f":"SUM(AM103:AM105)","v":74867737.150578976},74479119.624993339,null,74867737.150578976,{"$f":"AP106-AE106","v":7179008.9505789727},99,94,null,null,null,"Total",null,{"$f":"AI106","v":67688728.200000003},{"$f":"AJ106","v":62201216.337083332}]
[1036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,95]
[1037,"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,96,null,"392","Transportation Equipment"]
[1038,null,null,"Wyoming",null,null,null,1648729.47,1648729.47,1648729.47,1648729.47,1631659.35,1631659.35,1729375.27,1998763.81,2035375.15,2035375.15,2168792.0699999998,2168792.0699999998,2280449.6799999997,2167432.65,2167432.65,2167432.65,2233933.58,2233933.58,2305021.69,2387231.44,2388359.02,2377207.71,2377518.0800000001,2377237.63,null,{"$f":"(SUM(T109:AD109)+(0.5*AE109)+(0.5*S109))/12","v":2279913.9650000003},null,{"$f":"AE109","v":2377237.63},{"$f":"AG109","v":2279913.9650000003},{"$f":"+'RB FORECAST'!AJ111","v":2361390.0181858386},{"$f":"+'RB FORECAST'!AG111","v":2396820.4979265183},{"$f":"+'RB FORECAST'!BA111","v":2444928.3424843638},{"$f":"+'RB FORECAST'!AW111","v":2510928.0775008528},null,2444928.3424843638,{"$f":"AP109-AE109","v":67690.712484363932},102,97,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE109","v":2377237.63},{"$f":"AP109","v":2444928.3424843638},{"$f":"AZ109-AY109","v":67690.712484363932}]
[1039,null,null,"Utah",null,null,null,41021862.060000002,41201980.189999998,41243150.359999999,41360584.030000001,40643582.350000001,40591130.129999995,40725720.289999999,41128133.280000001,41722813.259999998,41753243.969999999,42562297.850000001,43694185.339999996,43360729.140000001,43563343.759999998,43544494.329999998,43658096.32,43542625.079999998,44123299.240000002,44796813.280000001,46406848.43,46086528.879999995,46720109.490000002,46741688.219999999,46367330.939999998,null,{"$f":"(SUM(T110:AD110)+(0.5*AE110)+(0.5*S110))/12","v":44797944.525833331},null,{"$f":"AE110","v":46367330.939999998},{"$f":"AG110","v":44797944.525833331},{"$f":"+'RB FORECAST'!AJ112","v":47585776.010667384},{"$f":"+'RB FORECAST'!AG112","v":48711209.342952736},{"$f":"+'RB FORECAST'!BA112","v":49688917.639974862},{"$f":"+'RB FORECAST'!AW112","v":51030247.50249432},null,49688917.639974862,{"$f":"AP110-AE110","v":3321586.6999748647},103,98,null,null,null,"Distribution - Utah",null,{"$f":"+AE110","v":46367330.939999998},{"$f":"AP110","v":49688917.639974862},{"$f":"AZ110-AY110","v":3321586.6999748647}]
[1040,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T111:AD111)+(0.5*AE111)+(0.5*S111))/12","v":0},null,{"$f":"AE111","v":0},{"$f":"AG111","v":0},{"$f":"+'RB FORECAST'!AJ113","v":0},{"$f":"+'RB FORECAST'!AG113","v":0},{"$f":"+'RB FORECAST'!BA113","v":0},{"$f":"+'RB FORECAST'!AW113","v":0},null,0,{"$f":"AP111-AE111","v":0},104,99,null,null,null,"General",null,{"$f":"+AE111","v":0},{"$f":"AP111","v":0},{"$f":"AZ111-AY111","v":0}]
[1041,null,null,"Total",null,null,null,42670591.530000001,42850709.659999996,42891879.829999998,43009313.5,42275241.700000003,42222789.479999997,42455095.560000002,43126897.090000004,43758188.409999996,43788619.119999997,44731089.920000002,45862977.409999996,{"$f":"SUM(T109:T111)","v":45641178.82},45730776.409999996,45711926.979999997,45825528.969999999,45776558.659999996,46357232.82,47101834.969999999,48794079.869999997,48474887.899999999,49097317.200000003,49119206.299999997,48744568.57,null,{"$f":"(SUM(T112:AD112)+(0.5*AE112)+(0.5*S112))/12","v":47077858.490833335},null,{"$f":"AE112","v":48744568.57},{"$f":"AG112","v":47077858.490833335},{"$f":"SUM(AK109:AK111)","v":49947166.028853223},{"$f":"SUM(AL109:AL111)","v":51108029.840879254},{"$f":"SUM(AM109:AM111)","v":52133845.982459225},53541175.57999517,null,52133845.982459225,{"$f":"AP112-AE112","v":3389277.4124592245},{"$f":"+AR111+1","v":105},{"$f":"+AS111+1","v":100},null,null,null,"Total",null,{"$f":"AI112","v":48744568.57},{"$f":"AJ112","v":47077858.490833335},{"$f":"AZ112-AY112","v":-1666710.0791666657}]
[1042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,101]
[1043,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,102,null,"393","Stores Equipment"]
[1044,null,null,"Wyoming",null,null,null,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,{"$f":"(SUM(T115:AD115)+(0.5*AE115)+(0.5*S115))/12","v":12371.89},null,{"$f":"AE115","v":12371.89},{"$f":"AG115","v":12371.89},{"$f":"+'RB FORECAST'!AJ117","v":12371.89},{"$f":"+'RB FORECAST'!AG117","v":12371.89},{"$f":"+'RB FORECAST'!BA117","v":12371.89},{"$f":"+'RB FORECAST'!AW117","v":12371.89},null,12371.89,{"$f":"AP115-AE115","v":0},108,103,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE115","v":12371.89},{"$f":"AP115","v":12371.89},{"$f":"AZ115-AY115","v":0}]
[{"$f":"+A115+1","v":1045},null,null,"Utah",null,null,null,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,null,{"$f":"(SUM(T116:AD116)+(0.5*AE116)+(0.5*S116))/12","v":45026.020000000011},null,{"$f":"AE116","v":45026.020000000004},{"$f":"AG116","v":45026.020000000011},{"$f":"+'RB FORECAST'!AJ118","v":45026.020000000011},{"$f":"+'RB FORECAST'!AG118","v":45026.020000000004},{"$f":"+'RB FORECAST'!BA118","v":45026.020000000011},{"$f":"+'RB FORECAST'!AW118","v":45026.020000000004},null,45026.020000000011,{"$f":"AP116-AE116","v":0},109,104,null,null,null,"Distribution - Utah",null,{"$f":"+AE116","v":45026.020000000004},{"$f":"AP116","v":45026.020000000011},{"$f":"AZ116-AY116","v":0}]
[1046,null,null,"Total",null,null,null,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,{"$f":"SUM(T115:T116)","v":57397.91},57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,null,{"$f":"SUM(AG115:AG116)","v":57397.910000000011},null,{"$f":"AE117","v":57397.91},{"$f":"AG117","v":57397.910000000011},{"$f":"SUM(AK115:AK116)","v":57397.910000000011},{"$f":"SUM(AL115:AL116)","v":57397.91},{"$f":"SUM(AM115:AM116)","v":57397.910000000011},57397.91,null,57397.910000000011,{"$f":"AP117-AE117","v":0},110,105,null,null,null,"Total",null,{"$f":"AI117","v":57397.91},{"$f":"AJ117","v":57397.910000000011},{"$f":"AZ117-AY117","v":0}]
[1047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,106]
[1048,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,107,null,"394","Tools, Shop & Garage Equipment"]
[1049,null,null,"Wyoming",null,null,null,1884125.36,1890575.38,1874367.71,2111789.4699999997,2069722.72,2071217.5699999998,2082758.46,2088814.6800000002,2097310.91,2107965.41,2107965.41,2109997.4700000002,2109997.4700000002,2136065.44,2168041.2000000002,2170719.3400000003,2169358.3400000003,2181233.9299999997,2182281.98,2182690.56,2174752.8899999997,2174752.89,2179870.9500000002,2211929.2799999998,null,{"$f":"(SUM(T120:AD120)+(0.5*AE120)+(0.5*S120))/12","v":2165894.030416667},null,{"$f":"AE120","v":2211929.2799999998},{"$f":"AG120","v":2165894.030416667},{"$f":"+'RB FORECAST'!AJ122","v":2351137.5610729638},{"$f":"+'RB FORECAST'!AG122","v":2475217.9168412592},{"$f":"+'RB FORECAST'!BA122","v":2577950.0146240103},{"$f":"+'RB FORECAST'!AW122","v":2621876.9243812379},null,2577950.0146240103,{"$f":"AP120-AE120","v":366020.73462401051},113,108,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE120","v":2211929.2799999998},{"$f":"AP120","v":2577950.0146240103},{"$f":"AZ120-AY120","v":366020.73462401051}]
[1050,null,null,"Utah",null,null,null,23108977.43,23220723.130000003,23153472.59,24607241.030000001,24632098.060000002,24562259.509999998,24748129.259999998,25026510.77,24930664.77,24970584.859999999,25022950.34,25233681.27,26063720.790000003,26187058.399999999,26287419.010000002,26674200.830000002,26729337.66,26847830.330000002,26871575.460000001,26964474.350000001,27895753.739999998,28189061.02,28228616,27660066.09,null,{"$f":"(SUM(T121:AD121)+(0.5*AE121)+(0.5*S121))/12","v":26948826.772500005},null,{"$f":"AE121","v":27660066.09},{"$f":"AG121","v":26948826.772500005},{"$f":"+'RB FORECAST'!AJ123","v":29634475.323743533},{"$f":"+'RB FORECAST'!AG123","v":31231631.57262015},{"$f":"+'RB FORECAST'!BA123","v":32527877.453357697},{"$f":"+'RB FORECAST'!AW123","v":33082135.344077978},null,32527877.453357697,{"$f":"AP121-AE121","v":4867811.3633576967},114,109,null,null,null,"Distribution - Utah",null,{"$f":"+AE121","v":27660066.09},{"$f":"AP121","v":32527877.453357697},{"$f":"AZ121-AY121","v":4867811.3633576967}]
[1051,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T122:AD122)+(0.5*AE122)+(0.5*S122))/12","v":0},null,{"$f":"AE122","v":0},{"$f":"AG122","v":0},{"$f":"+'RB FORECAST'!AJ124","v":0},{"$f":"+'RB FORECAST'!AG124","v":0},{"$f":"+'RB FORECAST'!BA124","v":0},{"$f":"+'RB FORECAST'!AW124","v":0},null,0,{"$f":"AP122-AE122","v":0},115,110,null,null,null,"General",null,{"$f":"+AE122","v":0},{"$f":"AP122","v":0},{"$f":"AZ122-AY122","v":0}]
[1052,null,null,"Total",null,null,null,24993102.789999999,25111298.510000002,25027840.300000001,26719030.5,26701820.780000001,26633477.079999998,26830887.719999999,27115325.449999999,27027975.68,27078550.27,27130915.75,27343678.739999998,{"$f":"SUM(T120:T122)","v":28173718.260000002},28323123.84,28455460.210000001,28844920.170000002,28898696,29029064.260000002,29053857.440000001,29147164.91,30070506.629999999,30363813.91,30408486.949999999,29871995.370000001,null,{"$f":"SUM(AG120:AG122)","v":29114720.802916672},null,{"$f":"AE123","v":29871995.370000001},{"$f":"AG123","v":29114720.802916672},{"$f":"SUM(AK120:AK122)","v":31985612.884816498},{"$f":"SUM(AL120:AL122)","v":33706849.489461407},{"$f":"SUM(AM120:AM122)","v":35105827.467981704},35704012.268459216,null,35105827.467981704,{"$f":"AP123-AE123","v":5233832.0979817025},116,111,null,null,null,"Total",null,{"$f":"AI123","v":29871995.370000001},{"$f":"AJ123","v":29114720.802916672},{"$f":"AZ123-AY123","v":-757274.56708332896}]
[1053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,112]
[1054,"395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,113,null,"395","Laboratory Equipment"]
[1055,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T126:AD126)+(0.5*AE126)+(0.5*S126))/12","v":0},null,{"$f":"AE126","v":0},{"$f":"AG126","v":0},{"$f":"+'RB FORECAST'!AJ128","v":0},{"$f":"+'RB FORECAST'!AG128","v":0},{"$f":"+'RB FORECAST'!BA128","v":0},{"$f":"+'RB FORECAST'!AW128","v":0},null,0,{"$f":"AP126-AE126","v":0},119,114,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE126","v":0},{"$f":"AP126","v":0},{"$f":"AZ126-AY126","v":0}]
[1056,null,null,"Utah",null,null,null,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,null,{"$f":"(SUM(T127:AD127)+(0.5*AE127)+(0.5*S127))/12","v":76245.36},null,{"$f":"AE127","v":76245.36},{"$f":"AG127","v":76245.36},{"$f":"+'RB FORECAST'!AJ129","v":64269.39875},{"$f":"+'RB FORECAST'!AG129","v":61117.83},{"$f":"+'RB FORECAST'!BA129","v":61117.830000000009},{"$f":"+'RB FORECAST'!AW129","v":61117.83},null,61117.830000000009,{"$f":"AP127-AE127","v":-15127.529999999992},120,115,null,null,null,"Distribution - Utah",null,{"$f":"+AE127","v":76245.36},{"$f":"AP127","v":61117.830000000009},{"$f":"AZ127-AY127","v":-15127.529999999992}]
[1057,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T128:AD128)+(0.5*AE128)+(0.5*S128))/12","v":0},null,{"$f":"AE128","v":0},{"$f":"AG128","v":0},{"$f":"+'RB FORECAST'!AJ130","v":0},{"$f":"+'RB FORECAST'!AG130","v":0},{"$f":"+'RB FORECAST'!BA130","v":0},{"$f":"+'RB FORECAST'!AW130","v":0},null,0,{"$f":"AP128-AE128","v":0},121,116,null,null,null,"General",null,0,{"$f":"AP128","v":0},{"$f":"AZ128-AY128","v":0}]
[1058,null,null,"Total",null,null,null,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,{"$f":"SUM(T126:T128)","v":76245.36},76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,null,{"$f":"SUM(AG126:AG128)","v":76245.36},null,{"$f":"AE129","v":76245.36},{"$f":"AG129","v":76245.36},{"$f":"SUM(AK126:AK128)","v":64269.39875},{"$f":"SUM(AL126:AL128)","v":61117.83},{"$f":"SUM(AM126:AM128)","v":61117.830000000009},61117.83,null,61117.830000000009,{"$f":"AP129-AE129","v":-15127.529999999992},122,117,null,null,null,"Total",null,{"$f":"AI129","v":76245.36},{"$f":"AJ129","v":76245.36},{"$f":"AZ129-AY129","v":0}]
[1059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,118]
[1060,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,119,null,"396","Power Operated Equipment"]
[1061,null,null,"Wyoming",null,null,null,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,null,{"$f":"(SUM(T132:AD132)+(0.5*AE132)+(0.5*S132))/12","v":695559.30999999994},null,{"$f":"AE132","v":695559.30999999994},{"$f":"AG132","v":695559.30999999994},{"$f":"+'RB FORECAST'!AJ134","v":878388.13782408892},{"$f":"+'RB FORECAST'!AG134","v":899537.37878460949},{"$f":"+'RB FORECAST'!BA134","v":899537.37878460961},{"$f":"+'RB FORECAST'!AW134","v":899537.37878460949},null,899537.37878460961,{"$f":"AP132-AE132","v":203978.06878460967},125,120,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE132","v":695559.30999999994},{"$f":"AP132","v":899537.37878460961},{"$f":"AZ132-AY132","v":203978.06878460967}]
[1062,null,null,"Utah",null,null,null,9898076.2299999986,9859961.9000000004,9860222.1699999999,9873381.1899999995,10119565.459999999,10418828.5,10108382,10095643.35,10095643.35,10095993.35,10723219.85,10734078.66,10734078.66,10734078.66,10740010.229999999,11088327.41,11065119.16,11262941.729999999,11283888.189999999,11280638.85,11289200.85,11308621.02,11332894.129999999,11272604.789999999,null,{"$f":"(SUM(T133:AD133)+(0.5*AE133)+(0.5*S133))/12","v":11093595.051249998},null,11272604.789999999,11093595.051249998,{"$f":"+'RB FORECAST'!AJ135","v":11143154.618498256},{"$f":"+'RB FORECAST'!AG135","v":11068626.721215392},{"$f":"+'RB FORECAST'!BA135","v":11068626.721215393},{"$f":"+'RB FORECAST'!AW135","v":11068626.721215392},null,11068626.721215393,{"$f":"AP133-AE133","v":-203978.06878460571},126,121,null,null,null,"Distribution - Utah",null,{"$f":"+AE133","v":11272604.789999999},{"$f":"AP133","v":11068626.721215393},{"$f":"AZ133-AY133","v":-203978.06878460571}]
[1063,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T134:AD134)+(0.5*AE134)+(0.5*S134))/12","v":0},null,0,0,{"$f":"+'RB FORECAST'!AJ136","v":0},{"$f":"+'RB FORECAST'!AG136","v":0},{"$f":"+'RB FORECAST'!BA136","v":0},{"$f":"+'RB FORECAST'!AW136","v":0},null,0,{"$f":"AP134-AE134","v":0},127,122,null,null,null,"General",null,{"$f":"+AE134","v":0},{"$f":"AP134","v":0},{"$f":"AZ134-AY134","v":0}]
[1064,null,null,"Total",null,null,null,10593635.539999999,10555521.210000001,10555781.48,10568940.5,10815124.77,11114387.810000001,10803941.310000001,10791202.66,10791202.66,10791552.66,11418779.16,11429637.970000001,{"$f":"SUM(T132:T134)","v":11429637.970000001},11429637.970000001,11435569.539999999,11783886.720000001,11760678.470000001,11958501.039999999,11979447.5,11976198.16,11984760.16,12004180.33,12028453.439999999,11968164.1,null,{"$f":"SUM(AG132:AG134)","v":11789154.361249998},null,11968164.1,11789154.361249998,{"$f":"SUM(AK132:AK134)","v":12021542.756322345},{"$f":"SUM(AL132:AL134)","v":11968164.100000001},{"$f":"SUM(AM132:AM134)","v":11968164.100000003},11968164.100000001,null,11968164.100000003,{"$f":"AP135-AE135","v":0},128,123,null,null,null,"Total",null,{"$f":"AI135","v":11968164.1},{"$f":"AJ135","v":11789154.361249998},{"$f":"AZ135-AY135","v":-179009.73875000142}]
[1065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,129,124]
[1066,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,130,125,null,"397","Communication Equipment"]
[1067,null,null,"Wyoming",null,null,null,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,49809.3100000001,49809.3100000001,49809.3100000001,49809.310000000056,49809.3100000001,49809.310000000056,49809.310000000056,49809.3100000001,49809.3100000001,49809.310000000056,null,{"$f":"(SUM(T138:AD138)+(0.5*AE138)+(0.5*S138))/12","v":54705.101666666735},null,49809.310000000056,54705.101666666735,{"$f":"+'RB FORECAST'!AJ140","v":52552.981765952929},{"$f":"+'RB FORECAST'!AG140","v":90533.416689341888},{"$f":"+'RB FORECAST'!BA140","v":85202.66993924047},{"$f":"+'RB FORECAST'!AW140","v":112388.96921365632},null,85202.66993924047,{"$f":"AP138-AE138","v":35393.359939240414},131,126,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE138","v":49809.310000000056},{"$f":"AP138","v":85202.66993924047},{"$f":"AZ138-AY138","v":35393.359939240414}]
[1068,null,null,"Utah",null,null,null,3720830.98,3720830.98,3788202.29,3788202.29,3892379.45,4247958.0699999994,4874158.3599999994,5090656.6399999997,5184652.1899999995,5185613.75,5186105.58,5254778.8499999996,5254778.8499999996,5254778.8499999996,5254778.8499999996,5257509.5399999991,5257509.5399999991,5257509.5399999991,5257509.5399999991,5257509.5399999991,5257509.5399999991,5257509.5399999991,5259779.8099999996,5332958.5500000007,null,{"$f":"(SUM(T139:AD139)+(0.5*AE139)+(0.5*S139))/12","v":5260045.9866666654},null,5332958.5500000007,5260045.9866666654,{"$f":"+'RB FORECAST'!AJ141","v":5743797.7731542094},{"$f":"+'RB FORECAST'!AG141","v":9920382.5782254729},{"$f":"+'RB FORECAST'!BA141","v":9336255.2015894819},{"$f":"+'RB FORECAST'!AW141","v":12315249.031169422},null,9336255.2015894819,{"$f":"AP139-AE139","v":4003296.6515894812},132,127,null,null,null,"Distribution - Utah",null,{"$f":"+AE139","v":5332958.5500000007},{"$f":"AP139","v":9336255.2015894819},{"$f":"AZ139-AY139","v":4003296.6515894812}]
[1069,null,null,"Total",null,null,null,3794140.09,3794140.09,3861511.4,3861511.4,3965688.56,4321267.18,4947467.47,5163965.75,5257961.3,5258922.8600000003,5259414.6900000004,5328087.96,{"$f":"SUM(T138:T139)","v":5328087.96},5328087.96,5304588.16,5307318.8499999996,5307318.8499999996,5307318.8499999996,5307318.8499999996,5307318.8499999996,5307318.8499999996,5307318.8499999996,5309589.12,5382767.8600000013,null,{"$f":"SUM(AG138:AG139)","v":5314751.088333332},null,5382767.8600000013,5314751.088333332,{"$f":"SUM(AK138:AK139)","v":5796350.7549201623},{"$f":"SUM(AL138:AL139)","v":10010915.994914815},{"$f":"SUM(AM138:AM139)","v":9421457.8715287223},12427638.000383079,null,9421457.8715287223,{"$f":"AP140-AE140","v":4038690.0115287211},133,128,null,null,null,"Total",null,{"$f":"AI140","v":5382767.8600000013},{"$f":"AJ140","v":5314751.088333332},{"$f":"AZ140-AY140","v":-68016.771666669287}]
[1070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,129]
[1071,"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,130,null,"398","Miscellaneous Equipment"]
[1072,null,null,"Wyoming",null,null,null,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,0,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,null,{"$f":"(SUM(T143:AD143)+(0.5*AE143)+(0.5*S143))/12","v":3863.9199999999987},null,{"$f":"AE143","v":3863.92},{"$f":"AG143","v":3863.9199999999987},{"$f":"+'RB FORECAST'!AJ145","v":3863.9199999999987},{"$f":"+'RB FORECAST'!AG145","v":3863.92},{"$f":"+'RB FORECAST'!BA145","v":3793.542323220614},{"$f":"+'RB FORECAST'!AW145","v":3775.0218819628813},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR143,FALSE)","v":3793.542323220614},{"$f":"AP143-AE143","v":-70.377676779386093},136,131,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE143","v":3863.92},{"$f":"AP143","v":3793.542323220614},{"$f":"AZ143-AY143","v":-70.377676779386093}]
[1073,null,null,"Utah",null,null,null,213212.47999999998,219291.02,242323.33,246621.86,246621.86,246621.86,246621.86,246621.86,246621.86,250485.78,264561.53000000003,265117.63,265117.63,265117.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,null,{"$f":"(SUM(T144:AD144)+(0.5*AE144)+(0.5*S144))/12","v":267096.79666666657},null,{"$f":"AE144","v":267617.63},{"$f":"AG144","v":267096.79666666657},{"$f":"+'RB FORECAST'!AJ146","v":267617.62999999995},{"$f":"+'RB FORECAST'!AG146","v":267617.63},{"$f":"+'RB FORECAST'!BA146","v":262743.22601011273},{"$f":"+'RB FORECAST'!AW146","v":261460.48811803714},null,262743.22601011273,{"$f":"AP144-AE144","v":-4874.4039898872725},137,132,null,null,null,"Distribution - Utah",null,{"$f":"+AE144","v":267617.63},{"$f":"AP144","v":262743.22601011273},{"$f":"AZ144-AY144","v":-4874.4039898872725}]
[1074,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T145:AD145)+(0.5*AE145)+(0.5*S145))/12","v":0},null,{"$f":"AE145","v":0},{"$f":"AG145","v":0},{"$f":"+'RB FORECAST'!AJ147","v":0},{"$f":"+'RB FORECAST'!AG147","v":0},{"$f":"+'RB FORECAST'!BA147","v":0},{"$f":"+'RB FORECAST'!AW147","v":0},null,0,{"$f":"AP145-AE145","v":0},138,133,null,null,null,"General",null,{"$f":"+AE145","v":0},{"$f":"AP145","v":0},{"$f":"AZ145-AY145","v":0}]
[1075,null,null,"Total",null,null,null,217076.4,223154.94,246187.25,250485.78,250485.78,250485.78,250485.78,250485.78,250485.78,250485.78,268425.45,268981.55,{"$f":"SUM(T143:T145)","v":268981.55},268981.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,null,{"$f":"SUM(AG143:AG145)","v":270960.71666666656},null,{"$f":"AE146","v":271481.55},{"$f":"AG146","v":270960.71666666656},{"$f":"SUM(AK143:AK145)","v":271481.54999999993},{"$f":"SUM(AL143:AL145)","v":271481.55},{"$f":"SUM(AM143:AM145)","v":266536.76833333337},265235.51,null,266536.76833333337,{"$f":"AP146-AE146","v":-4944.7816666666185},139,134,null,null,null,"Total",null,{"$f":"AI146","v":271481.55},{"$f":"AJ146","v":270960.71666666656},{"$f":"AZ146-AY146","v":-520.83333333343035}]
[1076,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,135]
[1077,"399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,136,null,"393","Stores Equipment"]
[1078,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T149:AD149)+(0.5*AE149)+(0.5*S149))/12","v":0},null,{"$f":"AE149","v":0},{"$f":"AG149","v":0},{"$f":"+'RB FORECAST'!AJ151","v":0},{"$f":"+'RB FORECAST'!AG151","v":0},{"$f":"+'RB FORECAST'!BA151","v":0},{"$f":"+'RB FORECAST'!AW151","v":0},null,0,{"$f":"AP149-AE149","v":0},142,137,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE149","v":0},{"$f":"AP149","v":0},{"$f":"AZ149-AY149","v":0}]
[1079,null,null,"Utah",null,null,null,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,null,{"$f":"(SUM(T150:AD150)+(0.5*AE150)+(0.5*S150))/12","v":52300},null,{"$f":"AE150","v":52300},{"$f":"AG150","v":52300},{"$f":"+'RB FORECAST'!AJ152","v":52300},{"$f":"+'RB FORECAST'!AG152","v":52300},{"$f":"+'RB FORECAST'!BA152","v":52300},{"$f":"+'RB FORECAST'!AW152","v":52300},null,52300,{"$f":"AP150-AE150","v":0},143,138,null,null,null,"Distribution - Utah",null,{"$f":"+AE150","v":52300},{"$f":"AP150","v":52300},{"$f":"AZ150-AY150","v":0}]
[1080,null,null,"Total",null,null,null,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,{"$f":"SUM(T149:T150)","v":52300},52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,null,{"$f":"SUM(AG149:AG150)","v":52300},null,{"$f":"AE151","v":52300},{"$f":"AG151","v":52300},{"$f":"SUM(AK149:AK150)","v":52300},{"$f":"SUM(AL149:AL150)","v":52300},{"$f":"SUM(AM149:AM150)","v":52300},52300,null,52300,{"$f":"AP151-AE151","v":0},144,139,null,null,null,"Total",null,{"$f":"AI151","v":52300},{"$f":"AJ151","v":52300},{"$f":"AZ151-AY151","v":0}]
[1081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,140]
[1082,null,"Total General Plant",null,null,null,null,208606866.07000002,209297043.69999996,213215859.80999997,215964622.77000001,217866168.75,217843146.02999997,218654072.88,219843927.82000002,219764772.44,219948193.41999999,222733553.68000001,225203104.64999998,{"$f":"T146+T140+T135+T129+T123+T117+T112+T106+T100+T94+T151","v":225983088.97999999},226238043.53999999,224170572.83999997,225305995.25000003,226715300.29999998,226233709.04999998,227494437.34999999,229337037.47,229525937.90999997,231086400.47000003,232629913.36000001,239788836.54000002,null,{"$f":"AG146+AG140+AG135+AG129+AG123+AG117+AG112+AG106+AG100+AG94+AG151","v":228101367.25958332},null,{"$f":"AI146+AI140+AI135+AI129+AI123+AI117+AI112+AI106+AI100+AI94+AI151","v":239788836.54000002},{"$f":"AJ146+AJ140+AJ135+AJ129+AJ123+AJ117+AJ112+AJ106+AJ100+AJ94+AJ151","v":228101367.25958332},{"$f":"AK146+AK140+AK135+AK129+AK123+AK117+AK112+AK106+AK100+AK94+AK151","v":244047247.32215071},{"$f":"AL146+AL140+AL135+AL129+AL123+AL117+AL112+AL106+AL100+AL94+AL151","v":272541276.30240518},{"$f":"AM146+AM140+AM135+AM129+AM123+AM117+AM112+AM106+AM100+AM94+AM151","v":274951202.59791183},283704093.13998187,null,274951202.59791183,{"$f":"AP153-AE153","v":35162366.057911813},146,141,null,null,"Total General Plant",null,null,{"$f":"AI153","v":239788836.54000002},{"$f":"AJ153","v":228101367.25958332},{"$f":"AZ153-AY153","v":-11687469.280416697}]
[1083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,142]
[1084,101,"Gas Plant in Seryice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,143]
[1085,null,null,"Production",null,null,null,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,{"$f":"T29","v":79968136.829999998},79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136,79968136,79968136,79968136,79968136,null,{"$f":"(SUM(T156:AD156)+(0.5*AE156)+(0.5*S156))/12","v":79968136.518749997},null,{"$f":"AI29","v":79968136},{"$f":"AJ29","v":79968136.518749997},{"$f":"AK29","v":79968136},{"$f":"AL29","v":79968136},{"$f":"AM29","v":79968136},79968136,null,79968136,{"$f":"AP156-AE156","v":0},149,144,null,"101",null,"Production",null,{"$f":"+AE156","v":79968136},{"$f":"AP156","v":79968136},{"$f":"AZ156-AY156","v":0}]
[1086,null,null,"Distribution - Wyoming",null,null,null,64541749.050000004,64555839.344000004,64400641.794000007,64314561.204000004,64428962.143999994,65458129.894000001,65339562.283999987,65320973.973999992,66052639.17400001,66116600.504000001,67247791.373999983,67932416.513999999,{"$f":"T15+T33+T38+T46+T54+T59+T64+T69+T74+T79+T84","v":68149103.024000004},68460759.354000002,68957013.084000021,69030274.604000002,69361462.004000023,69723224.694000006,69949163.304000005,70735533.423999995,71840406.093999997,72304571.644000009,72440568.013999999,73330920.593999997,null,{"$f":"(SUM(T157:AD157)+(0.5*AE157)+(0.5*S157))/12","v":70131978.98316668},null,{"$f":"AI15+AI33+AI38+AI46+AI54+AI59+AI64+AI69+AI74+AI79+AI84","v":73330920.593999997},{"$f":"AJ15+AJ33+AJ38+AJ46+AJ54+AJ59+AJ64+AJ69+AJ74+AJ79+AJ84","v":70131978.98316668},{"$f":"AK15+AK33+AK38+AK46+AK54+AK59+AK64+AK69+AK74+AK79+AK84","v":75529920.71825166},{"$f":"AL15+AL33+AL38+AL46+AL54+AL59+AL64+AL69+AL74+AL79+AL84","v":79999411.678724557},{"$f":"AM15+AM33+AM38+AM46+AM54+AM59+AM64+AM69+AM74+AM79+AM84","v":82225341.981025755},85928753.145318478,null,82225341.981025755,{"$f":"AP157-AE157","v":8894421.3870257586},150,145,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE157","v":73330920.593999997},{"$f":"AP157","v":82225341.981025755},{"$f":"AZ157-AY157","v":8894421.3870257586}]
[1087,null,null,"Distribution - Utah",null,null,null,1778377239.71,1786850596.5059998,1811517067.6259997,1814755663.8959997,1823837846.6059999,1839338128.2959998,1840571250.596,1842551349.776,1870196057.786,1901238763.3660004,1908640630.306,1923777464.7459998,{"$f":"T16+T34+T39+T50+T55+T60+T65+T70+T75+T80+T85","v":1925595062.7960002},1938454411.8960001,1960413129.8760004,1968701208.7060006,1978350642.0560005,1982644948.7759998,1990461667.5360005,2006278951.276,2009633279.0760002,2071800143.3960001,2078886077.9059999,2113644079.1459997,null,{"$f":"(SUM(T158:AD158)+(0.5*AE158)+(0.5*S158))/12","v":1994160857.9368334},null,{"$f":"AI16+AI34+AI39+AI50+AI55+AI60+AI65+AI70+AI75+AI80+AI85","v":2113644079.1459997},{"$f":"AJ16+AJ34+AJ39+AJ50+AJ55+AJ60+AJ65+AJ70+AJ75+AJ80+AJ85","v":1994160857.9368336},{"$f":"AK16+AK34+AK39+AK50+AK55+AK60+AK65+AK70+AK75+AK80+AK85","v":2177152439.4458013},{"$f":"AL16+AL34+AL39+AL50+AL55+AL60+AL65+AL70+AL75+AL80+AL85","v":2307799206.9885879},{"$f":"AM16+AM34+AM39+AM50+AM55+AM60+AM65+AM70+AM75+AM80+AM85","v":2371885652.3601503},2483677260.924355,null,2371885652.3601503,{"$f":"AP158-AE158","v":258241573.21415067},151,146,null,null,null,"Distribution - Utah",null,{"$f":"+AE158","v":2113644079.1459997},{"$f":"AP158","v":2371885652.3601503},{"$f":"AZ158-AY158","v":258241573.21415067}]
[1088,null,null,"General",null,null,null,208606866.07000002,209297043.69999996,213215859.80999997,215964622.77000001,217866168.75,217843146.02999997,218654072.88,219843927.82000002,219764772.44,219948193.41999999,222733553.68000001,225203104.64999998,{"$f":"T153","v":225983088.97999999},226238043.53999999,224170572.83999997,225305995.25000003,226715300.29999998,226233709.04999998,227494437.34999999,229337037.47,229525937.90999997,231086400.47000003,232629913.36000001,239788836.54000002,null,{"$f":"(SUM(T159:AD159)+(0.5*AE159)+(0.5*S159))/12","v":228101367.25958332},null,{"$f":"AI153","v":239788836.54000002},{"$f":"AJ153","v":228101367.25958332},{"$f":"AK153","v":244047247.32215071},{"$f":"AL153","v":272541276.30240518},{"$f":"AM153","v":274951202.59791183},283704093.13998187,null,274951202.59791183,{"$f":"AP159-AE159","v":35162366.057911813},152,147,null,null,null,"General",null,{"$f":"+AE159","v":239788836.54000002},{"$f":"AP159","v":274951202.59791183},{"$f":"AZ159-AY159","v":35162366.057911813}]
[1089,null,null,"Gas Plant in Seryice",null,null,null,2132705744.27,2141883368.9899998,2170313458.6699996,2176214737.3099999,2187312866.9400001,2202607541.0499997,2204533022.5900002,2207684388.4000001,2235981606.23,2267271694.1200004,2278590112.1900001,2296881122.7399998,{"$f":"SUM(T156:T159)","v":2299695391.6300001},2313121351.6200004,2333508852.6300006,2343005615.3900008,2354395541.1900005,2358570019.3499999,2367873405.0200005,2386319658.1699996,2390967759.0799999,2455159251.5100002,2463924695.2800002,2506731972.2799997,null,{"$f":"(SUM(T160:AD160)+(0.5*AE160)+(0.5*S160))/12","v":2372362340.6983333},null,{"$f":"SUM(AI156:AI159)","v":2506731972.2799997},{"$f":"SUM(AJ156:AJ159)","v":2372362340.6983337},{"$f":"SUM(AK156:AK159)","v":2576697743.4862037},{"$f":"SUM(AL156:AL159)","v":2740308030.969718},{"$f":"SUM(AM156:AM159)","v":2809030332.9390879},2933278243.2096553,null,2809030332.9390879,{"$f":"AP160-AE160","v":302298360.65908813},153,148,null,null,null,"Gas Plant in Seryice",null,{"$f":"SUM(AY156:AY159)","v":2506731972.2799997},{"$f":"AP160","v":2809030332.9390879},{"$f":"AZ160-AY160","v":302298360.65908813}]
[1090,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,149]
[1091,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,150,null,105,"Gas Plant Held For Future Use"]
[1092,null,null,"Distribution - Utah",null,null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,{"$f":"(SUM(T163:AD163)+(0.5*AE163)+(0.5*S163))/12","v":5036.8300000000008},null,{"$f":"AE163","v":5036.83},{"$f":"AG163","v":5036.8300000000008},{"$f":"+'RB FORECAST'!AJ165","v":5036.8300000000008},{"$f":"+'RB FORECAST'!AG165","v":5036.83},{"$f":"+'RB FORECAST'!BA165","v":5036.8300000000008},{"$f":"+'RB FORECAST'!AW165","v":5036.83},null,5036.8300000000008,{"$f":"AP163-AE163","v":0},156,151,null,null,null,"Distribution - Utah",null,{"$f":"+AE163","v":5036.83},{"$f":"AP163","v":5036.8300000000008},{"$f":"AZ163-AY163","v":0}]
[1093,null,null,"Total",null,null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,{"$f":"SUM(T163)","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,{"$f":"(SUM(T164:AD164)+(0.5*AE164)+(0.5*S164))/12","v":5036.8300000000008},null,{"$f":"AE164","v":5036.83},{"$f":"AG164","v":5036.8300000000008},{"$f":"SUM(AK163)","v":5036.8300000000008},{"$f":"SUM(AL163)","v":5036.83},{"$f":"SUM(AM163)","v":5036.8300000000008},5036.83,null,5036.8300000000008,{"$f":"AP164-AE164","v":0},157,152,null,null,null,"Total",null,{"$f":"SUM(AY163)","v":5036.83},{"$f":"AP164","v":5036.8300000000008},{"$f":"AZ164-AY164","v":0}]
[1094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,153]
[1095,106,"Complete Construction Not yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,154,null,106,"Complete Construction Not Yet Classified"]
[1096,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T167:AD167)+(0.5*AE167)+(0.5*S167))/12","v":0},null,{"$f":"AE167","v":0},{"$f":"AG167","v":0},{"$f":"+'RB FORECAST'!AJ169","v":0},{"$f":"+'RB FORECAST'!AG169","v":0},{"$f":"+'RB FORECAST'!BA169","v":0},{"$f":"+'RB FORECAST'!AW169","v":0},null,0,{"$f":"AP167-AE167","v":0},160,155,null,null,null,"Production",null,{"$f":"+AE167","v":0},{"$f":"AP167","v":0},{"$f":"AZ167-AY167","v":0}]
[1097,null,null,"Distribution - Wyoming",null,null,null,372748.65,122300.15,0,-60702.54,17007.53,176023.47,727697.83,936734.75,612911.41,717114.37,471167.12,856031.42000000016,572535.8899999999,676781.89,289153.15000000002,667825.68000000017,956737.7100000002,1508262.0399999998,1797149.0800000003,558937.35000000009,780679.24999999988,445237.27999999997,660594.22000000009,-413881.06,null,{"$f":"(SUM(T168:AD168)+(0.5*AE168)+(0.5*S168))/12","v":761247.39333333354},null,{"$f":"AE168","v":-413881.06},{"$f":"AG168","v":761247.39333333354},{"$f":"+'RB FORECAST'!AJ170","v":-109118.27666666667},{"$f":"+'RB FORECAST'!AG170","v":0},{"$f":"+'RB FORECAST'!BA170","v":0},{"$f":"+'RB FORECAST'!AW170","v":0},null,0,{"$f":"AP168-AE168","v":413881.06},161,156,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE168","v":-413881.06},{"$f":"AP168","v":0},{"$f":"AZ168-AY168","v":413881.06}]
[1098,null,null,"Distribution - Utah",null,null,null,18164179.370000001,27058670.75,39379731.469999999,10980637.119999999,8178112.9199999999,2956146.93,6621971.2699999996,6552554.1900000004,3589531.54,8717793.7400000002,10080220.33,11425022.551999994,10040972.042000003,10918710.181999996,13760097.18,9522833.3519999962,7737766.7319999989,13862795.642000001,8024612.8319999995,5431838.2299999977,15931758.272000004,10369960.372,16570269.362000005,10306063.33,null,{"$f":"(SUM(T169:AD169)+(0.5*AE169)+(0.5*S169))/12","v":11086429.761583334},null,{"$f":"AE169","v":10306063.33},{"$f":"AG169","v":11086429.761583334},{"$f":"+'RB FORECAST'!AJ171","v":3780577.0295833331},{"$f":"+'RB FORECAST'!AG171","v":0},{"$f":"+'RB FORECAST'!BA171","v":0},{"$f":"+'RB FORECAST'!AW171","v":0},null,0,{"$f":"AP169-AE169","v":-10306063.33},162,157,null,null,null,"Distribution - Utah",null,{"$f":"+AE169","v":10306063.33},{"$f":"AP169","v":0},{"$f":"AZ169-AY169","v":-10306063.33}]
[1099,null,null,"General",null,null,null,314778.99,1096445.1499999999,9836452.7699999996,2410489.91,410067.95,123926.41,56308.06,498002.79,1833520.23,2049390.4,662094.31000000006,537703.07999999996,884000.03000000014,859857.44,1053175.8600000001,682449.06999999983,911863.44999999972,2598129.6999999993,1362529.4899999995,1475937.6999999997,549880.42999999993,251457.05,316735.52,1623165.72,null,{"$f":"(SUM(T170:AD170)+(0.5*AE170)+(0.5*S170))/12","v":1002204.1783333331},null,{"$f":"AE170","v":1623165.72},{"$f":"AG170","v":1002204.1783333331},{"$f":"+'RB FORECAST'!AJ172","v":504912.69916666672},{"$f":"+'RB FORECAST'!AG172","v":0},{"$f":"+'RB FORECAST'!BA172","v":0},{"$f":"+'RB FORECAST'!AW172","v":0},null,0,{"$f":"AP170-AE170","v":-1623165.72},163,158,null,null,null,"General",null,{"$f":"+AE170","v":1623165.72},{"$f":"AP170","v":0},{"$f":"AZ170-AY170","v":-1623165.72}]
[1100,null,null,"Total",null,null,null,18851707.009999998,28277416.049999997,49216184.239999995,13330424.49,8605188.4000000004,3256096.8100000005,7405977.1599999992,7987291.7300000004,6035963.1799999997,11484298.51,11213481.76,12818757.051999994,{"$f":"SUM(T167:T170)","v":11497507.962000003},12455349.511999996,15102426.189999999,10873108.101999996,9606367.8919999991,17969187.381999999,11184291.402000001,7466713.2799999975,17262317.952000003,11066654.702,17547599.102000006,11515347.99,null,{"$f":"(SUM(T171:AD171)+(0.5*AE171)+(0.5*S171))/12","v":12849881.333249999},null,{"$f":"AE171","v":11515347.99},{"$f":"AG171","v":12849881.333249999},{"$f":"SUM(AK167:AK170)","v":4176371.4520833329},{"$f":"SUM(AL167:AL170)","v":0},{"$f":"SUM(AM167:AM170)","v":0},0,null,0,{"$f":"AP171-AE171","v":-11515347.99},164,159,null,null,null,"Total",null,{"$f":"SUM(AY167:AY170)","v":11515347.99},{"$f":"AP171","v":0},{"$f":"AZ171-AY171","v":-11515347.99}]
[1101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,160]
[1102,108,"Accum Proy For Deprec - Gas Plant In Syc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,161,null,108,"Accum Proy For Deprec - Gas Plant In Svc"]
[1103,null,null,"Production",null,null,null,-67961140.790000007,-68050568.859999999,-68129649.469999999,-68224081.549999997,-68304512.950000003,-67171390.310000002,-67270278.510000005,-67313568.069999993,-67341847.469999999,-67370368.329999998,-67417957.609999999,-67503017.459999993,-67590733.849999994,-67644222.629999995,-67710115.810000002,-67699242.670000002,-67761597.819999993,-67858205.049999997,-67923165.790000007,-67944094.280000001,-67973999.840000004,-68001196.189999998,-68029065.25,-68103276.200000003,null,{"$f":"(SUM(T174:AD174)+(0.5*AE174)+(0.5*S174))/12","v":-67828232.167500004},null,{"$f":"AE174","v":-68103276.200000003},{"$f":"AG174","v":-67828232.167500004},{"$f":"+'RB FORECAST'!AJ176","v":-69459319.356343299},{"$f":"+'RB FORECAST'!AG176","v":-71061689.8776775},{"$f":"+'RB FORECAST'!BA176","v":-73114893.096349627},{"$f":"+'RB FORECAST'!AW176","v":-74603435.361100033},null,-73114893.096349627,{"$f":"AP174-AE174","v":-5011616.8963496238},167,162,null,null,null,"Production",null,{"$f":"+AE174","v":-68103276.200000003},{"$f":"AP174","v":-73114893.096349627},{"$f":"AZ174-AY174","v":-5011616.8963496238}]
[1104,null,null,"Distribution - Wyoming",null,null,null,-24695782.859999999,-24864660.449999999,-24984200.100000001,-25130872.300000001,-25277803.420000002,-25466096.440000001,-25610221.649999999,-25754337.309999999,-25899869.449999999,-26045556.850000001,-25546039.789999999,-25589774.879999999,-25733361.699999999,-25806711.899999999,-25821750.129999999,-25964083.760000002,-26093076.629999999,-26359258.43,-26437855.559999999,-26563867.699999999,-26645968.600000001,-26755997.52,-26900114.960000001,-26926379.859999999,null,{"$f":"(SUM(T175:AD175)+(0.5*AE175)+(0.5*S175))/12","v":-26278343.688333333},null,{"$f":"AE175","v":-26926379.859999999},{"$f":"AG175","v":-26278343.688333333},{"$f":"+'RB FORECAST'!AJ177","v":-27332200.352931783},{"$f":"+'RB FORECAST'!AG177","v":-27900899.371586319},{"$f":"+'RB FORECAST'!BA177","v":-28707047.051049035},{"$f":"+'RB FORECAST'!AW177","v":-29291492.312773667},null,-28707047.051049035,{"$f":"AP175-AE175","v":-1780667.1910490356},168,163,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE175","v":-26926379.859999999},{"$f":"AP175","v":-28707047.051049035},{"$f":"AZ175-AY175","v":-1780667.1910490356}]
[1105,null,null,"Distribution - Utah",null,null,null,-543456459.25,-546707051.47000003,-546403513.84000003,-548216266.60000002,-550738960.05999994,-534715841.01999998,-537333079.54999995,-539740116.69000006,-541534169.14999998,-543764303.13,-546909546.45000005,-549129921.03999996,-551531433.75999999,-553795236.30999994,-560148916.55999994,-562448282.53999996,-564514504.95000005,-567065029.41999996,-568649430.72000003,-570658396.80999994,-572457320.15999997,-573696639.25999999,-575490426.10000002,-577163302.67999995,null,{"$f":"(SUM(T176:AD176)+(0.5*AE176)+(0.5*S176))/12","v":-565300185.70416677},null,{"$f":"AE176","v":-577163302.67999995},{"$f":"AG176","v":-565300185.70416677},{"$f":"+'RB FORECAST'!AJ178","v":-593022649.70619512},{"$f":"+'RB FORECAST'!AG178","v":-607476729.97287905},{"$f":"+'RB FORECAST'!BA178","v":-625028707.40819955},{"$f":"+'RB FORECAST'!AW178","v":-637753634.00329649},null,-625028707.40819955,{"$f":"AP176-AE176","v":-47865404.728199601},{"$f":"+AR175+1","v":169},{"$f":"+AS175+1","v":164},null,null,null,"Distribution - Utah",null,{"$f":"+AE176","v":-577163302.67999995},{"$f":"AP176","v":-625028707.40819955},{"$f":"AZ176-AY176","v":-47865404.728199601}]
[1106,null,null,"General",null,null,null,-106313705.61,-107330315.92,-107613006.9599999,-108582049.85999991,-109208667.49999993,-126814794.63999996,-127441864.78999996,-128335775.08999994,-128517505.16999991,-129387867.78999996,-130171341.36999995,-130905115.66999994,-131581541.28999995,-132558919.55999994,-130642175.30999994,-131506354.86,-132028799.5,-131453701.47,-132335862.59999999,-133325619.44,-131939541.85999992,-133169002.42,-134053562.81,-132818969.75,null,{"$f":"(SUM(T177:AD177)+(0.5*AE177)+(0.5*S177))/12","v":-132204760.31916666},null,{"$f":"AE177","v":-132818969.75},{"$f":"AG177","v":-132204760.31916666},{"$f":"+'RB FORECAST'!AJ179","v":-136163537.16641197},{"$f":"+'RB FORECAST'!AG179","v":-139239771.44504079},{"$f":"+'RB FORECAST'!BA179","v":-143262861.06464097},{"$f":"+'RB FORECAST'!AW179","v":-146179542.12143689},null,-143262861.06464097,{"$f":"AP177-AE177","v":-10443891.314640969},170,165,null,null,null,"General",null,{"$f":"+AE177","v":-132818969.75},{"$f":"AP177","v":-143262861.06464097},{"$f":"AZ177-AY177","v":-10443891.314640969}]
[1107,null,null,"Total",null,null,null,-742427088.50999999,-746952596.69999993,-747130370.37,-750153270.30999994,-753529943.92999983,-754168122.40999997,-757655444.49999988,-761143797.15999997,-763293391.23999989,-766568096.0999999,-770044885.22000003,-773127829.04999995,{"$f":"SUM(T174:T177)","v":-776437070.5999999},-779805090.39999986,-784322957.80999994,-787617963.83000004,-790397978.9000001,-792736194.37,-795346314.67000008,-798491978.23000002,-799016830.4599998,-801622835.38999999,{"$f":"SUM(AD174:AD177)","v":-804473169.12000012},-805011928.49000001,null,{"$f":"(SUM(T178:AD178)+(0.5*AE178)+(0.5*S178))/12","v":-791611521.87916672},null,{"$f":"AE178","v":-805011928.49000001},{"$f":"AG178","v":-791611521.87916672},{"$f":"SUM(AK174:AK177)","v":-825977706.58188224},{"$f":"SUM(AL174:AL177)","v":-845679090.66718376},{"$f":"SUM(AM174:AM177)","v":-870113508.62023926},-887828103.79860711,null,-870113508.62023926,{"$f":"AP178-AE178","v":-65101580.130239248},171,166,null,null,null,"Total",null,{"$f":"SUM(AY174:AY177)","v":-805011928.49000001},{"$f":"AP178","v":-870113508.62023926},{"$f":"AZ178-AY178","v":-65101580.130239248}]
[1108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,167]
[{"$f":"+A179+1","v":1109},111,"Accum Proy For Amort & Depl - Gas Plant In Syc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,168,null,111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[1110,null,null,"Production",null,null,null,-6076311.6500000004,-6078507.3600000003,-6080432.1900000004,-6082750.9800000004,-6084703.2599999998,-6086682.2300000004,-6089142.2400000002,-6090167.4500000002,-6090799.7300000004,-6091526.4100000001,-6092752.2699999996,-6094959.0300000003,-6097235.3300000001,-6098547.6900000004,-6100221.0300000003,-6102015.9199999999,-6103594.5800000001,-6105396.0999999996,-6107065.0599999996,-6107602.7599999998,-6108371.0800000001,-6109069.7999999998,-6109785.7999999998,-6111692.4100000001,null,{"$f":"(SUM(T181:AD181)+(0.5*AE181)+(0.5*S181))/12","v":-6104352.5724999988},null,{"$f":"AE181","v":-6111692.4100000001},{"$f":"AG181","v":-6104352.5724999988},{"$f":"+'RB FORECAST'!AJ183","v":-6114371.7741849683},{"$f":"+'RB FORECAST'!AG183","v":-6111756.6881590495},{"$f":"+'RB FORECAST'!BA183","v":-6111756.6881590495},{"$f":"+'RB FORECAST'!AW183","v":-6111756.6881590495},null,-6111756.6881590495,{"$f":"AP181-AE181","v":-64.278159049339592},174,169,null,null,null,"Production",null,{"$f":"+AE181","v":-6111692.4100000001},{"$f":"AP181","v":-6111756.6881590495},{"$f":"AZ181-AY181","v":-64.278159049339592}]
[1111,null,null,"Distribution - Wyoming",null,null,null,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,{"$f":"(SUM(T182:AD182)+(0.5*AE182)+(0.5*S182))/12","v":-10883.08},null,{"$f":"AE182","v":-10883.08},{"$f":"AG182","v":-10883.08},{"$f":"+'RB FORECAST'!AJ184","v":-10878.92997041118},{"$f":"+'RB FORECAST'!AG184","v":-10873.034386030798},{"$f":"+'RB FORECAST'!BA184","v":-10873.0343860308},{"$f":"+'RB FORECAST'!AW184","v":-10873.034386030798},null,-10873.0343860308,{"$f":"AP182-AE182","v":10.045613969199621},175,170,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE182","v":-10883.08},{"$f":"AP182","v":-10873.0343860308},{"$f":"AZ182-AY182","v":10.045613969199621}]
[1112,null,null,"Distribution - Utah",null,null,null,-58742.889999999737,-58742.889999999737,-58742.889999999737,-58742.889999999737,-58742.890000000669,-58742.889999999737,-58742.889999999737,-58742.889999999737,-58742.889999999737,-58742.889999999737,-58742.879999999997,-58742.889999999737,-58742.889999999737,-58742.89,-58742.89,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.879999999997,-58742.879999999997,-58742.880000000005,-58742.880000000005,-58742.890000000007,-58742.89,null,{"$f":"(SUM(T183:AD183)+(0.5*AE183)+(0.5*S183))/12","v":-58742.884166666627},null,{"$f":"AE183","v":-58742.89},{"$f":"AG183","v":-58742.884166666627},{"$f":"+'RB FORECAST'!AJ185","v":-58720.48091019431},{"$f":"+'RB FORECAST'!AG185","v":-58688.657454919092},{"$f":"+'RB FORECAST'!BA185","v":-58688.657454919077},{"$f":"+'RB FORECAST'!AW185","v":-58688.657454919092},null,-58688.657454919077,{"$f":"AP183-AE183","v":54.232545080922137},176,171,null,null,null,"Distribution - Utah",null,{"$f":"+AE183","v":-58742.89},{"$f":"AP183","v":-58688.657454919077},{"$f":"AZ183-AY183","v":54.232545080922137}]
[1113,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T184:AD184)+(0.5*AE184)+(0.5*S184))/12","v":0},null,{"$f":"AE184","v":0},{"$f":"AG184","v":0},{"$f":"+'RB FORECAST'!AJ186","v":0},{"$f":"+'RB FORECAST'!AG186","v":0},{"$f":"+'RB FORECAST'!BA186","v":0},{"$f":"+'RB FORECAST'!AW186","v":0},null,0,{"$f":"AP184-AE184","v":0},177,172,null,null,null,"General",null,{"$f":"+AE184","v":0},{"$f":"AP184","v":0},{"$f":"AZ184-AY184","v":0}]
[1114,null,null,"Total",null,null,null,-6145937.6200000001,-6148133.3300000001,-6150058.1600000001,-6152376.9500000002,-6154329.2300000004,-6156308.2000000002,-6158768.21,-6159793.4199999999,-6160425.7000000002,-6161152.3799999999,-6162378.2299999995,-6164585,{"$f":"SUM(T181:T184)","v":-6166861.2999999998},-6168173.6600000001,-6169847,-6171641.8799999999,-6173220.54,-6175022.0599999996,-6176691.0199999996,-6177228.7199999997,-6177997.04,-6178695.7599999998,-6179411.7699999996,-6181318.3799999999,null,{"$f":"(SUM(T185:AD185)+(0.5*AE185)+(0.5*S185))/12","v":-6173978.5366666652},null,{"$f":"AE185","v":-6181318.3799999999},{"$f":"AG185","v":-6173978.5366666652},{"$f":"SUM(AK181:AK184)","v":-6183971.185065574},{"$f":"SUM(AL181:AL184)","v":-6181318.379999999},{"$f":"SUM(AM181:AM184)","v":-6181318.379999999},-6181318.379999999,null,-6181318.379999999,{"$f":"AP185-AE185","v":0},178,173,null,null,null,"Total",null,{"$f":"SUM(AY181:AY184)","v":-6181318.3799999999},{"$f":"AP185","v":-6181318.379999999},{"$f":"AZ185-AY185","v":0}]
[1115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,174]
[1116,"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,175,null,"254","Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T188:AD188)+(0.5*AE188)+(0.5*S188))/12","v":0},null,{"$f":"AE188","v":0},{"$f":"AG188","v":0},{"$f":"+'RB FORECAST'!AJ190","v":0},{"$f":"+'RB FORECAST'!AG190","v":0},{"$f":"+'RB FORECAST'!BA190","v":0},{"$f":"+'RB FORECAST'!AW190","v":0},null,0,{"$f":"AP188-AE188","v":0},181,null,null,null,null,"Production",null,{"$f":"+AE188","v":0},{"$f":"AP188","v":0},{"$f":"AZ188-AY188","v":0}]
[null,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,-1873094.13,-1915245.14,-1939747.24,-1969165.41,-1992446.19,-2012121.13,-2030096.24,-2030096.24,-2083090.31,-2111102.09,-2140677.58,-2187767.41,-2144476.46,-2168692.4500000002,-2184704.2999999998,null,-2077663.1066666667,null,{"$f":"AE189","v":-2184704.2999999998},{"$f":"AG189","v":-2077663.1066666667},{"$f":"+'RB FORECAST'!AJ191","v":-2320763.139282078},{"$f":"+'RB FORECAST'!AG191","v":-2425123.7413712866},{"$f":"+'RB FORECAST'!BA191","v":-2530350.1159020597},{"$f":"+'RB FORECAST'!AW191","v":-2625175.2179360404},null,-2530350.1159020597,{"$f":"AP189-AE189","v":-345645.8159020599},182,null,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE189","v":-2184704.2999999998},{"$f":"AP189","v":-2530350.1159020597},{"$f":"AZ189-AY189","v":-345645.8159020599}]
[null,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,-57566301.869999997,-58099649.859999999,-58750167.759999998,-59536256.590000004,-60317643.810000002,-61138251.869999997,-61829489.759999998,-62387505.759999998,-63198575.689999998,-64047364.909999996,-64692840.420000002,-65294262.590000004,-65376822.539999999,-66244318.551300004,-66995292.700000003,null,-63078005.226774998,null,{"$f":"AE190","v":-66995292.700000003},{"$f":"AG190","v":-63078005.226774998},{"$f":"+'RB FORECAST'!AJ192","v":-71008121.156436965},{"$f":"+'RB FORECAST'!AG192","v":-74125499.263421923},{"$f":"+'RB FORECAST'!BA192","v":-77341812.482706532},{"$f":"+'RB FORECAST'!AW192","v":-80240203.979628295},null,-77341812.482706532,{"$f":"AP190-AE190","v":-10346519.782706529},183,null,null,null,null,"Distribution - Utah",null,{"$f":"+AE190","v":-66995292.700000003},{"$f":"AP190","v":-77341812.482706532},{"$f":"AZ190-AY190","v":-10346519.782706529}]
[null,null,null,"General",null,null,null,-52689870,-52689870,-54496865,-55301061,-56058895,-56754824,-57507091,-58028227,-58875037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"AE191","v":0},{"$f":"AG191","v":0},{"$f":"+'RB FORECAST'!AJ193","v":0},{"$f":"+'RB FORECAST'!AG193","v":0},{"$f":"+'RB FORECAST'!BA193","v":0},{"$f":"+'RB FORECAST'!AW193","v":0},null,0,{"$f":"AP191-AE191","v":0},184,null,null,null,null,"General",null,{"$f":"+AE191","v":0},{"$f":"AP191","v":0},{"$f":"AZ191-AY191","v":0}]
[null,null,null,"Total",null,null,null,-52689870,-52689870,-54496865,-55301061,-56058895,-56754824,-57507091,-58028227,-58875037,-59439396,-60014895,-60689915,-61505422,-62310090,-63150373,-63859586,-64417602,-65281666,-66158467,-66833518,-67482030,-67521299,-68413011.001300007,-69179997,null,-65155668.333441667,null,{"$f":"AE192","v":-69179997},{"$f":"AG192","v":-65155668.333441667},{"$f":"SUM(AK188:AK191)","v":-73328884.295719042},{"$f":"SUM(AL188:AL191)","v":-76550623.004793212},{"$f":"SUM(AM188:AM191)","v":-79872162.598608598},-82865379.197564334,null,-79872162.598608598,{"$f":"AP192-AE192","v":-10692165.598608598},185,null,null,null,null,"Total",null,{"$f":"SUM(AY188:AY191)","v":-69179997},{"$f":"AP192","v":-79872162.598608598},{"$f":"AZ192-AY192","v":-10692165.598608598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187]
[{"$f":"+A187+1","v":1117},"System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR195,FALSE)","v":0},null,188,{"$f":"+AS187+1","v":176},null,"System Net Utility Plant"]
[1118,null,"Production",null,null,null,null,7142436.9999999758,7050813.219999983,6969807.7799999835,6873056.9099999852,6790673.22999998,6710064.2899999954,6608716.0799999926,6564401.3100000052,6535489.629999999,6506242.0899999999,6457426.9499999993,6370160.3400000045,{"$f":"T156+T167+T174+T181+T188","v":6280167.6500000041},6225366.5100000026,6157799.9899999956,6166878.2399999965,6102944.4300000053,6004535.6800000016,5937905.9799999921,5916438.959999999,5885765.0799999963,5857870.0100000026,5829284.9500000002,5753167.3899999969,null,{"$f":"AG156+AG167+AG174+AG181+AG188","v":6035551.778749994},null,{"$f":"AE196","v":5753167.3899999969},{"$f":"AG196","v":6035551.778749994},{"$f":"AK156+AK167+AK174+AK181+AK188","v":4394444.8694717325},2794689.4341634503,741486.21549132373,-747056.04925908241,null,741486.21549132373,{"$f":"AP196-AE196","v":-5011681.1745086731},189,177,null,null,"Production",null,null,{"$f":"AY156+AY167+AY174+AY181+AY188","v":5753167.3899999969},{"$f":"AP196","v":741486.21549132373},{"$f":"AZ196-AY196","v":-5011681.1745086731}]
[1119,null,"Distribution - Wyoming",null,null,null,null,40207831.760000005,39802595.964000002,39405558.614000008,39112103.284000009,39157283.173999995,40157173.843999997,40446155.383999988,40492488.333999991,40754798.054000005,38904180.813999996,40246790.48399999,41248042.734000005,{"$f":"T157+T168+T175+T182+T189","v":41008228.724000007},41327500.074000008,41401411.894000031,41693037.204000004,42184143.764000021,42778254.914000012,43186471.653999999,42579042.41399999,43776466.253999993,43838451.864000015,44021471.743999995,43795072.294,null,{"$f":"AG157+AG168+AG175+AG182+AG189","v":42526336.50150001},null,{"$f":"AE197","v":43795072.294},{"$f":"AG197","v":42526336.50150001},45756960.019400716,49662515.531380914,50977071.779688627,54001212.580222741,null,50977071.779688627,{"$f":"AP197-AE197","v":7181999.4856886268},190,178,null,null,"Distribution - Wyoming",null,null,{"$f":"AY157+AY168+AY175+AY182+AY189","v":43795072.294},{"$f":"AP197","v":50977071.779688627},{"$f":"AZ197-AY197","v":7181999.4856886268}]
[1120,null,"Distribution - Utah",null,null,null,null,1253031253.77,1267148509.7259998,1304439579.1959996,1277466328.3559997,1281223293.4060001,1307524728.1459999,1309806436.256,1309310081.2160001,1332197714.1160002,1308572246.0460005,1313657948.2760003,1327268692.438,{"$f":"T183+T176+T169+T163+T158+T190","v":1324514638.4280005},1335206535.8980002,1352832352.5660005,1353892563.7080007,1359132692.0280006,1366190433.2579999,1365735778.6880004,1376305846.2260001,1387759748.5480003,1443042935.9180002,1453667896.5566998,1479737841.0359998,null,{"$f":"AG183+AG176+AG169+AG163+AG158+AG190","v":1376815390.7133083},null,{"$f":"AE198","v":1479737841.0359998},{"$f":"AG198","v":1376815390.7133083},{"$f":"AK183+AK176+AK169+AK163+AK158+AK190","v":1516848561.9618425},1626143325.9248319,1669461480.6417894,1765629771.1139753,null,1669461480.6417894,{"$f":"AP198-AE198","v":189723639.60578966},191,179,null,null,"Distribution - Utah",null,null,{"$f":"AY183+AY176+AY169+AY163+AY158+AY190","v":1479737841.0359998},{"$f":"AP198","v":1669461480.6417894},{"$f":"AZ198-AY198","v":189723639.60578966}]
[1121,null,"General",null,null,null,null,49918069.450000018,50373302.929999962,60942440.620000064,54492001.820000097,53008674.200000077,34397453.800000012,33761425.150000036,33977928.520000085,34205750.500000089,92609716.030000031,93224306.620000064,94835692.060000032,{"$f":"T184+T177+T170+T159+T191","v":95285547.720000044},94538981.420000046,94581573.39000003,94482089.460000023,95598364.249999985,97378137.279999986,96521104.239999995,97487355.730000004,98136276.480000049,98168855.100000024,98893086.070000008,108593032.51000002,null,{"$f":"AG184+AG177+AG170+AG159+AG191","v":96898811.118749991},null,{"$f":"AE199","v":108593032.51000002},{"$f":"AG199","v":96898811.118749991},{"$f":"AK184+AK177+AK170+AK159+AK191","v":108388622.8549054},133301504.85736439,131688341.53327087,137524551.01854497,null,131688341.53327087,{"$f":"AP199-AE199","v":23095309.023270845},192,180,null,null,"General",null,null,{"$f":"AY184+AY177+AY170+AY159+AY191","v":108593032.51000002},{"$f":"AP199","v":131688341.53327087},{"$f":"AZ199-AY199","v":23095309.023270845}]
[1122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,181]
[1123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,182]
[1124,null,"System Net Utility Plant",null,null,null,null,1350299591.98,1364375221.8399999,1411757386.2099998,1377943490.3699999,1380179924.0100002,1388789420.0799999,1390622732.8700001,1390344899.3800001,1413693752.3000002,1446592384.9800005,1453586472.3300004,1469722587.572,{"$f":"SUM(T196:T199)","v":1467088582.5220006},1477298383.9020004,1494973137.8400006,1496234568.6120007,1503018144.4720006,1512351361.132,1511381260.5620005,1522288683.3300002,1535558256.3620005,1590908112.8920002,1602411739.3206997,1637879113.2299998,null,{"$f":"SUM(AG196:AG199)","v":1522276090.1123085},null,{"$f":"AE202","v":1637879113.2299998},{"$f":"AG202","v":1522276090.1123085},{"$f":"SUM(AK196:AK199)","v":1675388589.7056203},{"$f":"SUM(AL196:AL199)","v":1811902035.7477407},{"$f":"SUM(AM196:AM199)","v":1852868380.1702402},1956408478.6634839,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR202,FALSE)","v":1852868380.1702402},{"$f":"AP202-AE202","v":214989266.94024038},195,183,null,null,"System Net Utility Plant",null,null,{"$f":"SUM(AY196:AY199)","v":1637879113.2299998},{"$f":"AP202","v":1852868380.1702402},{"$f":"AZ202-AY202","v":214989266.94024038}]
[1125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,184]
[1126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,185]
[1127,"WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,186,null,"WORKING CAPITAL"]
[1128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,187]
[1129,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,188,null,154,"Plant Materials & Operating Supplies"]
[1130,null,null,"Distribution - Wyoming",null,null,null,443696.51509488805,448370.22295138967,460716.41170605773,485256.43154477002,464657.51323693426,451866.77583593992,532243.11721954041,687914.2861699278,489442.66756309633,681462.19206866773,701604.63007660781,652447.39337534853,{"$f":"+T210*'ROR-Model'!$N$2","v":709917.16345715569},{"$f":"+U210*'ROR-Model'!$N$2","v":722974.81261236896},{"$f":"+V210*'ROR-Model'!$N$2","v":581593.61569174181},{"$f":"+W210*'ROR-Model'!$N$2","v":742224.9196425121},{"$f":"+X210*'ROR-Model'!$N$2","v":753320.08789409988},{"$f":"+Y210*'ROR-Model'!$N$2","v":624093.35457589396},{"$f":"+Z210*'ROR-Model'!$N$2","v":713408.46044002601},{"$f":"+AA210*'ROR-Model'!$N$2","v":661518.24082107807},{"$f":"+AB210*'ROR-Model'!$N$2","v":610251.73995109485},{"$f":"+AC210*'ROR-Model'!$N$2","v":655642.82229046721},{"$f":"+AD210*'ROR-Model'!$N$2","v":659854.55139266991},{"$f":"+AE210*'ROR-Model'!$N$2","v":573201.21513887274},null,{"$f":"(SUM(T208:AD208)+(0.5*AE208)+(0.5*S208))/12","v":670635.33941885154},null,{"$f":"AE208","v":573201.21513887274},{"$f":"AG208","v":670635.33941885154},{"$f":"+'RB FORECAST'!AJ210","v":651607.52469063306},{"$f":"+'RB FORECAST'!AG210","v":573201.21513887274},{"$f":"+'RB FORECAST'!BA210","v":651607.52469063306},{"$f":"+'RB FORECAST'!AW210","v":573201.21513887274},null,651607.52469063306,{"$f":"AP208-AE208","v":78406.309551760321},201,189,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE208","v":573201.21513887274},{"$f":"AP208","v":651607.52469063306},{"$f":"AZ208-AY208","v":78406.309551760321}]
[1131,null,null,"Distribution - Utah",null,null,null,12566746.574905111,12699119.267048609,13048798.42829394,13743841.548455229,13160421.626763064,12798151.584164059,15074638.052780457,19483688.073830068,13862407.652436903,19300946.427931331,19871437.529923391,18412386.966624651,{"$f":"+T210*'ROR-Model'!$M$2","v":20426687.486542843},{"$f":"+U210*'ROR-Model'!$M$2","v":20802399.657387629},{"$f":"+V210*'ROR-Model'!$M$2","v":16734390.494308257},{"$f":"+W210*'ROR-Model'!$M$2","v":21356289.52035749},{"$f":"+X210*'ROR-Model'!$M$2","v":21675534.562105902},{"$f":"+Y210*'ROR-Model'!$M$2","v":17957249.905424103},{"$f":"+Z210*'ROR-Model'!$M$2","v":20527143.759559978},{"$f":"+AA210*'ROR-Model'!$M$2","v":19034088.859178923},{"$f":"+AB210*'ROR-Model'!$M$2","v":17558980.430048902},{"$f":"+AC210*'ROR-Model'!$M$2","v":18865033.447709534},{"$f":"+AD210*'ROR-Model'!$M$2","v":18986218.958607331},{"$f":"+AE210*'ROR-Model'!$M$2","v":16492913.104861127},null,{"$f":"(SUM(T209:AD209)+(0.5*AE209)+(0.5*S209))/12","v":19281388.926414482},null,{"$f":"AE209","v":16492913.104861127},{"$f":"AG209","v":19281388.926414482},{"$f":"+'RB FORECAST'!AJ211","v":18748924.460309371},{"$f":"+'RB FORECAST'!AG211","v":16492913.104861127},{"$f":"+'RB FORECAST'!BA211","v":18748924.460309371},{"$f":"+'RB FORECAST'!AW211","v":16492913.104861127},null,18748924.460309371,{"$f":"AP209-AE209","v":2256011.3554482441},202,190,null,null,null,"Distribution - Utah",null,{"$f":"+AE209","v":16492913.104861127},{"$f":"AP209","v":18748924.460309371},{"$f":"AZ209-AY209","v":2256011.3554482441}]
[1132,null,null,"Total",null,null,null,13010443.09,13147489.49,13509514.84,14229097.98,13625079.140000001,13250018.359999999,15606881.17,20171602.359999999,14351850.32,19982408.620000001,20573042.16,19064834.359999999,21136604.649999999,21525374.469999999,17315984.109999999,22098514.440000001,22428854.650000002,18581343.259999998,21240552.220000003,19695607.100000001,18169232.169999998,19520676.27,19646073.510000002,17066114.32,null,{"$f":"(SUM(T210:AD210)+(0.5*AE210)+(0.5*S210))/12","v":19952024.265833333},null,{"$f":"SUM(AI208:AI209)","v":17066114.32},{"$f":"SUM(AJ208:AJ209)","v":19952024.265833333},{"$f":"SUM(AK208:AK209)","v":19400531.985000003},17066114.32,19400531.985000003,17066114.32,null,19400531.985000003,{"$f":"AP210-AE210","v":2334417.6650000028},203,191,null,null,null,"Total",null,{"$f":"SUM(AY208:AY209)","v":17066114.32},{"$f":"SUM(AZ208:AZ209)","v":19400531.985000003},{"$f":"AZ210-AY210","v":2334417.6650000028}]
[1133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,192]
[1134,"1641","Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,193,null,"1641","Gas Stored Underground"]
[1135,null,null,"Production",null,null,null,29848683.370000001,18583033.52,6166884.8899999997,4699533.51,13360087,27776654.199999999,42002346.57,56135251.619999997,66798582.119999997,69627001.849999994,59708122.009999998,40325369.939999998,30248596.289999999,14896410.619999999,9447138.7100000009,6488848.2999999998,11612623.98,26098151.32,41844180.149999999,55069784.969999999,68899212.390000001,68125004.799999997,50875669,43864860.969999999,null,{"$f":"AE213","v":43864860.969999999},null,{"$f":"AE213","v":43864860.969999999},{"$f":"AG213","v":43864860.969999999},{"$f":"+'RB FORECAST'!AJ215","v":35941327.755097292},{"$f":"+'RB FORECAST'!AG215","v":43864860.969999999},{"$f":"+'RB FORECAST'!BA215","v":43864860.970000006},{"$f":"+'RB FORECAST'!AW215","v":43864860.969999999},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR213,FALSE)","v":43864860.970000006},{"$f":"AP213-AE213","v":0},206,194,null,null,null,"Production",null,{"$f":"+AE213","v":43864860.969999999},{"$f":"AP213","v":43864860.970000006},{"$f":"AZ213-AY213","v":0}]
[1136,null,null,"Total",null,null,null,29848683.370000001,18583033.52,6166884.8899999997,4699533.51,13360087,27776654.199999999,42002346.57,56135251.619999997,66798582.119999997,69627001.849999994,59708122.009999998,40325369.939999998,{"$f":"SUM(T213)","v":30248596.289999999},14896410.619999999,9447138.7100000009,6488848.2999999998,11612623.98,26098151.32,41844180.149999999,55069784.969999999,68899212.390000001,68125004.799999997,50875669,43864860.969999999,null,{"$f":"SUM(AG213)","v":43864860.969999999},null,{"$f":"+AI213","v":43864860.969999999},{"$f":"+AJ213","v":43864860.969999999},{"$f":"SUM(AK213)","v":35941327.755097292},{"$f":"SUM(AL213)","v":43864860.969999999},{"$f":"SUM(AM213)","v":43864860.970000006},43864860.969999999,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR214,FALSE)","v":43864860.970000006},{"$f":"SUM(AQ213)","v":0},207,195,null,null,null,"Total",null,{"$f":"SUM(AY213)","v":43864860.969999999},{"$f":"AP214","v":43864860.970000006},{"$f":"AZ214-AY214","v":0}]
[1137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,196]
[1138,"165","Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,197,null,"165","Prepayments"]
[1139,null,null,"General",null,null,null,3377143.73,2970990.54,2508734.11,2203311.92,3856199.4,5003543.6900000004,4232702.12,3491285.2800000003,2875713.3,2135829.17,1918812.5,3605511.91,3360549.26,2837558.39,2291818.08,2055142.66,2777911.59,4196506.72,3661277.02,3047935.25,2678520.1,2973285.69,3442335.01,3888116.7,null,{"$f":"(SUM(T217:AD217)+(0.5*AE217)+(0.5*S217))/12","v":3089137.8395833336},null,{"$f":"AE217","v":3888116.7},{"$f":"AG217","v":3089137.8395833336},{"$f":"+'RB FORECAST'!AJ219","v":3168911.4941666671},{"$f":"+'RB FORECAST'!AG219","v":3888116.7},{"$f":"+'RB FORECAST'!BA219","v":3168911.4941666671},{"$f":"+'RB FORECAST'!AW219","v":3888116.7},null,3168911.4941666671,{"$f":"AP217-AE217","v":-719205.20583333308},210,198,null,null,null,"General",null,{"$f":"+AE217","v":3888116.7},{"$f":"AP217","v":3168911.4941666671},{"$f":"AZ217-AY217","v":-719205.20583333308}]
[1140,null,null,"Total",null,null,null,3377143.73,2970990.54,2508734.11,2203311.92,3856199.4,5003543.6900000004,4232702.12,3491285.2800000003,2875713.3,2135829.17,1918812.5,3605511.91,{"$f":"SUM(T217)","v":3360549.26},2837558.39,2291818.08,2055142.66,2777911.59,4196506.72,3661277.02,3047935.25,2678520.1,2973285.69,3442335.01,3888116.7,null,{"$f":"(SUM(T218:AD218)+(0.5*AE218)+(0.5*S218))/12","v":3089137.8395833336},null,{"$f":"AE218","v":3888116.7},{"$f":"AG218","v":3089137.8395833336},{"$f":"SUM(AK217)","v":3168911.4941666671},{"$f":"SUM(AL217)","v":3888116.7},{"$f":"SUM(AM217)","v":3168911.4941666671},3888116.7,null,3168911.4941666671,{"$f":"AP218-AE218","v":-719205.20583333308},211,199,null,null,null,"Total",null,{"$f":"SUM(AY217)","v":3888116.7},{"$f":"AP218","v":3168911.4941666671},{"$f":"AZ218-AY218","v":-719205.20583333308}]
[1141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,200]
[1142,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,201,null,"190008","Accum Deferred Income Tax Federal"]
[1143,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T221:AD221)+(0.5*AE221)+(0.5*S221))/12","v":0},null,{"$f":"AE221","v":0},{"$f":"AG221","v":0},{"$f":"+'RB FORECAST'!AJ223","v":0},{"$f":"+'RB FORECAST'!AG223","v":0},{"$f":"+'RB FORECAST'!BA223","v":0},{"$f":"+'RB FORECAST'!AW223","v":0},null,0,{"$f":"AP221-AE221","v":0},214,202,null,null,null,"Production",null,{"$f":"+AE221","v":0},{"$f":"AP221","v":0},{"$f":"AZ221-AY221","v":0}]
[1144,null,null,"Distribution - Wyoming",null,null,null,103482.99159999996,103783.81424999992,102580.5236500004,100173.94244999999,101377.23305000018,101377.23305000018,102279.70099999975,102580.52364999973,102580.52365000006,101978.8783499998,102978.04221,111393.36432000026,112387.94792999978,112387.94792999978,112387.94792999978,111393.36432000026,112056.42006000018,112387.94792999978,113051.00367000044,115040.17088999985,112056.42005999981,113051.0036699997,0,0,null,{"$f":"(SUM(T222:AD222)+(0.5*AE222)+(0.5*S222))/12","v":98491.404712499949},null,{"$f":"AE222","v":0},{"$f":"AG222","v":98491.404712499949},{"$f":"+'RB FORECAST'!AJ224","v":0},{"$f":"+'RB FORECAST'!AG224","v":0},{"$f":"+'RB FORECAST'!BA224","v":0},{"$f":"+'RB FORECAST'!AW224","v":0},null,0,{"$f":"AP222-AE222","v":0},215,203,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE222","v":0},{"$f":"AP222","v":0},{"$f":"AZ222-AY222","v":0}]
[1145,null,null,"Distribution - Utah",null,null,null,2904743.5084000002,2904442.6857500002,2905645.9763499997,2908052.55755,2906849.2669499996,2906849.2669499996,2905946.7990000001,2905645.9763500001,2905645.9763500001,2906247.6216500001,2989455.6577900001,3203885.33568,3202890.7520700004,3202890.7520700004,3202890.7520700004,3203885.33568,3203222.2799399998,3202890.7520700004,3202227.6963299997,3200238.5291100005,3203222.2799400003,3202227.6963300006,0,0,null,{"$f":"(SUM(T223:AD223)+(0.5*AE223)+(0.5*S223))/12","v":2802377.4577875002},null,{"$f":"AE223","v":0},{"$f":"AG223","v":2802377.4577875002},{"$f":"+'RB FORECAST'!AJ225","v":0},{"$f":"+'RB FORECAST'!AG225","v":0},{"$f":"+'RB FORECAST'!BA225","v":0},{"$f":"+'RB FORECAST'!AW225","v":0},null,0,{"$f":"AP223-AE223","v":0},216,204,null,null,null,"Distribution - Utah",null,{"$f":"+AE223","v":0},{"$f":"AP223","v":0},{"$f":"AZ223-AY223","v":0}]
[1146,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T224:AD224)+(0.5*AE224)+(0.5*S224))/12","v":0},null,{"$f":"AE224","v":0},{"$f":"AG224","v":0},{"$f":"+'RB FORECAST'!AJ226","v":0},{"$f":"+'RB FORECAST'!AG226","v":0},{"$f":"+'RB FORECAST'!BA226","v":0},{"$f":"+'RB FORECAST'!AW226","v":0},null,0,{"$f":"AP224-AE224","v":0},217,205,null,null,null,"General",null,{"$f":"+AE224","v":0},{"$f":"AP224","v":0},{"$f":"AZ224-AY224","v":0}]
[1147,null,null,"Total",null,null,null,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3092433.7,3315278.7,{"$f":"SUM(T221:T224)","v":3315278.7},3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,0,0,null,{"$f":"SUM(AG221:AG224)","v":2900868.8625000003},null,{"$f":"AE225","v":0},{"$f":"AG225","v":2900868.8625000003},{"$f":"SUM(AK221:AK224)","v":0},{"$f":"SUM(AL221:AL224)","v":0},{"$f":"SUM(AM221:AM224)","v":0},0,null,0,{"$f":"AP225-AE225","v":0},218,206,null,null,null,"Total",null,{"$f":"SUM(AY221:AY224)","v":0},{"$f":"AP225","v":0},{"$f":"AZ225-AY225","v":0}]
[1148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,207]
[1149,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,208,null,"190009","Accum Deferred Income Tax State"]
[1150,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T228:AD228)+(0.5*AE228)+(0.5*S228))/12","v":0},null,{"$f":"AE228","v":0},{"$f":"AG228","v":0},{"$f":"+'RB FORECAST'!AJ230","v":0},{"$f":"+'RB FORECAST'!AG230","v":0},{"$f":"+'RB FORECAST'!BA230","v":0},{"$f":"+'RB FORECAST'!AW230","v":0},null,0,{"$f":"AP228-AE228","v":0},221,209,null,null,null,"Production",null,{"$f":"+AE228","v":0},{"$f":"AP228","v":0},{"$f":"AZ228-AY228","v":0}]
[1151,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T229:AD229)+(0.5*AE229)+(0.5*S229))/12","v":0},null,{"$f":"AE229","v":0},{"$f":"AG229","v":0},{"$f":"+'RB FORECAST'!AJ231","v":0},{"$f":"+'RB FORECAST'!AG231","v":0},{"$f":"+'RB FORECAST'!BA231","v":0},{"$f":"+'RB FORECAST'!AW231","v":0},null,0,{"$f":"AP229-AE229","v":0},222,210,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE229","v":0},{"$f":"AP229","v":0},{"$f":"AZ229-AY229","v":0}]
[1152,null,null,"Distribution - Utah",null,null,null,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,265064.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,0,0,null,{"$f":"(SUM(T230:AD230)+(0.5*AE230)+(0.5*S230))/12","v":248645.12749999994},null,{"$f":"AE230","v":0},{"$f":"AG230","v":248645.12749999994},{"$f":"+'RB FORECAST'!AJ232","v":0},{"$f":"+'RB FORECAST'!AG232","v":0},{"$f":"+'RB FORECAST'!BA232","v":0},{"$f":"+'RB FORECAST'!AW232","v":0},null,0,{"$f":"AP230-AE230","v":0},223,211,null,null,null,"Distribution - Utah",null,{"$f":"+AE230","v":0},{"$f":"AP230","v":0},{"$f":"AZ230-AY230","v":0}]
[1153,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T231:AD231)+(0.5*AE231)+(0.5*S231))/12","v":0},null,{"$f":"AE231","v":0},{"$f":"AG231","v":0},{"$f":"+'RB FORECAST'!AJ233","v":0},{"$f":"+'RB FORECAST'!AG233","v":0},{"$f":"+'RB FORECAST'!BA233","v":0},{"$f":"+'RB FORECAST'!AW233","v":0},null,0,{"$f":"AP231-AE231","v":0},224,212,null,null,null,"General",null,{"$f":"+AE231","v":0},{"$f":"AP231","v":0},{"$f":"AZ231-AY231","v":0}]
[1154,null,null,"Total",null,null,null,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,265064.86,284165.86,{"$f":"SUM(T228:T231)","v":284165.86},284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,0,0,null,{"$f":"SUM(AG228:AG231)","v":248645.12749999994},null,{"$f":"AE232","v":0},{"$f":"AG232","v":248645.12749999994},{"$f":"SUM(AK228:AK231)","v":0},{"$f":"SUM(AL228:AL231)","v":0},{"$f":"SUM(AM228:AM231)","v":0},0,null,0,{"$f":"AP232-AE232","v":0},225,213,null,null,null,"Total",null,{"$f":"SUM(AY228:AY231)","v":0},{"$f":"AP232","v":0},{"$f":"AZ232-AY232","v":0}]
[1155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,214]
[1156,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,215,null,2351,"Customer Deposits"]
[1157,null,null,"Distribution - Wyoming",null,null,null,-378156.09,-386803.76,-392760.12,-305926.01,-263670.98,-254902.2,-248481.93,-246252.16,-240272.76,-221969.47,-221501.39,-215378.57,-221002.83000000002,-220698.21,-220903.5,-212987.88,-215751.03,-220463.88,-229050.88,-220410.04,-228455.94,-236908.91,-240826.97,-239266.64,null,{"$f":"(SUM(T235:AD235)+(0.5*AE235)+(0.5*S235))/12","v":-224565.22291666668},null,{"$f":"AE235","v":-239266.64},{"$f":"AG235","v":-224565.22291666668},{"$f":"+'RB FORECAST'!AJ237","v":-230410.11833333332},{"$f":"+'RB FORECAST'!AG237","v":-239266.64},{"$f":"+'RB FORECAST'!BA237","v":-230410.11833333332},{"$f":"+'RB FORECAST'!AW237","v":-239266.64},null,-230410.11833333332,{"$f":"AP235-AE235","v":8856.5216666666965},228,216,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE235","v":-239266.64},{"$f":"AP235","v":-230410.11833333332},{"$f":"AZ235-AY235","v":8856.5216666666965}]
[1158,null,null,"Distribution - Utah",null,null,null,-10648835.790000001,-10679564.41,-10086966.850000001,-7958913.9800000004,-6977290.3399999999,-6696206.7599999998,-6475111.6000000006,-6374633.1399999997,-6021041.6800000006,-5533261.6800000006,-5416221.2700000005,-5365761.91,-5442267.4199999999,-5479939.7000000002,-5580513.54,-5675851.3300000001,-5655519.9500000002,-5727052.5300000003,-5797328.0200000005,-5859411.5099999998,-5946528.75,-6100290.4699999997,-6124712.1200000001,-6186272.9700000007,null,{"$f":"(SUM(T236:AD236)+(0.5*AE236)+(0.5*S236))/12","v":-5763786.0650000004},null,{"$f":"AE236","v":-6186272.9700000007},{"$f":"AG236","v":-5763786.0650000004},{"$f":"+'RB FORECAST'!AJ238","v":-5974990.1616666662},{"$f":"+'RB FORECAST'!AG238","v":-6186272.9700000007},{"$f":"+'RB FORECAST'!BA238","v":-5974990.1616666662},{"$f":"+'RB FORECAST'!AW238","v":-6186272.9700000007},null,-5974990.1616666662,{"$f":"AP236-AE236","v":211282.80833333451},229,217,null,null,null,"Distribution - Utah",null,{"$f":"+AE236","v":-6186272.9700000007},{"$f":"AP236","v":-5974990.1616666662},{"$f":"AZ236-AY236","v":211282.80833333451}]
[1159,null,null,"Total",null,null,null,-11026991.880000001,-11066368.17,-10479726.970000001,-8264839.9900000002,-7240961.3200000003,-6951108.96,-6723593.5300000003,-6620885.2999999998,-6261314.4400000004,-5755231.1500000004,-5637722.6600000001,-5581140.4800000004,{"$f":"SUM(T235:T236)","v":-5663270.25},-5700637.9100000001,-5801417.04,-5888839.21,-5871270.9800000004,-5947516.4100000001,-6026378.9000000004,-6079821.5499999998,-6174984.6900000004,-6337199.3799999999,-6365539.0899999999,-6425539.6100000003,null,{"$f":"(SUM(T237:AD237)+(0.5*AE237)+(0.5*S237))/12","v":-5988351.2879166668},null,{"$f":"AE237","v":-6425539.6100000003},{"$f":"AG237","v":-5988351.2879166668},{"$f":"SUM(AK235:AK236)","v":-6205400.2799999993},{"$f":"SUM(AL235:AL236)","v":-6425539.6100000003},{"$f":"SUM(AM235:AM236)","v":-6205400.2799999993},-6425539.6100000003,null,-6205400.2799999993,{"$f":"AP237-AE237","v":220139.33000000101},230,218,null,null,null,"Total",null,{"$f":"SUM(AY235:AY236)","v":-6425539.6100000003},{"$f":"AP237","v":-6205400.2799999993},{"$f":"AZ237-AY237","v":220139.33000000101}]
[1160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,219]
[1161,252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,220,null,252,"Misc Customer Credits"]
[null,null,null,"Distribution - Wyoming",null,null,null,-583737.59,-628047.74,-648533.07000000007,-648533.07000000007,-648533.07000000007,-648533.07000000007,-784066.38,-786124.38,-786124.38,-990438.78,-990438.78,-933324.25,-923324.25,-919324.25,-917863.13,-921664.41,-919694.05,-1106748.1000000001,-930794.96,-933636.78,-981496.63,-915892.77,-891892.77,-646556.32999999996,null,{"$f":"(SUM(T240:AD240)+(0.5*AE240)+(0.5*S240))/12","v":-929356.03249999986},null,{"$f":"AE240","v":-646556.32999999996},{"$f":"AG240","v":-929356.03249999986},{"$f":"+'RB FORECAST'!AJ242","v":-589036.88726305286},{"$f":"+'RB FORECAST'!AG242","v":-507866.81531868799},{"$f":"+'RB FORECAST'!BA242","v":-418403.3859762926},{"$f":"+'RB FORECAST'!AW242","v":-321025.70047192747},null,-418403.3859762926,{"$f":"AP240-AE240","v":228152.94402370736},233,221,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE240","v":-646556.32999999996},{"$f":"AP240","v":-418403.3859762926},{"$f":"AZ240-AY240","v":228152.94402370736}]
[{"$f":"+A239+1","v":1162},null,null,"Distribution - Utah",null,null,null,-29788065.789999999,-30224348.130000003,-31842997.940000001,-30304073.899999999,-29655646.43,-33148751.210000001,-29157169.949999999,-28967033.080000002,-32614826.920000002,-28616114.829999998,-28352039.809999999,-30623307.969999999,-27873772.190000001,-27451125.5,-30758135.620000001,-26865676.27,-26675013.779999997,-31368834.029999997,-25622933.02,-25412403.899999999,-28725327.920000002,-24715578.59,-24416594.359999999,-23880667.470000003,null,{"$f":"(SUM(T241:AD241)+(0.5*AE241)+(0.5*S241))/12","v":-27261448.575000003},null,{"$f":"AE241","v":-23880667.470000003},{"$f":"AG241","v":-27261448.575000003},{"$f":"+'RB FORECAST'!AJ243","v":-21382486.677425914},{"$f":"+'RB FORECAST'!AG243","v":-18519356.984681312},{"$f":"+'RB FORECAST'!BA243","v":-15257074.167431312},{"$f":"+'RB FORECAST'!AW243","v":-11706198.099528078},null,-15257074.167431312,{"$f":"AP241-AE241","v":8623593.3025686909},234,222,null,null,null,"Distribution - Utah",null,{"$f":"+AE241","v":-23880667.470000003},{"$f":"AP241","v":-15257074.167431312},{"$f":"AZ241-AY241","v":8623593.3025686909}]
[1163,null,null,"Total",null,null,null,-30371803.379999999,-30852395.870000001,-32491531.010000002,-30952606.969999999,-30304179.5,-33797284.280000001,-29941236.329999998,-29753157.460000001,-33400951.300000001,-29606553.609999999,-29342478.59,-31556632.219999999,{"$f":"SUM(T240:T241)","v":-28797096.440000001},-28370449.75,-31675998.75,-27787340.68,-27594707.829999998,-32475582.129999999,-26553727.98,-26346040.68,-29706824.550000001,-25631471.359999999,{"$f":"SUM(AD240:AD241)","v":-25308487.129999999},-24527223.800000001,null,{"$f":"(SUM(T242:AD242)+(0.5*AE242)+(0.5*S242))/12","v":-28190804.607499998},null,{"$f":"AE242","v":-24527223.800000001},{"$f":"AG242","v":-28190804.607499998},{"$f":"SUM(AK240:AK241)","v":-21971523.564688966},{"$f":"SUM(AL240:AL241)","v":-19027223.800000001},{"$f":"SUM(AM240:AM241)","v":-15675477.553407604},-12027223.800000006,null,-15675477.553407604,{"$f":"AP242-AE242","v":8851746.2465923969},235,223,null,null,null,"Total",null,{"$f":"SUM(AY240:AY241)","v":-24527223.800000001},{"$f":"SUM(AZ240:AZ241)","v":-15675477.553407604},{"$f":"SUM(BA240:BA241)","v":8851746.2465923987}]
[1164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,224]
[1165,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,225,null,2531,"Unclaimed Customer Deposits"]
[1166,null,null,"General",null,null,null,-77756.900000000009,-77255.790000000008,-77792.070000000007,-78498.7,-76997.52,-78929.540000000008,-80053.52,-81422.740000000005,-59052.87,-59914.73,-61839.020000000004,-66056.92,-66740.86,-67757,-67924.55,-67864.320000000007,-68705.37,-69474.259999999995,-71892.14,-61321.36,-49552.14,-54355.75,-58308.46,-63695.87,null,{"$f":"(SUM(T245:AD245)+(0.5*AE245)+(0.5*S245))/12","v":-64064.383750000001},null,{"$f":"AE245","v":-63695.87},{"$f":"AG245","v":-64064.383750000001},{"$f":"+'RB FORECAST'!AJ247","v":-64168.930833333347},{"$f":"+'RB FORECAST'!AG247","v":-63695.87},{"$f":"+'RB FORECAST'!BA247","v":-64168.930833333347},{"$f":"+'RB FORECAST'!AW247","v":-63695.87},null,-64168.930833333347,{"$f":"AP245-AE245","v":-473.06083333334391},238,226,null,null,null,"General",null,{"$f":"+AE245","v":-63695.87},{"$f":"AP245","v":-64168.930833333347},{"$f":"AZ245-AY245","v":-473.06083333334391}]
[1167,null,null,"Total",null,null,null,-77756.900000000009,-77255.790000000008,-77792.070000000007,-78498.7,-76997.52,-78929.540000000008,-80053.52,-81422.740000000005,-59052.87,-59914.73,-61839.020000000004,-66056.92,{"$f":"+T245","v":-66740.86},-67757,-67924.55,-67864.320000000007,-68705.37,-69474.259999999995,-71892.14,-61321.36,-49552.14,-54355.75,-58308.46,-63695.87,null,{"$f":"+AG245","v":-64064.383750000001},null,{"$f":"AE246","v":-63695.87},{"$f":"AG246","v":-64064.383750000001},{"$f":"+AK245","v":-64168.930833333347},{"$f":"+AL245","v":-63695.87},{"$f":"+AM245","v":-64168.930833333347},-63695.87,null,-64168.930833333347,{"$f":"AP246-AE246","v":-473.06083333334391},239,227,null,null,null,"Total",null,{"$f":"SUM(AY245)","v":-63695.87},{"$f":"AP246","v":-64168.930833333347},{"$f":"AZ246-AY246","v":-473.06083333334391}]
[1168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR246+1","v":240},{"$f":"+AS246+1","v":228}]
[1169,255,"Deferred Inyestment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,229,null,255,"Deferred Inyestment Tax Credits"]
[1170,null,null,"Production",null,null,null,-14689.99,-13786.35,-12882.710000000001,-11979.07,-11075.43,-10171.790000000001,-9268.15,-8364.51,-7460.87,-6557.2300000000005,-5653.59,-4749.92,-4479.67,-4209.42,-3939.17,-3668.92,-3398.67,-3128.42,-2858.17,-2587.92,-2317.67,-2047.42,-1777.17,-1506.8700000000001,null,{"$f":"(SUM(T249:AD249)+(0.5*AE249)+(0.5*S249))/12","v":-3128.4179166666654},null,{"$f":"AE249","v":-1506.8700000000001},{"$f":"AG249","v":-3128.4179166666654},{"$f":"+'RB FORECAST'!AJ251","v":-1182.8073963001209},{"$f":"+'RB FORECAST'!AG251","v":-770.06280357111984},{"$f":"+'RB FORECAST'!BA251","v":-493.71049396078519},{"$f":"+'RB FORECAST'!AW251","v":-217.35801554762295},null,-493.71049396078519,{"$f":"AP249-AE249","v":1013.1595060392149},242,230,null,null,null,"Production",null,{"$f":"+AE249","v":-1506.8700000000001},{"$f":"AP249","v":-493.71049396078519},{"$f":"AZ249-AY249","v":1013.1595060392149}]
[1171,null,null,"Distribution - Wyoming",null,null,null,-18100.236303999995,-17625.03949499999,-16898.997016000063,-15993.084572999998,-15669.61908200003,-15154.044467000029,-14768.782639999963,-14290.526040999961,-13768.831846000008,-13169.441828999974,-12426.899327999998,-12024.806640000028,-11719.051007999977,-11305.931030999978,-10892.81105399998,-10386.950448000023,-10036.876200000015,-9653.4511229999807,-9294.8463740000352,-9035.522936999987,-8389.2708639999837,-8048.1745849999788,-7453.5529859999997,-7047.7448669999994,null,{"$f":"(SUM(T250:AD250)+(0.5*AE250)+(0.5*S250))/12","v":-9646.0595302916608},null,{"$f":"AE250","v":-7047.7448669999994},{"$f":"AG250","v":-9646.0595302916608},{"$f":"+'RB FORECAST'!AJ252","v":-5196.3137232417657},{"$f":"+'RB FORECAST'!AG252","v":-3276.3035307020641},{"$f":"+'RB FORECAST'!BA252","v":-2100.5370302358601},{"$f":"+'RB FORECAST'!AW252","v":-924.76981158238982},null,-2100.5370302358601,{"$f":"AP250-AE250","v":4947.2078367641388},243,231,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE250","v":-7047.7448669999994},{"$f":"AP250","v":-2100.5370302358601},{"$f":"AZ250-AY250","v":4947.2078367641388}]
[{"$f":"+A250+1","v":1172},null,null,"Distribution - Utah",null,null,null,-508069.42369600001,-493245.6705050001,-478672.76298399991,-464279.72542700003,-449304.240918,-434520.86553299997,-419607.17735999997,-404786.48395900003,-390009.22815400001,-375309.66817100008,-360753.260672,-345856.34336,-333975.66899200005,-322202.35896900005,-310429.04894600005,-298748.47955199995,-286912.1238,-275109.118877,-263281.293626,-251354.18706299999,-239814.00913599998,-227968.67541500003,-216376.86701400002,-204596.24513300002,null,{"$f":"(SUM(T251:AD251)+(0.5*AE251)+(0.5*S251))/12","v":-275116.51046970842},null,{"$f":"AE251","v":-204596.24513300002},{"$f":"AG251","v":-275116.51046970842},{"$f":"+'RB FORECAST'!AJ253","v":-150646.76557823949},{"$f":"+'RB FORECAST'!AG253","v":-96916.464992296998},{"$f":"+'RB FORECAST'!BA253","v":-62136.06939899546},{"$f":"+'RB FORECAST'!AW253","v":-27355.652560967806},null,-62136.06939899546,{"$f":"AP251-AE251","v":142460.17573400456},244,232,null,null,null,"Distribution - Utah",null,{"$f":"+AE251","v":-204596.24513300002},{"$f":"AP251","v":-62136.06939899546},{"$f":"AZ251-AY251","v":142460.17573400456}]
[1173,null,null,"General",null,null,null,-2760.12,-2644.6,-2529.08,-2413.56,-2298.04,-2182.52,-2067,-1951.48,-1835.96,-1720.44,-1604.92,-1489.41,-1440.23,-1391.05,-1341.8700000000001,-1292.69,-1243.51,-1194.33,-1145.1500000000001,-1095.97,-1046.79,-997.61,-948.43000000000006,-899.25,null,{"$f":"(SUM(T252:AD252)+(0.5*AE252)+(0.5*S252))/12","v":-1194.3300000000002},null,{"$f":"AE252","v":-899.25},{"$f":"AG252","v":-1194.3300000000002},{"$f":"+'RB FORECAST'!AJ254","v":-713.26080991244396},{"$f":"+'RB FORECAST'!AG254","v":-465.27867342988793},{"$f":"+'RB FORECAST'!BA254","v":-298.30419366213874},{"$f":"+'RB FORECAST'!AW254","v":-131.32961190224643},null,-298.30419366213874,{"$f":"AP252-AE252","v":600.94580633786131},245,233,null,null,null,"General",null,{"$f":"+AE252","v":-899.25},{"$f":"AP252","v":-298.30419366213874},{"$f":"AZ252-AY252","v":600.94580633786131}]
[1174,null,null,"Total",null,null,null,-543619.77,-527301.66,-510983.55,-494665.44,-478347.33,-462029.22000000003,-445711.10999999993,-429393,-413074.89,-396756.78000000009,-380438.67,-364120.48,{"$f":"SUM(T249:T252)","v":-351614.62},-339108.76,-326602.90000000002,-314097.03999999998,-301591.18000000005,-289085.32,-276579.46000000008,-264073.59999999998,-251567.73999999996,-239061.88,-226556.02000000002,-214050.11000000002,null,{"$f":"(SUM(T253:AD253)+(0.5*AE253)+(0.5*S253))/12","v":-289085.31791666668},null,{"$f":"AE253","v":-214050.11000000002},{"$f":"AG253","v":-289085.31791666668},{"$f":"SUM(AK249:AK252)","v":-157739.14750769379},{"$f":"SUM(AL249:AL252)","v":-101428.11000000007},{"$f":"SUM(AM249:AM252)","v":-65028.621116854243},-28629.110000000066,null,-65028.621116854243,{"$f":"SUM(AQ249:AQ252)","v":149021.48888314579},246,234,null,null,null,"Total",null,{"$f":"SUM(AY249:AY252)","v":-214050.11000000002},{"$f":"AP253","v":-65028.621116854243},{"$f":"AZ253-AY253","v":149021.48888314576}]
[1175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,235]
[1176,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,236,null,2820,"Accum Deferred Income Taxes - Federal"]
[1177,null,null,"Production",null,null,null,-1964136.38,-1959322.05,-1954845.67,-1950222.48,-1946320.13,-1942949.9,-1939270.9300000002,-1916040.1800000002,-1909455.99,-1901970.04,-2270786.6800000002,-1773585.33,-1764032.42,-1754423.62,-1745027.76,-1735310.71,-1726168.69,-1717187.46,-1708223.92,-1718308.81,-1711688.08,-1705841.9500000002,-1986234.1600000001,-1247543.3799999999,null,{"$f":"(SUM(T256:AD256)+(0.5*AE256)+(0.5*S256))/12","v":-1731917.6612500001},null,{"$f":"AE256","v":-1247543.3799999999},{"$f":"AG256","v":-1731917.6612500001},{"$f":"+'RB FORECAST'!AJ258","v":-1063118.8041467019},{"$f":"+'RB FORECAST'!AG258","v":-1105617.7988382203},{"$f":"+'RB FORECAST'!BA258","v":-1113457.2467287355},{"$f":"+'RB FORECAST'!AW258","v":-1200564.0289337407},null,-1113457.2467287355,{"$f":"AP256-AE256","v":134086.13327126438},249,237,null,null,null,"Production",null,{"$f":"+AE256","v":-1247543.3799999999},{"$f":"AP256","v":-1113457.2467287355},{"$f":"AZ256-AY256","v":134086.13327126438}]
[1178,null,null,"Distribution - Wyoming",null,null,null,-10152921.334519997,-10187249.497139992,-10090308.805082038,-9862936.5423149988,-9993103.6513940189,-10004204.30468202,-10106538.992219975,-10181328.828230971,-10428827.058914006,-10380584.456153978,-10194035.380712997,-11215981.322448025,-11311809.588980975,-11309781.057389975,-11319777.347348975,-11221425.791184027,-11300944.223712018,-11342093.830574976,-11414679.756744042,-11584309.969341984,-11572981.42811198,-11670274.08308297,-11223834.491771998,-12674816.449712997,null,{"$f":"(SUM(T257:AD257)+(0.5*AE257)+(0.5*S257))/12","v":-11434775.871193701},null,{"$f":"AE257","v":-12674816.449712997},{"$f":"AG257","v":-11434775.871193701},{"$f":"+'RB FORECAST'!AJ259","v":-13026997.845734527},{"$f":"+'RB FORECAST'!AG259","v":-13738439.126009144},{"$f":"+'RB FORECAST'!BA259","v":-13835852.334930466},{"$f":"+'RB FORECAST'!AW259","v":-14918243.759926969},null,-13835852.334930466,{"$f":"AP257-AE257","v":-1161035.8852174692},250,238,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE257","v":-12674816.449712997},{"$f":"AP257","v":-13835852.334930466},{"$f":"AZ257-AY257","v":-1161035.8852174692}]
[1179,null,null,"Distribution - Utah",null,null,null,-284990140.71548003,-285095344.62286001,-285813175.21491796,-286321344.00768501,-286538161.968606,-286856457.555318,-287144607.83778,-288391364.08176899,-295401878.48108602,-295831346.40384597,-295933153.22928697,-322592986.60755199,-322369889.20101899,-322312079.04260999,-322596958.56265098,-322749579.89881605,-323046518.01628798,-323232945.41942501,-323326662.08325595,-322257475.89065802,-330822918.81188804,-330566502.54691708,-325828252.34822798,-367950302.16028696,null,{"$f":"(SUM(T258:AD258)+(0.5*AE258)+(0.5*S258))/12","v":-326198452.18380624},null,{"$f":"AE258","v":-367950302.16028696},{"$f":"AG258","v":-326198452.18380624},{"$f":"+'RB FORECAST'!AJ260","v":-379236927.12100983},{"$f":"+'RB FORECAST'!AG260","v":-406397313.96295619},{"$f":"+'RB FORECAST'!BA260","v":-409278897.96875423},{"$f":"+'RB FORECAST'!AW260","v":-441297161.74242765},null,-409278897.96875423,{"$f":"AP258-AE258","v":-41328595.808467269},251,239,null,null,null,"Distribution - Utah",null,{"$f":"+AE258","v":-367950302.16028696},{"$f":"AP258","v":-409278897.96875423},{"$f":"AZ258-AY258","v":-41328595.808467269}]
[1180,null,null,"General",null,null,null,-12242771.5,-12235550.01,-12228835.439999999,-12221900.65,-12216047.130000001,-12210991.77,-12205473.32,-12170627.189999999,-12160750.9,-12149521.98,-12219057.49,-11473255.470000001,-11458926.119999999,-11444512.91,-11430419.109999999,-11415843.529999999,-11402130.5,-11388658.66,-11375213.359999999,-11390340.699999999,-11380409.6,-11371640.390000001,-12659593.470000001,-11551557.289999999,null,{"$f":"(SUM(T259:AD259)+(0.5*AE259)+(0.5*S259))/12","v":-11519174.560833333},null,{"$f":"AE259","v":-11551557.289999999},{"$f":"AG259","v":-11519174.560833333},{"$f":"+'RB FORECAST'!AJ261","v":-11334100.381888269},{"$f":"+'RB FORECAST'!AG261","v":-12054222.717459682},{"$f":"+'RB FORECAST'!BA261","v":-12139693.891090825},{"$f":"+'RB FORECAST'!AW261","v":-13089393.284501212},null,-12139693.891090825,{"$f":"AP259-AE259","v":-588136.60109082609},252,240,null,null,null,"General",null,{"$f":"+AE259","v":-11551557.289999999},{"$f":"AP259","v":-12139693.891090825},{"$f":"AZ259-AY259","v":-588136.60109082609}]
[1181,null,null,"Total",null,null,null,-309349969.93000001,-309477466.18000001,-310087165.13,-310356403.68000001,-310693632.88,-311014603.52999997,-311395891.07999998,-312659360.27999997,-319900912.43000001,-320263422.87999994,-320617032.77999997,-347055808.73000002,{"$f":"SUM(T256:T259)","v":-346904657.32999998},-346820796.63,-347092182.77999997,-347122159.93000007,-347475761.43000001,-347680885.37,-347824779.12,-346950435.37,-355487997.92000002,-355314258.97000003,-351697914.47000003,-393424219.27999997,null,{"$f":"SUM(AG256:AG259)","v":-350884320.27708328},null,{"$f":"AE260","v":-393424219.27999997},{"$f":"AG260","v":-350884320.27708328},{"$f":"SUM(AK256:AK259)","v":-404661144.15277934},{"$f":"SUM(AL256:AL259)","v":-433295593.60526323},{"$f":"SUM(AM256:AM259)","v":-436367901.44150424},-470505362.81578958,null,-436367901.44150424,{"$f":"AP260-AE260","v":-42943682.161504269},253,241,null,null,null,"Total",null,{"$f":"SUM(AY256:AY259)","v":-393424219.27999997},{"$f":"AP260","v":-436367901.44150424},{"$f":"AZ260-AY260","v":-42943682.161504269}]
[1182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,242]
[1183,2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,243,null,2821,"Accum Deferred Income Taxes - State"]
[1184,null,null,"Production",null,null,null,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-700755.31,-700755.31,null,{"$f":"(SUM(T263:AD263)+(0.5*AE263)+(0.5*S263))/12","v":-722494.68500000017},null,{"$f":"AE263","v":-700755.31},{"$f":"AG263","v":-722494.68500000017},{"$f":"+'RB FORECAST'!AJ265","v":-703469.5507408682},{"$f":"+'RB FORECAST'!AG265","v":-752066.0967088351},{"$f":"+'RB FORECAST'!BA265","v":-755420.78808128799},{"$f":"+'RB FORECAST'!AW265","v":-815621.69035504619},null,-755420.78808128799,{"$f":"AP263-AE263","v":-54665.478081287933},256,244,null,null,null,"Production",null,{"$f":"+AE263","v":-700755.31},{"$f":"AP263","v":-755420.78808128799},{"$f":"AZ263-AY263","v":-54665.478081287933}]
[1185,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T264:AD264)+(0.5*AE264)+(0.5*S264))/12","v":0},null,{"$f":"AE264","v":0},{"$f":"AG264","v":0},{"$f":"+'RB FORECAST'!AJ266","v":0},{"$f":"+'RB FORECAST'!AG266","v":0},{"$f":"+'RB FORECAST'!BA266","v":0},{"$f":"+'RB FORECAST'!AW266","v":0},null,0,{"$f":"AP264-AE264","v":0},257,245,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE264","v":0},{"$f":"AP264","v":0},{"$f":"AZ264-AY264","v":0}]
[1186,null,null,"Distribution - Utah",null,null,null,-25405274.199999999,-25416202.449999999,-25468462.359999999,-25491539.949999999,-25520445.309999999,-25547957.079999998,-25580638.870000001,-25688936.23,-25725349.300000001,-25756421.620000001,-26458231.039999999,-28724411.84,-28711456.010000002,-28704267.949999999,-28727529.620000001,-28730099.09,-28760407.789999999,-28777989.84,-28790323.59,-28715379.84,-28736931.030000001,-28722039.120000001,-29110073.620000001,-32686614.029999997,null,{"$f":"(SUM(T265:AD265)+(0.5*AE265)+(0.5*S265))/12","v":-28932667.536249999},null,{"$f":"AE265","v":-32686614.029999997},{"$f":"AG265","v":-28932667.536249999},{"$f":"+'RB FORECAST'!AJ267","v":-33550430.106106516},{"$f":"+'RB FORECAST'!AG267","v":-35984314.168118373},{"$f":"+'RB FORECAST'!BA267","v":-36144827.01241716},{"$f":"+'RB FORECAST'!AW267","v":-39025276.204453804},null,-36144827.01241716,{"$f":"AP265-AE265","v":-3458212.9824171625},258,246,null,null,null,"Distribution - Utah",null,{"$f":"+AE265","v":-32686614.029999997},{"$f":"AP265","v":-36144827.01241716},{"$f":"AZ265-AY265","v":-3458212.9824171625}]
[1187,null,null,"General",null,null,null,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-935998.35,-935998.35,null,{"$f":"(SUM(T266:AD266)+(0.5*AE266)+(0.5*S266))/12","v":-903554.22499999998},null,{"$f":"AE266","v":-935998.35},{"$f":"AG266","v":-903554.22499999998},{"$f":"+'RB FORECAST'!AJ268","v":-939623.75935288146},{"$f":"+'RB FORECAST'!AG268","v":-1004534.1299096398},{"$f":"+'RB FORECAST'!BA268","v":-1009014.9886981024},{"$f":"+'RB FORECAST'!AW268","v":-1089425.2894017086},null,-1009014.9886981024,{"$f":"AP266-AE266","v":-73016.638698102441},259,247,null,null,null,"General",null,{"$f":"+AE266","v":-935998.35},{"$f":"AP266","v":-1009014.9886981024},{"$f":"AZ266-AY266","v":-73016.638698102441}]
[1188,null,null,"Total",null,null,null,-27117002.859999999,-27127931.109999999,-27180191.02,-27203268.609999999,-27232173.969999999,-27259685.739999998,-27292367.530000001,-27400664.890000001,-27437077.960000001,-27468150.280000001,-28082750.699999999,-30348931.5,{"$f":"SUM(T263:T266)","v":-30335975.670000002},-30328787.609999999,-30352049.280000001,-30354618.75,-30384927.449999999,-30402509.5,-30414843.25,-30339899.5,-30361450.690000001,-30346558.780000001,-30746827.280000001,-34323367.689999998,null,{"$f":"SUM(AG263:AG266)","v":-30558716.446249999},null,{"$f":"AE267","v":-34323367.689999998},{"$f":"AG267","v":-30558716.446249999},{"$f":"SUM(AK263:AK266)","v":-35193523.416200265},{"$f":"SUM(AL263:AL266)","v":-37740914.394736849},{"$f":"SUM(AM263:AM266)","v":-37909262.789196551},-40930323.184210561,null,-37909262.789196551,{"$f":"AP267-AE267","v":-3585895.0991965532},260,248,null,null,null,"Total",null,{"$f":"SUM(AY263:AY266)","v":-34323367.689999998},{"$f":"AP267","v":-37909262.789196551},{"$f":"AZ267-AY267","v":-3585895.0991965532}]
[1189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,249]
[1190,"282_108_008","Deferred Fed & State Taxes-QRS Transf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,250,null,"282_108_008","Deferred Fed & State Taxes-QRS Transf"]
[1191,null,"General",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T270:AD270)+(0.5*AE270)+(0.5*S270))/12","v":0},null,{"$f":"AE270","v":0},{"$f":"AG270","v":0},{"$f":"+'RB FORECAST'!AJ272","v":0},{"$f":"+'RB FORECAST'!AG272","v":0},{"$f":"+'RB FORECAST'!BA272","v":0},{"$f":"+'RB FORECAST'!AW272","v":0},null,0,{"$f":"AP270-AE270","v":0},263,251,null,null,"General",null,null,{"$f":"+AE270","v":0},{"$f":"AP270","v":0},{"$f":"AZ270-AY270","v":0}]
[1192,null,"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T270","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AG270","v":0},null,{"$f":"AE271","v":0},{"$f":"AG271","v":0},{"$f":"+AK270","v":0},{"$f":"+AL270","v":0},{"$f":"+AM270","v":0},0,null,0,{"$f":"AP271-AE271","v":0},264,252,null,null,"Total",null,null,{"$f":"SUM(AY270)","v":0},{"$f":"AP271","v":0},{"$f":"AZ271-AY271","v":0}]
[1193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,253]
[1194,"System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,254,null,"System Working Capital (W/O WC Cash)"]
[1195,null,"Production",null,null,null,null,27125956.690000005,15866024.809999997,3455256.1999999997,1993431.6499999994,10658791.130000001,25079632.200000003,39309907.18,53466946.619999997,64137764.949999996,66974574.269999981,56706081.429999992,37821434.379999995,{"$f":"T213+T221+T228+T249+T256+T263","v":27754483.889999997},12412177.269999998,6972571.4700000007,4024268.36,9157456.3100000005,23652235.129999999,39407497.749999993,52623287.929999992,66459606.329999998,65691515.11999999,48186902.359999999,41915055.409999996,null,{"$f":"AG213+AG221+AG228+AG249+AG256+AG263","v":41407320.205833331},null,{"$f":"AE274","v":41915055.409999996},{"$f":"AG274","v":41407320.205833331},{"$f":"AK213+AK221+AK228+AK249+AK256+AK263","v":34173556.592813425},{"$f":"AL213+AL221+AL228+AL249+AL256+AL263","v":42006407.01164937},{"$f":"AM213+AM221+AM228+AM249+AM256+AM263","v":41995489.224696025},41848457.892695665,null,41995489.224696025,{"$f":"AQ213+AQ221+AQ228+AQ249+AQ256+AQ263","v":80433.814696015674},267,255,null,null,"Production",null,null,{"$f":"AY213+AY221+AY228+AY249+AY256+AY263","v":41915055.409999996},{"$f":"+AZ213+AZ249+AZ256+AZ263+AZ221+AZ228","v":41995489.224696025},{"$f":"AZ274-AY274","v":80433.814696028829}]
[1196,null,"Distribution - Wyoming",null,null,null,null,-10585735.74412911,-10667571.999433603,-10585204.056741981,-10247958.332893228,-10354942.574189084,-10369549.610263079,-10519333.266640436,-10437501.084452044,-10876969.83954691,-10822721.07756431,-10613819.777754389,-11615145.524618806,{"$f":"T208+T222+T229+T235+T240+T250+T257+T264","v":-11645550.60860182},-11625746.687878605,-11775455.224781234,-11512846.747669514,-11581049.671957918,-11942477.959192082,-11757360.979008015,-11970833.900567906,-12069015.108964885,-12062430.111707503,-11704153.233365327,-12994485.949441124,null,{"$f":"AG208+AG222+AG229+AG235+AG240+AG250+AG257+AG264","v":-11829216.442009307},null,{"$f":"AE275","v":-12994485.949441124},{"$f":"AG275","v":-11829216.442009307},{"$f":"AK208+AK222+AK229+AK235+AK240+AK250+AK257+AK264","v":-13200033.640363522},{"$f":"AL208+AL222+AL229+AL235+AL240+AL250+AL257+AL264","v":-13915647.669719661},{"$f":"AM208+AM222+AM229+AM235+AM240+AM250+AM257+AM264","v":-13835158.851579696},-14906259.655071607,null,-13835158.851579696,{"$f":"AQ208+AQ222+AQ229+AQ235+AQ240+AQ250+AQ257+AQ264","v":-840672.90213857067},268,256,null,null,"Distribution - Wyoming",null,null,{"$f":"AY208+AY222+AY229+AY235+AY240+AY250+AY257+AY264","v":-12994485.949441124},{"$f":"AZ208+AZ222+AZ229+AZ235+AZ240+AZ250+AZ257+AZ264","v":-13835158.851579696},{"$f":"AZ275-AY275","v":-840672.90213857219}]
[1197,null,"Distribution - Utah",null,null,null,null,-335611048.7358709,-336047296.23056638,-337477983.62325805,-333630410.35710675,-332815730.29581094,-336721045.51973695,-330538703.48335958,-327179571.86554796,-343127204.88045311,-333647413.05243564,-333394440.56224561,-365749609.17538118,-360817616.39139813,-359980158.28212136,-367752119.28521872,-359475614.35233051,-359261448.95804209,-367937624.4208079,-359786990.69099194,-359977532.07943207,-373425151.95103514,-367980952.39829254,-366709790.35663468,-414415539.77055883,null,{"$f":"AG209+AG223+AG230+AG236+AG241+AG251+AG258+AG265","v":-366099059.35882396},null,{"$f":"AE276","v":-414415539.77055883},{"$f":"AG276","v":-366099059.35882396},{"$f":"AK209+AK223+AK230+AK236+AK241+AK251+AK258+AK265","v":-421546556.37147778},{"$f":"AL209+AL223+AL230+AL236+AL241+AL251+AL258+AL265","v":-450691261.44588703},{"$f":"AM209+AM223+AM230+AM236+AM241+AM251+AM258+AM265","v":-447969000.91935897},-481749351.56410939,null,-447969000.91935897,{"$f":"AQ209+AQ223+AQ230+AQ236+AQ241+AQ251+AQ258+AQ265","v":-33553461.148800161},269,257,null,null,"Distribution - Utah",null,null,{"$f":"AY209+AY223+AY230+AY236+AY241+AY251+AY258+AY265","v":-414415539.77055883},{"$f":"AZ209+AZ223+AZ230+AZ236+AZ241+AZ251+AZ258+AZ265","v":-447969000.91935897},{"$f":"AZ276-AY276","v":-33553461.148800135}]
[1198,null,"General",null,null,null,null,-9913973.1399999987,-10312288.209999999,-10768250.83,-11067329.34,-9406971.6400000006,-8256388.4899999984,-9022720.0700000003,-9730544.4799999986,-10313754.779999999,-11043156.33,-11262608.279999999,-8834209.2400000002,{"$f":"T217+T224+T231+T245+T252+T259+T266+T270","v":-9065477.2999999989},-9575021.9199999999,-10106786.799999999,-10328777.229999999,-9593087.1399999987,-8161739.8799999999,-8685892.9799999986,-9303742.129999999,-9651407.7799999993,-9352627.4100000001,-10212513.700000001,-8664034.0599999987,null,{"$f":"AG217+AG224+AG231+AG245+AG252+AG259+AG266+AG270","v":-9398849.6599999983},null,{"$f":"AE277","v":-8664034.0599999987},{"$f":"AG277","v":-9398849.6599999983},{"$f":"AK217+AK224+AK231+AK245+AK252+AK259+AK266+AK270","v":-9169694.8387177289},{"$f":"AL217+AL224+AL231+AL245+AL252+AL259+AL266+AL270","v":-9234801.2960427515},{"$f":"AM217+AM224+AM231+AM245+AM252+AM259+AM266+AM270","v":-10044264.620649256},-10354529.073514821,null,-10044264.620649256,{"$f":"AQ217+AQ224+AQ231+AQ245+AQ252+AQ259+AQ266+AQ270","v":-1380230.5606492572},270,258,null,null,"General",null,null,{"$f":"AY217+AY224+AY231+AY245+AY252+AY259+AY266+AY270","v":-8664034.0599999987},{"$f":"AZ217+AZ224+AZ231+AZ245+AZ252+AZ259+AZ266+AZ270","v":-10044264.620649256},{"$f":"AZ277-AY277","v":-1380230.5606492572}]
[1199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR278,FALSE)","v":0},null,271,259]
[1200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,272,260]
[1201,null,"System Working Capital (W/O WC Cash)",null,null,null,null,-328984800.92999995,-341161131.63000005,-355376182.31,-352952266.37999994,-341918853.38,-330267351.42000002,-310770849.63999993,-293880670.80999994,-300180164.54999995,-288538716.18999994,-298564787.18999994,-348377529.56,{"$f":"+T271+T267+T260+T253+T246+T242+T237+T232+T225+T218+T210+T214","v":-353774160.41000003},-368768749.62,-382661789.83999997,-377292969.97000003,-371278129.46000004,-364389607.13,-340822746.89999998,-328628820.18000007,-328685968.50999999,-323704494.80000001,-340439554.92999995,-394159004.37,null,{"$f":"+AG271+AG267+AG260+AG253+AG246+AG242+AG237+AG232+AG225+AG218+AG210+AG214","v":-345919805.255},null,{"$f":"+AI271+AI267+AI260+AI253+AI246+AI242+AI237+AI232+AI225+AI218+AI210+AI214","v":-394159004.37},{"$f":"+AJ271+AJ267+AJ260+AJ253+AJ246+AJ242+AJ237+AJ232+AJ225+AJ218+AJ210+AJ214","v":-345919805.255},{"$f":"SUM(AK274:AK277)","v":-409742728.25774562},{"$f":"+AL271+AL267+AL260+AL253+AL246+AL242+AL237+AL232+AL225+AL218+AL210+AL214","v":-431835303.4000001},{"$f":"+AM271+AM267+AM260+AM253+AM246+AM242+AM237+AM232+AM225+AM218+AM210+AM214","v":-429852935.16689187},-465161682.40000021,null,-429852935.16689187,{"$f":"+AQ271+AQ267+AQ260+AQ253+AQ246+AQ242+AQ237+AQ232+AQ225+AQ218+AQ210+AQ214","v":-35693930.796891943},273,261,null,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"SUM(AY274:AY277)","v":-394159004.36999995},{"$f":"SUM(AZ274:AZ277)","v":-429852935.16689193},{"$f":"AQ280","v":-35693930.796891943}]
[1202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,262]
[1203,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,263,null,"RATE BASE (W/O Working Cap. Cash)"]
[1204,null,"Production",null,null,null,null,34268393.689999983,22916838.029999979,10425063.979999984,8866488.5599999838,17449464.359999981,31789696.489999998,45918623.25999999,60031347.93,70673254.579999998,73480816.359999985,63163508.379999995,44191594.719999999,{"$f":"T196+T274","v":34034651.539999999},18637543.780000001,13130371.459999997,10191146.599999996,15260400.740000006,29656770.810000002,45345403.729999982,58539726.889999993,72345371.409999996,71549385.129999995,54016187.310000002,47668222.799999997,null,{"$f":"AG196+AG274","v":47442871.984583326},null,{"$f":"AI196+AI274","v":47668222.799999997},47442871.984583326,{"$f":"AK196+AK274","v":38568001.462285161},44801096.445812821,{"$f":"AM196+AM274","v":42736975.44018735},41101401.843436584,null,42736975.44018735,{"$f":"AQ196+AQ274","v":-4931247.3598126573},276,264,null,null,"Production",null,null,{"$f":"AY196+AY274","v":47668222.799999997},42736975.44018735,{"$f":"AZ283-AY283","v":-4931247.3598126471}]
[1205,null,"Distribution - Wyoming",null,null,null,null,29622096.015870895,29135023.964566398,28820354.557258025,28864144.951106779,28802340.599810913,29787624.233736917,29926822.117359553,30054987.249547947,29877828.214453094,28081459.736435685,29632970.706245601,29632897.2093812,29362678.115398187,29701753.386121403,29625956.669218797,30180190.456330489,30603094.092042103,30835776.95480793,31429110.674991984,30608208.513432086,31707451.14503511,31776021.752292514,32317318.510634668,30800586.344558876,null,{"$f":"AG197+AG275","v":30697120.059490703},null,30800586.344558876,30697120.059490703,32556926.379037194,35746867.861661255,{"$f":"AM197+AM275","v":37141912.928108931},39094952.925151132,null,37141912.928108931,{"$f":"AQ197+AQ275","v":6341326.5835500564},277,265,null,null,"Distribution - Wyoming",null,null,30800586.344558876,37141912.928108931,{"$f":"AZ284-AY284","v":6341326.5835500546}]
[1206,null,"Distribution - Utah",null,null,null,null,917420205.03412914,931101213.49543345,966961595.57274151,943835917.99889302,948407563.1101892,970803682.6262629,979267732.77264047,982130509.35045218,989070509.23554707,974924832.99356484,980263507.71375465,961519083.26261878,963697022.03660226,975226377.61587882,985080233.28078175,994416949.35567021,999871243.06995845,998252808.83719206,1005948787.9970086,1016328314.1465681,1014334596.5969652,1075061983.5197077,1086958106.2000651,1065322301.2654409,null,{"$f":"AG198+AG276","v":1010716331.3544843},null,1065322301.2654409,1010716331.3544843,1095302005.5903647,1175452064.4789448,{"$f":"AM198+AM276","v":1221492479.7224305},1283880419.549866,null,1221492479.7224305,{"$f":"AQ198+AQ276","v":156170178.4569895},278,266,null,null,"Distribution - Utah",null,null,1065322301.2654409,1221492479.7224305,{"$f":"AZ285-AY285","v":156170178.45698953}]
[1207,null,"General",null,null,null,null,40004096.310000017,40061014.719999962,50174189.790000066,43424672.480000094,43601702.560000077,26141065.310000014,24738705.080000035,24247384.040000089,23891995.720000088,81566559.700000033,81961698.340000063,86001482.820000038,86220070.420000046,84963959.500000045,84474786.590000033,84153312.230000019,86005277.109999985,{"$f":"Y199+Y277","v":89216397.399999991},87835211.25999999,88183613.600000009,88484868.700000048,88816227.690000027,88680572.370000005,99928998.450000018,null,{"$f":"AG199+AG277","v":87499961.458749995},null,99928998.450000018,87499961.458749995,99218928.016187668,124066703.56132163,{"$f":"AM199+AM277","v":121644076.91262162},127170021.94503015,null,121644076.91262162,{"$f":"AQ199+AQ277","v":21715078.462621588},279,267,null,null,"General",null,null,99928998.450000018,121644076.91262162,{"$f":"AZ286-AY286","v":21715078.462621599}]
[1208,null,null,null,null,null,null,1021314791.0500001,1023214090.2099997,1056381203.8999996,1024991223.9899999,1038261070.6300001,1058522068.6599998,1079851883.23,1096464228.5700002,1113513587.7500002,1158053668.7900007,1155021685.1400003,1121345058.0119998,{"$f":"SUM(T283:T286)","v":1113314422.1120005},1108529634.2820003,1112311348.0000005,1118941598.6420007,1131740015.0120006,{"$f":"SUM(Y283:Y286)","v":1147961754.0020001},1170558513.6620004,1193659863.1500001,1206872287.8520005,1267203618.0920002,1261972184.3906999,1243720108.8599999,null,null,null,null,null,{"$f":"SUM(AK283:AK286)","v":1265645861.4478748},{"$f":"SUM(AL283:AL286)","v":1380066732.3477407},{"$f":"SUM(AM283:AM286)","v":1423015445.0033484},{"$f":"SUM(AN283:AN286)","v":1491246796.263484},null,1423015445.0033484,{"$f":"SUM(AQ283:AQ286)","v":179295336.14334849},280,268]
[1209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,269]
[1210,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,1021314791.0500001,1023214090.2099998,1056381203.8999999,1024991223.99,1038261070.6300002,1058522068.6599998,1079851883.2300003,1096464228.5700002,1113513587.7500002,1158053668.7900004,1155021685.1400003,1121345058.0120001,{"$f":"T202+T280","v":1113314422.1120005},1108529634.2820005,1112311348.0000007,1118941598.6420007,1131740015.0120006,1147961754.0019999,1170558513.6620007,1193659863.1500001,1206872287.8520005,1267203618.0920002,1261972184.3906999,1243720108.8599997,null,{"$f":"AG202+AG280","v":1176356284.8573084},null,{"$f":"AI202+AI280","v":1243720108.8599997},{"$f":"AJ202+AJ280","v":1176356284.8573084},{"$f":"AK202+AK280","v":1265645861.4478745},{"$f":"AL202+AL280","v":1380066732.3477407},{"$f":"AM202+AM280","v":1423015445.0033484},1491246796.2634835,null,1423015445.0033484,{"$f":"AQ202+AQ280","v":179295336.14334846},282,270,null,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"AY202+AY280","v":1243720108.8599999},{"$f":"AP289","v":1423015445.0033484},{"$f":"AQ289","v":179295336.14334846}]
[]
[null,154,"Plant Materials & Operating Supplies"]

{"sheet":"EXPENSES","index":6,"n_rows":450,"n_cols":13,"rows_kept":450,"cut":false,"hidden":false,"merged":[[8,3,8,4],[9,1,9,4]]}
[null,"EXPENSES"]
[null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[null,null,null,null,null,"Booked","Booked","Forecast","Forecast",null,"HOT"]
[null,null,null,null,null,"QGC Expense Dec 2014","QGC Expense Dec 2015","QGC Expense Dec 2016","QGC Expense Dec 2017",null,{"$f":"+'Control Panel'!B28","v":"QGC Expense Dec 2017"},"Adjustment",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M6+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3}]
["Line #","FERC Acct",null,"Description",null,null,null,null,null,null,"Adjustment",null,4]
[510,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,5]
[{"$f":"+A10+1","v":511},"GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,6]
[512,null,null,null,null,null,null,null,null,null,null,null,7]
[513,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,8]
[514,null,null,null,null,null,null,null,null,null,null,null,9]
[515,758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,10]
[516,null,null,"Utah",null,57470469.901033811,31919529.831176501,31919529.831176501,31919529.831176501,null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M16,FALSE)","v":31919529.831176501},{"$f":"+K16-G16","v":0},11]
[517,null,null,"Wyoming",null,2254894.4789662012,1195245.038823501,1195245.038823501,1195245.038823501,null,1195245.038823501,{"$f":"+K17-G17","v":0},12]
[518,null,null,"Total",null,59725364.38000001,33114774.870000001,33114774.870000001,33114774.870000001,null,33114774.870000001,{"$f":"+K18-G18","v":0},13]
[519,null,null,null,null,null,null,null,null,null,0,null,14]
[520,"7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,0,null,15]
[521,null,null,"Utah",null,381165.93,173028.05000000002,173028.05000000002,173028.05000000002,null,173028.05000000002,{"$f":"+K21-G21","v":0},16]
[522,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K22-G22","v":0},17]
[523,null,null,"Total",null,381165.93,173028.05000000002,173028.05000000002,173028.05000000002,null,173028.05000000002,{"$f":"+K23-G23","v":0},18]
[524,null,null,null,null,null,null,null,null,null,null,null,19]
[525,759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,0,null,20]
[526,null,null,"Utah",null,21002676,22108685.809999999,22108685.809999999,22108685.809999999,null,22108685.809999999,{"$f":"+K26-G26","v":0},21]
[527,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K27-G27","v":0},22]
[528,null,null,"Total",null,21002676,22108685.809999999,22108685.809999999,22108685.809999999,null,22108685.809999999,{"$f":"+K28-G28","v":0},23]
[529,null,null,null,null,null,null,null,null,null,0,null,24]
[530,759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,0,null,25]
[531,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K31-G31","v":0},26]
[532,null,null,null,"Demand",null,null,null,null,null,0,{"$f":"+K32-G32","v":0},27]
[533,null,null,null,"Commodity",null,null,null,null,null,0,{"$f":"+K33-G33","v":0},28]
[534,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K34-G34","v":0},29]
[535,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K35-G35","v":0},30]
[536,null,null,null,null,null,null,null,null,null,0,null,31]
[537,800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,0,null,32]
[538,null,null,"Utah",null,606989.41159549996,100502.4977997,100502.4977997,100502.4977997,null,100502.4977997,{"$f":"+K38-G38","v":0},33]
[539,null,null,"Wyoming",null,22940.588404500013,3912.6622003000034,3912.6622003000034,3912.6622003000034,null,3912.6622003000034,{"$f":"+K39-G39","v":0},34]
[540,null,null,"Total",null,629930,104415.16,104415.16,104415.16,null,104415.16,{"$f":"+K40-G40","v":0},35]
[541,null,null,null,null,null,null,null,null,null,0,null,36]
[542,801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,0,null,37]
[543,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K43-G43","v":0},38]
[544,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K44-G44","v":0},39]
[545,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K45-G45","v":0},40]
[546,null,null,null,null,null,null,null,null,null,0,null,41]
[547,802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,0,null,42]
[548,null,null,"Utah",null,0,0,0,0,null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M48,FALSE)","v":0},{"$f":"+K48-G48","v":0},43]
[549,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K49-G49","v":0},44]
[550,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K50-G50","v":0},45]
[551,null,null,null,null,null,null,null,null,null,0,null,46]
[552,803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,0,null,47]
[553,null,null,"Utah",null,128854073.01465899,73599063.278176695,73599063.278176695,73599063.278176695,null,73599063.278176695,{"$f":"+K53-G53","v":0},48]
[554,null,null,"Wyoming",null,4873709.9653410036,2681682.7518232996,2681682.7518232996,2681682.7518232996,null,2681682.7518232996,{"$f":"+K54-G54","v":0},49]
[555,null,null,"Total",null,133727782.97999999,76280746.030000001,76280746.030000001,76280746.030000001,null,76280746.030000001,{"$f":"+K55-G55","v":0},50]
[556,null,null,null,null,null,null,null,null,null,0,null,51]
[557,804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,0,null,52]
[558,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K58-G58","v":0},53]
[559,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K59-G59","v":0},54]
[560,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K60-G60","v":0},55]
[561,null,null,null,null,null,null,null,null,null,0,null,56]
[562,"8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,0,null,57]
[563,null,null,"Utah",null,2035982.5292225997,5904044.8671351001,5904044.8671351001,5904044.8671351001,null,5904044.8671351001,{"$f":"+K63-G63","v":0},58]
[564,null,null,"Wyoming",null,79770.910777400131,230650.63286490022,230650.63286490022,230650.63286490022,null,230650.63286490022,{"$f":"+K64-G64","v":0},59]
[565,null,null,"Total",null,2115753.44,6134695.5,6134695.5,6134695.5,null,6134695.5,{"$f":"+K65-G65","v":0},60]
[566,null,null,null,null,null,null,null,null,null,0,null,61]
[567,805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,0,null,62]
[568,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K68-G68","v":0},63]
[569,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K69-G69","v":0},64]
[570,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K70-G70","v":0},65]
[571,null,null,null,null,null,null,null,null,null,0,null,66]
[572,"8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,0,null,{"$f":"+M71+1","v":67}]
[573,null,null,"Utah",null,-42426388.585830003,19829165.245180003,19829165.245180003,19829165.245180003,null,19829165.245180003,{"$f":"+K73-G73","v":0},68]
[574,null,null,"Wyoming",null,-1790977.4141700002,710049.75482000038,710049.75482000038,710049.75482000038,null,710049.75482000038,{"$f":"+K74-G74","v":0},69]
[575,null,null,"Total",null,-44217366,20539215.000000004,20539215.000000004,20539215.000000004,null,20539215.000000004,{"$f":"+K75-G75","v":0},70]
[{"$f":"+A75+1","v":576},null,null,null,null,null,null,null,null,null,0,null,71]
[577,806,"Exchange Gas",null,null,null,null,null,null,null,0,null,72]
[578,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K78-G78","v":0},73]
[579,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K79-G79","v":0},74]
[580,null,null,"Total",null,0,0,0,0,null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M80,FALSE)","v":0},{"$f":"+K80-G80","v":0},75]
[581,null,null,null,null,null,null,null,null,null,0,null,76]
[582,"8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,0,null,77]
[583,null,null,"Utah",null,78598225.676741108,75901271.654489309,75901271.654489309,75901271.654489309,null,75901271.654489309,{"$f":"+K83-G83","v":0},78]
[584,null,null,"Wyoming",null,3139211.8332589017,2931720.6155107003,2931720.6155107003,2931720.6155107003,null,2931720.6155107003,{"$f":"+K84-G84","v":0},79]
[585,null,null,"Total",null,81737437.510000005,78832992.270000011,78832992.270000011,78832992.270000011,null,78832992.270000011,{"$f":"+K85-G85","v":0},80]
[586,null,null,null,null,null,null,null,null,null,0,null,81]
[587,"8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,0,null,82]
[588,null,null,"Utah",null,-81376335.323532119,-79686558.6913068,-79686558.6913068,-79686558.6913068,null,-79686558.6913068,{"$f":"+K88-G88","v":0},83]
[589,null,null,"Wyoming",null,-3055099.4564678995,-2685924.6086932011,-2685924.6086932011,-2685924.6086932011,null,-2685924.6086932011,{"$f":"+K89-G89","v":0},84]
[590,null,null,"Total",null,-84431434.780000016,-82372483.299999997,-82372483.299999997,-82372483.299999997,null,-82372483.299999997,{"$f":"+K90-G90","v":0},85]
[591,null,null,null,null,null,null,null,null,null,0,null,86]
[592,"8083","Exchange Gas",null,null,null,null,null,null,null,0,null,87]
[593,null,null,"Utah",null,3571835.2626100001,3751600.2794400002,3751600.2794400002,3751600.2794400002,null,3751600.2794400002,{"$f":"+K93-G93","v":0},88]
[594,null,null,"Wyoming",null,139444.73738999997,138573.72055999999,138573.72055999999,138573.72055999999,null,138573.72055999999,{"$f":"+K94-G94","v":0},89]
[595,null,null,"Total",null,3711280,3890174,3890174,3890174,null,3890174,{"$f":"+K95-G95","v":0},90]
[596,null,null,null,null,null,null,null,null,null,0,null,91]
[597,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,0,null,92]
[598,null,null,"Utah",null,353021643.55747449,323590302.39243859,323590302.39243859,323590302.39243859,null,323590302.39243859,{"$f":"+K98-G98","v":0},93]
[599,null,null,"Wyoming",null,13828192.632525411,11982881.537561398,11982881.537561398,11982881.537561398,null,11982881.537561398,{"$f":"+K99-G99","v":0},94]
[600,null,null,"Total",null,366849836.18999988,335573183.93000001,335573183.93000001,335573183.93000001,null,335573183.93000001,{"$f":"+K100-G100","v":0},95]
[601,null,null,null,null,null,null,null,null,null,0,null,96]
[602,813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,0,null,97]
[603,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K103-G103","v":0},98]
[604,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K104-G104","v":0},99]
[605,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K105-G105","v":0},100]
[606,null,null,null,null,null,null,null,null,null,0,null,101]
[607,"8135","CO2 Processing Expenses",null,null,null,null,null,null,null,0,null,102]
[608,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K108-G108","v":0},103]
[609,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K109-G109","v":0},104]
[610,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K110-G110","v":0},105]
[611,null,null,null,null,null,null,null,null,null,0,null,106]
[612,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M112,FALSE)","v":0},null,107]
[613,null,null,"Utah",null,61144567.239730813,61432036.253284499,61432036.253284499,61432036.253284499,null,61432036.253284499,{"$f":"+K113-G113","v":0},108]
[614,null,null,"Wyoming",null,2388365.7402691999,2275247.4167154999,2275247.4167154999,2275247.4167154999,null,2275247.4167154999,{"$f":"+K114-G114","v":0},109]
[615,null,null,"Total",null,63532932.980000012,63707283.670000002,63707283.670000002,63707283.670000002,null,63707283.670000002,{"$f":"+K115-G115","v":0},110]
[616,null,null,null,null,null,null,null,null,null,null,null,111]
[617,858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,0,null,112]
[618,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K118-G118","v":0},113]
[619,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K119-G119","v":0},114]
[620,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K120-G120","v":0},115]
[621,null,null,null,null,null,null,null,null,null,0,{"$f":"+K121-G121","v":0},116]
[622,"System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,0,null,117]
[623,null,"Utah General Gas Purchase Exp",null,null,0,0,0,0,null,0,{"$f":"+K123-G123","v":0},118]
[624,null,"Utah Pass Through Gas Purchase Exp",null,null,582884904.61370516,538622671.46781361,538622671.46781361,538622671.46781361,null,538622671.46781361,0,119]
[625,null,"Wyoming General Gas Purchase Exp",null,null,0,0,0,0,null,0,0,120]
[626,null,"Wyoming Pass Through Gas Purch Exp",null,null,21880454.016294718,19464039.522186399,19464039.522186399,19464039.522186399,null,19464039.522186399,0,121]
[627,null,"Utah Timing Differences",null,null,770592.16103053093,841357.95538878441,841357.95538878441,841357.95538878441,null,841357.95538878441,0,122]
[628,null,"Wyoming Timing Differences",null,null,-88663.687531419098,78759.945229202509,78759.945229202509,78759.945229202509,null,78759.945229202509,0,123]
[629,null,null,null,null,null,null,null,null,null,0,null,124]
[630,null,null,null,null,null,null,null,null,null,0,null,125]
[631,null,"System Total Gas Purchase Expenses",null,null,605447287.10349894,559006828.89061797,559006828.89061797,559006828.89061797,null,559006828.89061797,{"$f":"+K131-G131","v":0},126]
[632,null,null,null,null,604765358.62999988,558086710.99000001,558086710.99000001,558086710.99000001,null,558086710.99000001,{"$f":"+K132-G132","v":0},127]
[633,null,null,null,null,null,null,null,null,null,0,null,128]
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,129]
[635,null,null,null,null,null,null,null,null,null,null,null,130]
[636,"Production Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"+M135+1","v":131}]
[637,null,null,null,null,null,null,null,null,null,null,null,132]
[638,810,"Gas Used for Compressor Station Fuel",null,null,-36192.68,-19819.150000000001,{"$f":"'PROJECTED EXPENSES'!AS10","v":-22320.584269999999},{"$f":"'PROJECTED EXPENSES'!AT10","v":-23548.216404849994},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M138,FALSE)","v":-23548.216404849994},{"$f":"+K138-G138","v":-3729.066404849993},133]
[639,812,"Gas Used for Other Utility Operations",null,null,-1371213.02,-477639.82,{"$f":"'PROJECTED EXPENSES'!AS11","v":-377632.07341000001},{"$f":"'PROJECTED EXPENSES'!AT11","v":-398401.83744755003},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M139,FALSE)","v":-398401.83744755003},{"$f":"+K139-G139","v":79237.982552449976},134]
[{"$f":"+A139+1","v":640},null,null,null,null,null,null,null,null,null,0,null,135]
[641,null,"Total Production Expenses",null,null,{"$f":"SUM(F138:F140)","v":-1407405.7},{"$f":"SUM(G138:G139)","v":-497458.97000000003},{"$f":"SUM(H138:H139)","v":-399952.65768},{"$f":"SUM(I138:I139)","v":-421950.05385240004},null,-421950.05385240004,{"$f":"+K141-G141","v":75508.916147599986},136]
[642,null,null,null,null,null,null,null,null,null,null,null,137]
[643,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,138]
[644,null," ",null,null,null,null,null,null,null,null,null,139]
[645,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,140]
[646,null,null,"Utah",null,10951394.08,11064381.629999999,{"$f":"'PROJECTED EXPENSES'!AS18","v":11744167.257038698},{"$f":"'PROJECTED EXPENSES'!AT18","v":12081313.032668147},null,12081313.032668147,{"$f":"+K146-G146","v":1016931.4026681483},141]
[647,null,null,"Wyoming",null,518295.97,525996.07000000007,{"$f":"'PROJECTED EXPENSES'!AS19","v":523277.23054077633},{"$f":"'PROJECTED EXPENSES'!AT19","v":537560.27745974855},null,537560.27745974855,{"$f":"+K147-G147","v":11564.20745974849},142]
[648,null,null,"Total",null,{"$f":"SUM(F146:F147)","v":11469690.050000001},{"$f":"SUM(G146:G147)","v":11590377.699999999},{"$f":"SUM(H146:H147)","v":12267444.487579474},{"$f":"SUM(I146:I147)","v":12618873.310127895},null,12618873.310127895,{"$f":"+K148-G148","v":1028495.6101278961},143]
[649,null,null,null,null,null,null,null,null,null,null,null,144]
[650,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,145]
[651,null,null,"Utah",null,1893098.36,2066879.88,{"$f":"'PROJECTED EXPENSES'!AS23","v":2118515.8679491901},{"$f":"'PROJECTED EXPENSES'!AT23","v":2180913.535068349},null,2180913.535068349,{"$f":"+K151-G151","v":114033.65506834909},146]
[652,null,null,"Wyoming",null,66390.53,40083.149999999994,{"$f":"'PROJECTED EXPENSES'!AS24","v":36658.061199999996},{"$f":"'PROJECTED EXPENSES'!AT24","v":37244.5901792},null,37244.5901792,{"$f":"+K152-G152","v":-2838.5598207999938},147]
[653,null,null,"Total",null,{"$f":"SUM(F151:F152)","v":1959488.8900000001},{"$f":"SUM(G151:G152)","v":2106963.0299999998},{"$f":"SUM(H151:H152)","v":2155173.92914919},{"$f":"SUM(I151:I152)","v":2218158.1252475488},null,2218158.1252475488,{"$f":"+K153-G153","v":111195.095247549},148]
[654,null,null,null,null,null,null,null,null,null,null,null,149]
[655,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,150]
[656,null,null,"Utah",null,1817.26,0,{"$f":"'PROJECTED EXPENSES'!AS28","v":0},{"$f":"'PROJECTED EXPENSES'!AT28","v":0},null,0,{"$f":"+K156-G156","v":0},151]
[657,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS29","v":0},{"$f":"'PROJECTED EXPENSES'!AT29","v":0},null,0,{"$f":"+K157-G157","v":0},152]
[658,null,null,"Total",null,{"$f":"SUM(F156:F157)","v":1817.26},{"$f":"SUM(G156:G157)","v":0},{"$f":"SUM(H156:H157)","v":0},{"$f":"SUM(I156:I157)","v":0},null,0,{"$f":"+K158-G158","v":0},153]
[659,null,null,null,null,null,null,null,null,null,null,null,154]
[660,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,155]
[661,null,null,"Utah",null,36562.339999999997,20047.900000000001,{"$f":"'PROJECTED EXPENSES'!AS33","v":22556.574220000002},{"$f":"'PROJECTED EXPENSES'!AT33","v":23797.185802100001},null,23797.185802100001,{"$f":"+K161-G161","v":3749.2858020999993},156]
[662,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS34","v":0},{"$f":"'PROJECTED EXPENSES'!AT34","v":0},null,0,{"$f":"+K162-G162","v":0},157]
[663,null,null,"Total",null,{"$f":"SUM(F161:F162)","v":36562.339999999997},{"$f":"SUM(G161:G162)","v":20047.900000000001},{"$f":"SUM(H161:H162)","v":22556.574220000002},{"$f":"SUM(I161:I162)","v":23797.185802100001},null,23797.185802100001,{"$f":"+K163-G163","v":3749.2858020999993},158]
[664,null,null,null,null,null,null,null,null,null,null,null,159]
[665,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,160]
[666,null,null,"Utah",null,9382295.4000000004,9887454.8899999987,{"$f":"'PROJECTED EXPENSES'!AS38","v":9322215.0315460321},{"$f":"'PROJECTED EXPENSES'!AT38","v":9572618.1306667514},null,9572618.1306667514,{"$f":"+K166-G166","v":-314836.75933324732},161]
[667,null,null,"Wyoming",null,646007.03,661276.11,{"$f":"'PROJECTED EXPENSES'!AS39","v":576873.06123470003},{"$f":"'PROJECTED EXPENSES'!AT39","v":592139.58577151003},null,592139.58577151003,{"$f":"+K167-G167","v":-69136.524228489958},162]
[668,null,null,"Total",null,{"$f":"SUM(F166:F167)","v":10028302.43},{"$f":"SUM(G166:G167)","v":10548730.999999998},{"$f":"SUM(H166:H167)","v":9899088.0927807316},{"$f":"SUM(I166:I167)","v":10164757.716438262},null,10164757.716438262,{"$f":"+K168-G168","v":-383973.28356173635},163]
[669,null,null,null,null,null,null,null,null,null,null,null,164]
[670,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,165]
[671,null,null,"Utah",null,2451568.3499999996,2244736.9500000002,{"$f":"'PROJECTED EXPENSES'!AS43","v":2429023.7117766975},{"$f":"'PROJECTED EXPENSES'!AT43","v":2493744.679649381},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M171,FALSE)","v":2493744.679649381},{"$f":"+K171-G171","v":249007.72964938078},166]
[672,null,null,"Wyoming",null,87717.51999999999,154203.65000000002,{"$f":"'PROJECTED EXPENSES'!AS44","v":176134.89985711544},{"$f":"'PROJECTED EXPENSES'!AT44","v":180602.77982442864},null,180602.77982442864,{"$f":"+K172-G172","v":26399.129824428615},167]
[673,null,null,"Total",null,{"$f":"SUM(F171:F172)","v":2539285.8699999996},{"$f":"SUM(G171:G172)","v":2398940.6},{"$f":"SUM(H171:H172)","v":2605158.611633813},{"$f":"SUM(I171:I172)","v":2674347.4594738097},null,2674347.4594738097,{"$f":"+K173-G173","v":275406.8594738096},168]
[674,null,null,null,null,null,null,null,null,null,null,null,169]
[675,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,170]
[676,null,null,"Utah",null,3549550.8800000004,3406844.1399999997,{"$f":"'PROJECTED EXPENSES'!AS48","v":3475209.4166795341},{"$f":"'PROJECTED EXPENSES'!AT48","v":3573039.4750590981},null,3573039.4750590981,{"$f":"+K176-G176","v":166195.33505909843},171]
[677,null,null,"Wyoming",null,128385.14,154532.11000000002,{"$f":"'PROJECTED EXPENSES'!AS49","v":163713.05515191727},{"$f":"'PROJECTED EXPENSES'!AT49","v":168217.42822610016},null,168217.42822610016,{"$f":"+K177-G177","v":13685.318226100149},172]
[678,null,null,"Total",null,{"$f":"SUM(F176:F177)","v":3677936.0200000005},{"$f":"SUM(G176:G177)","v":3561376.2499999995},{"$f":"SUM(H176:H177)","v":3638922.4718314512},{"$f":"SUM(I176:I177)","v":3741256.9032851984},null,3741256.9032851984,{"$f":"+K178-G178","v":179880.65328519884},173]
[679,null,null,null,null,null,null,null,null,null,null,null,174]
[680,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,175]
[681,null,null,"Utah",null,3204950.38,3327209.62,{"$f":"'PROJECTED EXPENSES'!AS53","v":3481965.2629156611},{"$f":"'PROJECTED EXPENSES'!AT53","v":3579249.7538280808},null,3579249.7538280808,{"$f":"+K181-G181","v":252040.13382808072},176]
[682,null,null,"Wyoming",null,151507.15,225985.44,{"$f":"'PROJECTED EXPENSES'!AS54","v":245140.16487604857},{"$f":"'PROJECTED EXPENSES'!AT54","v":251882.40895540669},null,251882.40895540669,{"$f":"+K182-G182","v":25896.968955406686},177]
[683,null,null,"Total",null,{"$f":"SUM(F181:F182)","v":3356457.53},{"$f":"SUM(G181:G182)","v":3553195.06},{"$f":"SUM(H181:H182)","v":3727105.4277917095},{"$f":"SUM(I181:I182)","v":3831132.1627834877},null,3831132.1627834877,{"$f":"+K183-G183","v":277937.10278348764},178]
[684,null,null,null,null,null,null,null,null,null,null,null,179]
[685,880,"Other Expenses",null,null,null,null,null,null,null,null,null,180]
[686,null,null,"Utah",null,9523304.25,9929278.2199999988,{"$f":"'PROJECTED EXPENSES'!AS58","v":10148816.36881437},{"$f":"'PROJECTED EXPENSES'!AT58","v":10383375.404036082},null,10383375.404036082,{"$f":"+K186-G186","v":454097.18403608352},181]
[687,null,null,"Wyoming",null,917720.57,939691.3600000001,{"$f":"'PROJECTED EXPENSES'!AS59","v":966214.39631640865},{"$f":"'PROJECTED EXPENSES'!AT59","v":989632.49194896256},null,989632.49194896256,{"$f":"+K187-G187","v":49941.131948962458},182]
[688,null,null,"Total",null,{"$f":"SUM(F186:F187)","v":10441024.82},{"$f":"SUM(G186:G187)","v":10868969.579999998},{"$f":"SUM(H186:H187)","v":11115030.765130779},{"$f":"SUM(I186:I187)","v":11373007.895985045},null,11373007.895985045,{"$f":"+K188-G188","v":504038.31598504633},183]
[689,null,null,null,null,null,null,null,null,null,null,null,184]
[690,881,"Rents",null,null,null,null,null,null,null,null,null,185]
[691,null,null,"Utah",null,41436.630000000005,109554.00000000001,{"$f":"'PROJECTED EXPENSES'!AS63","v":150197.83765999999},{"$f":"'PROJECTED EXPENSES'!AT63","v":151549.61819893998},null,151549.61819893998,{"$f":"+K191-G191","v":41995.618198939963},186]
[692,null,null,"Wyoming",null,1457.93,3842.0799999999995,{"$f":"'PROJECTED EXPENSES'!AS64","v":5232.6422000000002},{"$f":"'PROJECTED EXPENSES'!AT64","v":5279.7359797999998},null,5279.7359797999998,{"$f":"+K192-G192","v":1437.6559798000003},187]
[693,null,null,"Total",null,{"$f":"SUM(F191:F192)","v":42894.560000000005},{"$f":"SUM(G191:G192)","v":113396.08000000002},{"$f":"SUM(H191:H192)","v":155430.47985999999},{"$f":"SUM(I191:I192)","v":156829.35417873997},null,156829.35417873997,{"$f":"+K193-G193","v":43433.274178739957},188]
[694,null,null,null,null,null,null,null,null,null,null,null,189]
[695,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,190]
[696,null,null,"Utah",null,592776.81000000006,654472.61999999988,{"$f":"'PROJECTED EXPENSES'!AS68","v":696634.46043999994},{"$f":"'PROJECTED EXPENSES'!AT68","v":714746.95641143993},null,714746.95641143993,{"$f":"+K196-G196","v":60274.336411440047},191]
[697,null,null,"Wyoming",null,19178.97,21465.399999999998,{"$f":"'PROJECTED EXPENSES'!AS69","v":22866.821080000002},{"$f":"'PROJECTED EXPENSES'!AT69","v":23461.358428080002},null,23461.358428080002,{"$f":"+K197-G197","v":1995.9584280800045},192]
[698,null,null,"Total",null,{"$f":"SUM(F196:F197)","v":611955.78},{"$f":"SUM(G196:G197)","v":675938.0199999999},{"$f":"SUM(H196:H197)","v":719501.28151999996},{"$f":"SUM(I196:I197)","v":738208.31483951991},null,738208.31483951991,{"$f":"+K198-G198","v":62270.294839520007},193]
[699,null,null,null,null,null,null,null,null,null,null,null,194]
[700,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,{"$f":"+M199+1","v":195}]
[701,null,null,"Utah",null,75596.95,82841.72,{"$f":"'PROJECTED EXPENSES'!AS73","v":80900.771939999991},{"$f":"'PROJECTED EXPENSES'!AT73","v":83570.497414019992},null,83570.497414019992,{"$f":"+K201-G201","v":728.77741401999083},196]
[702,null,null,"Wyoming",null,2647.7999999999997,2592.83,{"$f":"'PROJECTED EXPENSES'!AS74","v":2511.3816200000001},{"$f":"'PROJECTED EXPENSES'!AT74","v":2594.2572134599995},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M202,FALSE)","v":2594.2572134599995},{"$f":"+K202-G202","v":1.4272134599996207},197]
[703,null,null,"Total",null,{"$f":"SUM(F201:F202)","v":78244.75},{"$f":"SUM(G201:G202)","v":85434.55},{"$f":"SUM(H201:H202)","v":83412.153559999992},{"$f":"SUM(I201:I202)","v":86164.754627479997},null,86164.754627479997,{"$f":"+K203-G203","v":730.20462747999409},198]
[{"$f":"+A203+1","v":704},null,null,null,null,null,null,null,null,null,null,null,199]
[705,887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,200]
[706,null,null,"Utah",null,8637568.5,9065966.4000000022,{"$f":"'PROJECTED EXPENSES'!AS78","v":9255962.2068563681},{"$f":"'PROJECTED EXPENSES'!AT78","v":9429591.8779912554},null,9429591.8779912554,{"$f":"+K206-G206","v":363625.47799125314},201]
[707,null,null,"Wyoming",null,178820.91999999998,141136.25,{"$f":"'PROJECTED EXPENSES'!AS79","v":143866.8224442541},{"$f":"'PROJECTED EXPENSES'!AT79","v":147579.43330417323},null,147579.43330417323,{"$f":"+K207-G207","v":6443.1833041732316},202]
[708,null,null,"Total",null,{"$f":"SUM(F206:F207)","v":8816389.4199999999},{"$f":"SUM(G206:G207)","v":9207102.6500000022},{"$f":"SUM(H206:H207)","v":9399829.0293006226},{"$f":"SUM(I206:I207)","v":9577171.3112954292},null,9577171.3112954292,{"$f":"+K208-G208","v":370068.66129542701},203]
[709,null,null,null,null,null,null,null,null,null,null,null,204]
[710,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,205]
[711,null,null,"Utah",null,1775699.5099999998,1825724.71,{"$f":"'PROJECTED EXPENSES'!AS83","v":1578108.8918081056},{"$f":"'PROJECTED EXPENSES'!AT83","v":1598841.2379980916},null,1598841.2379980916,{"$f":"+K211-G211","v":-226883.47200190835},206]
[712,null,null,"Wyoming",null,198417.83999999997,161918.90000000002,{"$f":"'PROJECTED EXPENSES'!AS84","v":126206.34553560986},{"$f":"'PROJECTED EXPENSES'!AT84","v":127851.05072523993},null,127851.05072523993,{"$f":"+K212-G212","v":-34067.849274760098},207]
[713,null,null,"Total",null,{"$f":"SUM(F211:F212)","v":1974117.3499999996},{"$f":"SUM(G211:G212)","v":1987643.6099999999},{"$f":"SUM(H211:H212)","v":1704315.2373437155},{"$f":"SUM(I211:I212)","v":1726692.2887233316},null,1726692.2887233316,{"$f":"+K213-G213","v":-260951.32127666823},208]
[714,null,null,null,null,null,null,null,null,null,null,null,209]
[715,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,210]
[716,null,null,"Utah",null,219081.31,121404.68000000001,{"$f":"'PROJECTED EXPENSES'!AS88","v":94259.471205931201},{"$f":"'PROJECTED EXPENSES'!AT88","v":95539.627275199484},null,95539.627275199484,{"$f":"+K216-G216","v":-25865.052724800524},211]
[717,null,null,"Wyoming",null,17999.070000000003,94626.63,{"$f":"'PROJECTED EXPENSES'!AS89","v":123124.66815528693},{"$f":"'PROJECTED EXPENSES'!AT89","v":126581.45709695677},null,126581.45709695677,{"$f":"+K217-G217","v":31954.827096956767},212]
[718,null,null,"Total",null,{"$f":"SUM(F216:F217)","v":237080.38},{"$f":"SUM(G216:G217)","v":216031.31},{"$f":"SUM(H216:H217)","v":217384.13936121814},{"$f":"SUM(I216:I217)","v":222121.08437215624},null,222121.08437215624,{"$f":"+K218-G218","v":6089.7743721562438},213]
[719,null,null,null,null,null,null,null,null,null,null,null,214]
[720,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,215]
[721,null,null,"Utah",null,768937.87000000011,821862.46,{"$f":"'PROJECTED EXPENSES'!AS93","v":832122.87687884644},{"$f":"'PROJECTED EXPENSES'!AT93","v":858156.41931035987},null,858156.41931035987,{"$f":"+K221-G221","v":36293.959310359904},216]
[722,null,null,"Wyoming",null,69403.190000000017,81131.23,{"$f":"'PROJECTED EXPENSES'!AS94","v":86074.810988075551},{"$f":"'PROJECTED EXPENSES'!AT94","v":88611.414163467998},null,88611.414163467998,{"$f":"+K222-G222","v":7480.1841634680022},217]
[723,null,null,"Total",null,{"$f":"SUM(F221:F222)","v":838341.06000000017},{"$f":"SUM(G221:G222)","v":902993.69},{"$f":"SUM(H221:H222)","v":918197.687866922},{"$f":"SUM(I221:I222)","v":946767.83347382792},null,946767.83347382792,{"$f":"+K223-G223","v":43774.143473827979},218]
[724,null,null,null,null,null,null,null,null,null,null,null,219]
[725,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,220]
[726,null,null,"Utah",null,806699.58000000007,765962.81,{"$f":"'PROJECTED EXPENSES'!AS98","v":737197.87749047228},{"$f":"'PROJECTED EXPENSES'!AT98","v":757369.04593797738},null,757369.04593797738,{"$f":"+K226-G226","v":-8593.7640620226739},221]
[727,null,null,"Wyoming",null,3558.4400000000005,3860.2699999999995,{"$f":"'PROJECTED EXPENSES'!AS99","v":3568.0241599999999},{"$f":"'PROJECTED EXPENSES'!AT99","v":3610.8404499199996},null,3610.8404499199996,{"$f":"+K227-G227","v":-249.4295500799999},222]
[728,null,null,"Total",null,{"$f":"SUM(F226:F227)","v":810258.02},{"$f":"SUM(G226:G227)","v":769823.08000000007},{"$f":"SUM(H226:H227)","v":740765.90165047231},{"$f":"SUM(I226:I227)","v":760979.88638789742},null,760979.88638789742,{"$f":"+K228-G228","v":-8843.193612102652},223]
[729,null,null,null,null,null,null,null,null,null,null,null,224]
[730,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,225]
[731,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS103","v":0},{"$f":"'PROJECTED EXPENSES'!AT103","v":0},null,0,{"$f":"+K231-G231","v":0},226]
[732,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS104","v":0},{"$f":"'PROJECTED EXPENSES'!AT104","v":0},null,0,{"$f":"+K232-G232","v":0},227]
[733,null,null,"Total",null,{"$f":"SUM(F231:F232)","v":0},{"$f":"SUM(G231:G232)","v":0},{"$f":"SUM(H231:H232)","v":0},{"$f":"SUM(I231:I232)","v":0},null,0,{"$f":"+K233-G233","v":0},228]
[734,null,null,null,null,null,null,null,null,null,null,null,229]
[735,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,230]
[736,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS108","v":0},{"$f":"'PROJECTED EXPENSES'!AT108","v":0},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M236,FALSE)","v":0},{"$f":"+K236-G236","v":0},231]
[737,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS109","v":0},{"$f":"'PROJECTED EXPENSES'!AT109","v":0},null,0,{"$f":"+K237-G237","v":0},232]
[738,null,null,"Total",null,{"$f":"SUM(F236:F237)","v":0},{"$f":"SUM(G236:G237)","v":0},{"$f":"SUM(H236:H237)","v":0},{"$f":"SUM(I236:I237)","v":0},null,0,{"$f":"+K238-G238","v":0},233]
[739,null,null,null,null,null,null,null,null,null,null,null,234]
[740,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,235]
[741,null,"Utah Distribution O&M Expenses",null,null,53912338.460000001,{"$f":"G146+G151+G156+G161+G166+G171+G176+G181+G186+G191+G196+G201+G206+G211+G216+G221+G226+G231+G236","v":55394622.630000003},56167853.885219917,57577416.477315292,null,57577416.477315292,{"$f":"+K241-G241","v":2182793.8473152891},236]
[742,null,"Wyoming Distribution O&M Expenses",null,null,3007508.0699999994,3212341.48,3201462.385360193,3282849.1097264546,null,3282849.1097264546,{"$f":"+K242-G242","v":70507.629726454616},237]
[743,null,null,null,null,null,null,null,null,null,0,null,238]
[744,null,"System Total Distribution O&M Expenses",null,null,56919846.530000001,{"$f":"SUM(G241:G242)","v":58606964.109999999},{"$f":"SUM(H241:H242)","v":59369316.270580113},{"$f":"SUM(I241:I242)","v":60860265.587041743},null,60860265.587041743,{"$f":"+K244-G244","v":2253301.4770417437},239]
[745,null,null,null,null,null,null,null,null,null,null,null,240]
[746,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,241]
[747,null,null,null,null,null,null,null,null,null,null,null,242]
[748,901,"Supervision",null,null,null,null,null,null,null,null,null,243]
[749,null,null,"Utah",null,1215586.5699999998,1266611.0999999999,{"$f":"'PROJECTED EXPENSES'!AS121","v":1340184.946404438},{"$f":"'PROJECTED EXPENSES'!AT121","v":1378396.9698879365},null,1378396.9698879365,{"$f":"+K249-G249","v":111785.86988793663},244]
[750,null,null,"Wyoming",null,28936.739999999994,30268.11,{"$f":"'PROJECTED EXPENSES'!AS122","v":30544.363959999999},{"$f":"'PROJECTED EXPENSES'!AT122","v":31338.517422960002},null,31338.517422960002,{"$f":"+K250-G250","v":1070.407422960001},245]
[751,null,null,"Total",null,1244523.3099999998,{"$f":"SUM(G249:G250)","v":1296879.21},{"$f":"SUM(H249:H250)","v":1370729.310364438},{"$f":"SUM(I249:I250)","v":1409735.4873108964},null,1409735.4873108964,{"$f":"+K251-G251","v":112856.27731089643},246]
[752,null,null,null,null,null,null,null,null,null,0,null,247]
[753,902,"Meter Reading Expense",null,null,null,null,null,null,null,0,null,248]
[754,null,null,"Utah",null,3098572.5999999996,3355949.2800000003,{"$f":"'PROJECTED EXPENSES'!AS126","v":3514218.5811464498},{"$f":"'PROJECTED EXPENSES'!AT126","v":3614936.9750358616},null,3614936.9750358616,{"$f":"+K254-G254","v":258987.69503586134},249]
[755,null,null,"Wyoming",null,109892.92000000003,120044.65000000001,{"$f":"'PROJECTED EXPENSES'!AS127","v":120380.58672297635},{"$f":"'PROJECTED EXPENSES'!AT127","v":122397.80349101152},null,122397.80349101152,{"$f":"+K255-G255","v":2353.1534910115151},250]
[756,null,null,"Total",null,3208465.5199999996,{"$f":"SUM(G254:G255)","v":3475993.93},{"$f":"SUM(H254:H255)","v":3634599.1678694263},{"$f":"SUM(I254:I255)","v":3737334.7785268733},null,3737334.7785268733,{"$f":"+K256-G256","v":261340.84852687316},251]
[757,null,null,null,null,null,null,null,null,null,null,null,252]
[758,9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,253]
[759,null,null,"Utah",null,15958909.580000002,16368005.440000001,{"$f":"'PROJECTED EXPENSES'!AS131","v":16873255.283029437},{"$f":"'PROJECTED EXPENSES'!AT131","v":17329317.237459086},null,17329317.237459086,{"$f":"+K259-G259","v":961311.79745908454},254]
[760,null,null,"Wyoming",null,674423.06,673873.29,{"$f":"'PROJECTED EXPENSES'!AS132","v":682173.83390997373},{"$f":"'PROJECTED EXPENSES'!AT132","v":697745.91232675104},null,697745.91232675104,{"$f":"+K260-G260","v":23872.622326751007},255]
[761,null,null,"Total",null,16633332.640000002,{"$f":"SUM(G259:G260)","v":17041878.73},{"$f":"SUM(H259:H260)","v":17555429.116939411},{"$f":"SUM(I259:I260)","v":18027063.149785835},null,18027063.149785835,{"$f":"+K261-G261","v":985184.41978583485},256]
[762,null,null,null,null,null,null,null,null,null,null,null,257]
[763,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,258]
[764,null,null,"Utah",null,1052291.33,892371.79999999993,{"$f":"'PROJECTED EXPENSES'!AS136","v":624342.15528165968},{"$f":"'PROJECTED EXPENSES'!AT136","v":645437.61843373138},null,645437.61843373138,{"$f":"+K264-G264","v":-246934.18156626855},{"$f":"+M263+1","v":259}]
[765,null,null,"Wyoming",null,56661.279999999999,53966.930000000008,{"$f":"'PROJECTED EXPENSES'!AS137","v":50759.813652982695},{"$f":"'PROJECTED EXPENSES'!AT137","v":52036.375907407353},null,52036.375907407353,{"$f":"+K265-G265","v":-1930.5540925926543},260]
[766,null,null,"Total",null,1108952.6100000001,{"$f":"SUM(G264:G265)","v":946338.73},{"$f":"SUM(H264:H265)","v":675101.96893464238},{"$f":"SUM(I264:I265)","v":697473.99434113875},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M266,FALSE)","v":697473.99434113875},{"$f":"+K266-G266","v":-248864.73565886123},261]
[767,null,null,null,null,null,null,null,null,null,null,null,262]
[{"$f":"+A267+1","v":768},9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,263]
[769,null,null,"Utah",null,432349.12000000005,325659.45,{"$f":"'PROJECTED EXPENSES'!AS141","v":310301.65146000002},{"$f":"'PROJECTED EXPENSES'!AT141","v":316817.98614065995},null,316817.98614065995,{"$f":"+K269-G269","v":-8841.4638593400596},264]
[770,null,null,"Wyoming",null,4710.1700000000019,3793.5400000000009,{"$f":"'PROJECTED EXPENSES'!AS142","v":3844.0073200000002},{"$f":"'PROJECTED EXPENSES'!AT142","v":3924.7314737199995},null,3924.7314737199995,{"$f":"+K270-G270","v":131.19147371999861},265]
[771,null,null,"Total",null,437059.29000000004,{"$f":"SUM(G269:G270)","v":329452.99},{"$f":"SUM(H269:H270)","v":314145.65878},{"$f":"SUM(I269:I270)","v":320742.71761437994},null,320742.71761437994,{"$f":"+K271-G271","v":-8710.2723856200464},266]
[772,null,null,null,null,null,null,null,null,null,0,null,267]
[773,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,0,null,268]
[774,null,null,"Utah",null,568641.63,718292.3,{"$f":"'PROJECTED EXPENSES'!AS146","v":763328.54},{"$f":"'PROJECTED EXPENSES'!AT146","v":763328.54},null,763328.54,{"$f":"+K274-G274","v":45036.239999999991},269]
[775,null,null,"Wyoming",null,61832.67,76905.17,{"$f":"'PROJECTED EXPENSES'!AS147","v":79279.62999999999},{"$f":"'PROJECTED EXPENSES'!AT147","v":79279.62999999999},null,79279.62999999999,{"$f":"+K275-G275","v":2374.4599999999919},270]
[776,null,null,"Total",null,630474.30000000005,{"$f":"SUM(G274:G275)","v":795197.47000000009},{"$f":"SUM(H274:H275)","v":842608.17},{"$f":"SUM(I274:I275)","v":842608.17},null,842608.17,{"$f":"+K276-G276","v":47410.699999999953},271]
[777,null,null,null,null,null,null,null,null,null,null,null,272]
[778,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,273]
[779,null,null,"Utah",null,166693.05999999997,218886.19,{"$f":"'PROJECTED EXPENSES'!AS151","v":272743.34000000003},{"$f":"'PROJECTED EXPENSES'!AT151","v":272743.34000000003},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M279,FALSE)","v":272743.34000000003},{"$f":"+K279-G279","v":53857.150000000023},274]
[780,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS152","v":0},{"$f":"'PROJECTED EXPENSES'!AT152","v":0},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M280,FALSE)","v":0},{"$f":"+K280-G280","v":0},275]
[781,null,null,"Total",null,166693.05999999997,{"$f":"SUM(G279:G280)","v":218886.19},{"$f":"SUM(H279:H280)","v":272743.34000000003},{"$f":"SUM(I279:I280)","v":272743.34000000003},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M281,FALSE)","v":272743.34000000003},{"$f":"+K281-G281","v":53857.150000000023},276]
[782,null,null,null,null,null,null,null,null,null,null,null,277]
[783,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,{"$f":"+K283-G283","v":0},278]
[784,null,null,"Utah",null,899870.76000000024,1079680.0200000003,{"$f":"'PROJECTED EXPENSES'!AS156","v":1088831.76},{"$f":"'PROJECTED EXPENSES'!AT156","v":1088831.76},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M284,FALSE)","v":1088831.76},{"$f":"+K284-G284","v":9151.7399999997579},279]
[785,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS157","v":0},{"$f":"'PROJECTED EXPENSES'!AT157","v":0},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M285,FALSE)","v":0},{"$f":"+K285-G285","v":0},280]
[786,null,null,"Total",null,899870.76000000024,{"$f":"SUM(G284:G285)","v":1079680.0200000003},{"$f":"SUM(H284:H285)","v":1088831.76},{"$f":"SUM(I284:I285)","v":1088831.76},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M286,FALSE)","v":1088831.76},{"$f":"+K286-G286","v":9151.7399999997579},281]
[787,null,null,null,null,null,null,null,null,null,null,null,282]
[788,null,null,null,null,null,null,null,null,null,null,null,283]
[789,905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,284]
[790,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS162","v":0},{"$f":"'PROJECTED EXPENSES'!AT162","v":0},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M290,FALSE)","v":0},{"$f":"+K290-G290","v":0},285]
[791,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS163","v":0},{"$f":"'PROJECTED EXPENSES'!AT163","v":0},null,0,{"$f":"+K291-G291","v":0},286]
[792,null,null,"Total",null,0,{"$f":"SUM(G290:G291)","v":0},{"$f":"SUM(H290:H291)","v":0},{"$f":"SUM(I290:I291)","v":0},null,0,{"$f":"+K292-G292","v":0},287]
[793,null,null,null,null,null,null,null,null,null,null,null,288]
[794,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,289]
[795,null,"Utah Customer Accounts Expenses",null,null,23392914.649999999,{"$f":"G249+G254+G259+G264+G269+G274+G279+G284+G290","v":24225455.580000002},24787206.257321984,25409810.426957276,null,25409810.426957276,{"$f":"+K295-G295","v":1184354.8469572738},290]
[796,null,"Wyoming Customer Accounts Expenses",null,null,936456.8400000002,958851.69000000018,966982.2355659327,986722.97062184999,null,986722.97062184999,{"$f":"+K296-G296","v":27871.280621849815},291]
[797,null,null,null,null,null,null,null,null,null,null,null,292]
[798,null,"System Total Customer Accounts Exp",null,null,24329371.489999998,{"$f":"SUM(G295:G296)","v":25184307.270000003},{"$f":"SUM(H295:H296)","v":25754188.492887918},{"$f":"SUM(I295:I296)","v":26396533.397579126},null,26396533.397579126,{"$f":"+K298-G298","v":1212226.1275791228},293]
[799,null,null,null,null,null,null,null,null,null,null,null,294]
[800,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,295]
[801,null,null,null,null,null,null,null,null,null,null,null,296]
[802,907,"Supervision",null,null,null,null,null,null,null,null,null,297]
[803,null,null,"Utah",null,417026.47,443076.45,{"$f":"'PROJECTED EXPENSES'!AS174","v":459686.50563279859},{"$f":"'PROJECTED EXPENSES'!AT174","v":472927.12022869516},null,472927.12022869516,{"$f":"+K303-G303","v":29850.670228695148},298]
[804,null,null,"Wyoming",null,12083.02,12534.099999999999,{"$f":"'PROJECTED EXPENSES'!AS175","v":12622.203329999998},{"$f":"'PROJECTED EXPENSES'!AT175","v":12950.380616580002},null,12950.380616580002,{"$f":"+K304-G304","v":416.28061658000297},299]
[805,null,null,"Total",null,429109.49,{"$f":"SUM(G303:G304)","v":455610.55},{"$f":"SUM(H303:H304)","v":472308.70896279858},{"$f":"SUM(I303:I304)","v":485877.50084527518},null,485877.50084527518,{"$f":"+K305-G305","v":30266.950845275191},300]
[806,null,null,null,null,null,null,null,null,null,null,null,301]
[807,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,302]
[808,null,null,"Utah",null,41315266.799999997,27262194.359999999,{"$f":"'PROJECTED EXPENSES'!AS179","v":28972999.08463138},{"$f":"'PROJECTED EXPENSES'!AT179","v":29591905.08756686},null,29591905.08756686,{"$f":"+K308-G308","v":2329710.7275668606},303]
[809,null,null,"Wyoming",null,297178.25,244566.41999999995,{"$f":"'PROJECTED EXPENSES'!AS180","v":216089.95843999999},{"$f":"'PROJECTED EXPENSES'!AT180","v":220411.75760879996},null,220411.75760879996,{"$f":"+K309-G309","v":-24154.662391199992},304]
[810,null,null,"Total",null,41612445.049999997,{"$f":"SUM(G308:G309)","v":27506760.780000001},{"$f":"SUM(H308:H309)","v":29189089.043071378},{"$f":"SUM(I308:I309)","v":29812316.845175661},null,29812316.845175661,{"$f":"+K310-G310","v":2305556.06517566},305]
[811,null,null,null,null,null,null,null,null,null,null,null,306]
[812,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,307]
[813,null,null,"Utah",null,622045.19999999995,662005.68000000005,{"$f":"'PROJECTED EXPENSES'!AS184","v":762322.92519999994},{"$f":"'PROJECTED EXPENSES'!AT184","v":771470.8003023999},null,771470.8003023999,{"$f":"+K313-G313","v":109465.12030239985},308]
[814,null,null,"Wyoming",null,17312.03,17553.2,{"$f":"'PROJECTED EXPENSES'!AS185","v":19683.11405},{"$f":"'PROJECTED EXPENSES'!AT185","v":19919.311418599998},null,19919.311418599998,{"$f":"+K314-G314","v":2366.1114185999977},309]
[815,null,null,"Total",null,639357.23,{"$f":"SUM(G313:G314)","v":679558.88},{"$f":"SUM(H313:H314)","v":782006.03924999991},{"$f":"SUM(I313:I314)","v":791390.11172099994},null,791390.11172099994,{"$f":"+K315-G315","v":111831.23172099993},310]
[816,null,null,null,null,null,null,null,null,null,null,null,311]
[817,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,312]
[818,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS189","v":0},{"$f":"'PROJECTED EXPENSES'!AT189","v":0},null,0,{"$f":"+K318-G318","v":0},313]
[819,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AS190","v":0},{"$f":"'PROJECTED EXPENSES'!AT190","v":0},null,0,{"$f":"+K319-G319","v":0},314]
[820,null,null,"Total",null,0,{"$f":"SUM(G318:G319)","v":0},{"$f":"SUM(H318:H319)","v":0},{"$f":"SUM(I318:I319)","v":0},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M320,FALSE)","v":0},{"$f":"+K320-G320","v":0},315]
[821,null,null,null,null,null,null,null,null,null,null,null,316]
[822,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,317]
[823,null,"Utah Total Cust Service & Info Exp",null,null,42354338.469999999,{"$f":"G303+G308+G313+G318","v":28367276.489999998},30195008.515464179,30836303.008097958,null,30836303.008097958,{"$f":"+K323-G323","v":2469026.5180979595},318]
[824,null,"Wyoming Total Cust Service & Info Exp",null,null,326573.30000000005,274653.71999999997,248395.27581999998,253281.44964397995,null,253281.44964397995,{"$f":"+K324-G324","v":-21372.270356020017},319]
[825,null,null,null,null,null,null,null,null,null,null,{"$f":"+K325-G325","v":0},320]
[826,null,"System Total Cust Service & Info Exp",null,null,42680911.769999996,{"$f":"SUM(G323:G325)","v":28641930.209999997},{"$f":"SUM(H323:H325)","v":30443403.791284177},{"$f":"SUM(I323:I325)","v":31089584.457741939},null,31089584.457741939,{"$f":"+K326-G326","v":2447654.2477419414},321]
[827,null,null,null,null,null,null,null,null,null,null,null,322]
[828,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,323]
[829,null,null,null,null,null,null,null,null,null,null,null,324]
[830,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,325]
[831,null,"Utah",null,null,7509469.4100000001,5822805.0699999994,{"$f":"'PROJECTED EXPENSES'!AS202","v":6060621.0650817212},{"$f":"'PROJECTED EXPENSES'!AT202","v":6242203.2125673518},null,6242203.2125673518,{"$f":"+K331-G331","v":419398.14256735239},326]
[832,null,"Wyoming",null,null,478330.84000000008,430886.24,{"$f":"'PROJECTED EXPENSES'!AS203","v":446711.2755045027},{"$f":"'PROJECTED EXPENSES'!AT203","v":460095.18316695275},null,460095.18316695275,{"$f":"+K332-G332","v":29208.943166952755},327]
[833,null,"Total",null,null,7987800.25,{"$f":"SUM(G331:G332)","v":6253691.3099999996},{"$f":"SUM(H331:H332)","v":6507332.3405862236},{"$f":"SUM(I331:I332)","v":6702298.3957343046},null,6702298.3957343046,{"$f":"+K333-G333","v":448607.08573430497},328]
[834,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,329]
[835,null,"Utah",null,null,38655153.170000002,39122256.109999999,{"$f":"'PROJECTED EXPENSES'!AS206","v":39042624.210310414},{"$f":"'PROJECTED EXPENSES'!AT206","v":39810832.136223271},null,39810832.136223271,{"$f":"+K335-G335","v":688576.02622327209},330]
[836,null,"Wyoming",null,null,1466729.81,1518305.2900000003,{"$f":"'PROJECTED EXPENSES'!AS207","v":1499763.1251600003},{"$f":"'PROJECTED EXPENSES'!AT207","v":1519260.04578708},null,1519260.04578708,954.75578707968816,331]
[837,null,"Total",null,null,40121882.980000004,{"$f":"SUM(G335:G336)","v":40640561.399999999},{"$f":"SUM(H335:H336)","v":40542387.335470416},{"$f":"SUM(I335:I336)","v":41330092.182010353},null,41330092.182010353,689530.7820103541,332]
[838,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,0,333]
[839,null,"Utah",null,null,-3009306.5500000003,-3192922.1599999997,{"$f":"'PROJECTED EXPENSES'!AS210","v":-3259354.64},{"$f":"'PROJECTED EXPENSES'!AT210","v":-3259354.64},null,-3259354.64,-66432.480000000447,{"$f":"+M338+1","v":334}]
[840,null,"Wyoming",null,null,-105569.81999999999,-111884.98000000001,{"$f":"'PROJECTED EXPENSES'!AS211","v":-114915.84},{"$f":"'PROJECTED EXPENSES'!AT211","v":-114915.84},null,-114915.84,-3030.859999999986,335]
[841,null,"Total",null,null,-3114876.37,{"$f":"SUM(G339:G340)","v":-3304807.1399999997},{"$f":"SUM(H339:H340)","v":-3374270.48},{"$f":"SUM(I339:I340)","v":-3374270.48},null,-3374270.48,-69463.340000000317,336]
[842,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,337]
[{"$f":"+A342+1","v":843},null,"Utah",null,null,2550629.2000000007,1939596.06,{"$f":"'PROJECTED EXPENSES'!AS214","v":1967673.7302800003},{"$f":"'PROJECTED EXPENSES'!AT214","v":2005059.5311553197},null,2005059.5311553197,{"$f":"+K343-G343","v":65463.471155319596},338]
[844,null,"Wyoming",null,null,103307.24,122940.42000000001,{"$f":"'PROJECTED EXPENSES'!AS215","v":130951.64352},{"$f":"'PROJECTED EXPENSES'!AT215","v":133439.72474687998},null,133439.72474687998,{"$f":"+K344-G344","v":10499.304746879963},339]
[845,null,"Total",null,null,2653936.4400000009,{"$f":"SUM(G343:G344)","v":2062536.48},{"$f":"SUM(H343:H344)","v":2098625.3738000002},{"$f":"SUM(I343:I344)","v":2138499.2559021995},null,2138499.2559021995,{"$f":"+K345-G345","v":75962.775902199559},340]
[846,924,"Property Insurance",null,null,null,null,null,null,null,null,null,341]
[847,null,"Utah",null,null,715838.79000000015,396368.99,{"$f":"'PROJECTED EXPENSES'!AS218","v":660128.87508000003},{"$f":"'PROJECTED EXPENSES'!AT218","v":673331.45258159994},null,673331.45258159994,{"$f":"+K347-G347","v":276962.46258159995},342]
[848,null,"Wyoming",null,null,4315.66,13921.29,{"$f":"'PROJECTED EXPENSES'!AS219","v":23449.523279999998},{"$f":"'PROJECTED EXPENSES'!AT219","v":23918.513745600005},null,23918.513745600005,{"$f":"+K348-G348","v":9997.2237456000039},343]
[849,null,"Total",null,null,720154.45000000019,{"$f":"SUM(G347:G348)","v":410290.27999999997},{"$f":"SUM(H347:H348)","v":683578.39835999999},{"$f":"SUM(I347:I348)","v":697249.96632719995},null,697249.96632719995,{"$f":"+K349-G349","v":286959.68632719998},344]
[850,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,345]
[851,null,"Utah",null,null,61593.840000000004,63273.86,{"$f":"'PROJECTED EXPENSES'!AS222","v":75212.840785774475},{"$f":"'PROJECTED EXPENSES'!AT222","v":77466.291216302547},null,77466.291216302547,{"$f":"+K351-G351","v":14192.431216302546},346]
[852,null,"Wyoming",null,null,9525.2699999999986,10033.099999999999,{"$f":"'PROJECTED EXPENSES'!AS223","v":12067.757108840111},{"$f":"'PROJECTED EXPENSES'!AT223","v":12429.318940148671},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M352,FALSE)","v":12429.318940148671},{"$f":"+K352-G352","v":2396.2189401486721},347]
[853,null,"Total",null,null,71119.11,{"$f":"SUM(G351:G352)","v":73306.959999999992},{"$f":"SUM(H351:H352)","v":87280.597894614591},{"$f":"SUM(I351:I352)","v":89895.610156451221},null,89895.610156451221,{"$f":"+K353-G353","v":16588.650156451229},348]
[854,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,349]
[855,null,"Utah",null,null,1143266.8699999999,1321930.6399999999,{"$f":"'PROJECTED EXPENSES'!AS226","v":1381375.8957319625},{"$f":"'PROJECTED EXPENSES'!AT226","v":1422763.2715369069},null,1422763.2715369069,{"$f":"+K355-G355","v":100832.63153690705},350]
[856,null,"Wyoming",null,null,177337.78,209569.38000000003,{"$f":"'PROJECTED EXPENSES'!AS227","v":214442.68389143527},{"$f":"'PROJECTED EXPENSES'!AT227","v":220867.59688887314},null,220867.59688887314,{"$f":"+K356-G356","v":11298.21688887311},351]
[857,null,"Total",null,null,1320604.6499999999,{"$f":"SUM(G355:G356)","v":1531500.02},{"$f":"SUM(H355:H356)","v":1595818.5796233979},{"$f":"SUM(I355:I356)","v":1643630.86842578},null,1643630.86842578,{"$f":"+K357-G357","v":112130.84842577996},352]
[858,"928","Regulatory Expense",null,null,null,null,null,null,null,null,null,353]
[859,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AS230","v":0},{"$f":"'PROJECTED EXPENSES'!AT230","v":0},null,0,{"$f":"+K359-G359","v":0},354]
[860,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AS231","v":0},{"$f":"'PROJECTED EXPENSES'!AT231","v":0},null,0,0,355]
[861,null,"Total",null,null,0,{"$f":"SUM(G359:G360)","v":0},{"$f":"SUM(H359:H360)","v":0},{"$f":"SUM(I359:I360)","v":0},null,0,0,356]
[862,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,0,357]
[863,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AS234","v":0},{"$f":"'PROJECTED EXPENSES'!AT234","v":0},null,0,0,358]
[864,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AS235","v":0},{"$f":"'PROJECTED EXPENSES'!AT235","v":0},null,0,0,359]
[865,null,"Total",null,null,0,{"$f":"SUM(G363:G364)","v":0},{"$f":"SUM(H363:H364)","v":0},{"$f":"SUM(I363:I364)","v":0},null,0,0,360]
[866,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,0,361]
[867,null,"Utah",null,null,1901262.1199999994,1819755.9000000004,{"$f":"'PROJECTED EXPENSES'!AS238","v":1918055.8502108369},{"$f":"'PROJECTED EXPENSES'!AT238","v":1940809.0515890336},null,1940809.0515890336,121053.15158903319,362]
[868,null,"Wyoming",null,null,38626.11,39920.820000000007,{"$f":"'PROJECTED EXPENSES'!AS239","v":42747.580699999999},{"$f":"'PROJECTED EXPENSES'!AT239","v":43175.056506999994},null,43175.056506999994,3254.2365069999869,363]
[869,null,"Total",null,null,1939888.2299999995,{"$f":"SUM(G367:G368)","v":1859676.7200000004},{"$f":"SUM(H367:H368)","v":1960803.4309108369},{"$f":"SUM(I367:I368)","v":1983984.1080960336},null,1983984.1080960336,124307.38809603313,364]
[870,931,"Rents",null,null,null,null,null,null,null,null,0,365]
[871,null,"Utah",null,null,1057232.4099999999,989498.81000000017,{"$f":"'PROJECTED EXPENSES'!AS242","v":1012098.7508},{"$f":"'PROJECTED EXPENSES'!AT242","v":1024243.9358095999},null,1024243.9358095999,34745.125809599762,366]
[872,null,"Wyoming",null,null,36903.47,34455.54,{"$f":"'PROJECTED EXPENSES'!AS243","v":35457.512239999996},{"$f":"'PROJECTED EXPENSES'!AT243","v":35883.002386880005},null,35883.002386880005,1427.4623868800045,367]
[873,null,"Total",null,null,1094135.8799999999,{"$f":"SUM(G371:G372)","v":1023954.3500000002},{"$f":"SUM(H371:H372)","v":1047556.26304},{"$f":"SUM(I371:I372)","v":1060126.93819648},null,1060126.93819648,36172.588196479832,368]
[874,"935","Maintenance of General Plant",null,null,null,null,null,null,null,null,0,369]
[875,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AS246","v":0},{"$f":"'PROJECTED EXPENSES'!AT246","v":0},null,0,0,370]
[876,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AS247","v":0},{"$f":"'PROJECTED EXPENSES'!AT247","v":0},null,0,0,371]
[877,null,"Total",null,null,0,{"$f":"SUM(G375:G376)","v":0},{"$f":"SUM(H375:H376)","v":0},{"$f":"SUM(I375:I376)","v":0},null,0,0,372]
[878,null,null,null,null,null,null,null,null,null,null,0,373]
[879,"Total Administrative & General Expense",null,null,null,null,null,null,null,null,null,0,374]
[880,null,"Utah Total Cust Service & Info Exp",null,null,50585139.260000005,{"$f":"G375+G371+G367+G363+G359+G355+G351+G347+G343+G339+G335+G331","v":48282563.280000001},48858436.57828071,49937354.242679387,null,49937354.242679387,1654790.9626793861,375]
[881,null,"Wyoming Total Cust Service & Info Exp",null,null,2209506.3600000003,2268147.1000000006,2290675.2614047783,2334152.6021694145,null,2334152.6021694145,66005.502169413958,376]
[882,null,"Total Administrative & General Expense",null,null,52794645.620000005,{"$f":"SUM(G380:G381)","v":50550710.380000003},{"$f":"SUM(H380:H381)","v":51149111.839685485},{"$f":"SUM(I380:I381)","v":52271506.844848804},null,52271506.844848804,1720796.4648488015,377]
[883,null,"TOTAL O & M",null,null,175317369.71000001,{"$f":"+G382+G326+G298+G244+G141","v":162486453.00000003},{"$f":"+H382+H326+H298+H244+H141","v":166316067.73675767},{"$f":"+I382+I326+I298+I244+I141","v":170195940.23335919},null,170195940.23335919,7709487.233359158,378]
[null,null,null,null,null,null,null,null,null,null,null,null,379]
[null,"Other Operating Expenses",null,null,null,null,null,null,null,null,null,null,380]
[null,null,null,null,null,null,null,null,null,null,null,null,381]
[{"$f":"+A383+1","v":884},403,"Depreciation Expense",null,null,null,null,null,null,null,null,null,382]
[885,null,null,"Production",null,828160.19000000006,600259.56999999995,{"$f":"-'108_111 Projection'!H43","v":687565.13249999983},{"$f":"-'108_111 Projection'!I43","v":616992.94999999995},null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M388,FALSE)","v":616992.94999999995},{"$f":"+K388-G388","v":16733.380000000005},383]
[886,null,null,"Distribution - Wyoming",null,1801733.49,1644444.67,{"$f":"-'108_111 Projection'!H44","v":1858574.503957242},{"$f":"-'108_111 Projection'!I44","v":2090566.2499740673},null,2090566.2499740673,{"$f":"+K389-G389","v":446121.5799740674},384]
[887,null,null,"Distribution - Utah",null,43266967.449999988,47088494.43,{"$f":"-'108_111 Projection'!H45","v":51946327.501650825},{"$f":"-'108_111 Projection'!I45","v":56770218.708642878},null,56770218.708642878,{"$f":"+K390-G390","v":9681724.2786428779},385]
[888,null,null,"General",null,7609223.8999999985,5757970.2399999974,{"$f":"-'108_111 Projection'!H46","v":8163766.6637744997},{"$f":"-'108_111 Projection'!I46","v":10574779.211468894},null,10574779.211468894,{"$f":"+K391-G391","v":4816808.9714688966},386]
[889,null,null,"Total Depreciation Expense",null,53506085.029999986,{"$f":"SUM(G388:G391)","v":55091168.909999996},{"$f":"SUM(H388:H391)","v":62656233.801882565},{"$f":"SUM(I388:I391)","v":70052557.120085835},null,70052557.120085835,{"$f":"+K392-G392","v":14961388.210085839},387]
[890,null,null,null,null,null,null,null,null,null,null,null,388]
[891,404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,389]
[892,null,null,"Production",null,20461.020000000004,16733.38,0,0,null,0,{"$f":"+K395-G395","v":-16733.38},390]
[893,null,null,"Distribution - Wyoming",null,0,0,0,0,null,0,0,391]
[894,null,null,"Distribution - Utah",null,0,0,0,0,null,0,0,392]
[895,null,null,"General",null,0,0,0,0,null,0,0,393]
[896,null,null,"Total Amortization Expense",null,20461.020000000004,{"$f":"SUM(G395:G398)","v":16733.38},{"$f":"SUM(H395:H398)","v":0},{"$f":"SUM(I395:I398)","v":0},null,0,-16733.38,394]
[897,null,null,null,null,null,null,null,null,null,0,0,395]
[898,null,"Total Depreciation, Deplec & Amort",null,null,53526546.04999999,{"$f":"G399+G392","v":55107902.289999999},{"$f":"H399+H392","v":62656233.801882565},{"$f":"I399+I392","v":70052557.120085835},null,70052557.120085835,14944654.830085836,396]
[899,null,null,null,null,null,null,null,null,null,null,null,397]
[900,"Tax Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"+M402+1","v":398}]
[901,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,399]
[902,null,null,"Production",null,0,0,{"$f":"(G405/$G$409)*$H$409","v":0},{"$f":"(H405/$H$409)*$I$409","v":0},null,0,{"$f":"+K405-G405","v":0},400]
[903,null,null,"Distribution - Wyoming",null,517518.92,797147.52,{"$f":"(G406/$G$409)*$H$409","v":882042.33235398354},{"$f":"(H406/$H$409)*$I$409","v":949521.02875282825},null,949521.02875282825,{"$f":"+K406-G406","v":152373.50875282823},401]
[904,null,null,"Distribution - Utah",null,15654174.25,16892228.719999999,{"$f":"(G407/$G$409)*$H$409","v":18691221.442733392},20121151.969641041,null,20121151.969641041,{"$f":"+K407-G407","v":3228923.2496410422},402]
[905,null,null,"General",null,1692170.4699999997,1622292.5699999998,{"$f":"(G408/$G$409)*$H$409","v":1795063.8825337351},{"$f":"(H408/$H$409)*$I$409","v":1932391.2718244041},null,1932391.2718244041,{"$f":"+K408-G408","v":310098.7018244043},403]
[906,null,null,"Total Other Taxes",null,17863863.640000001,19311668.809999999,{"$f":"'Other Taxes'!J21","v":21368327.657621112},{"$f":"'Other Taxes'!L21","v":23003064.270218272},null,23003064.270218272,{"$f":"+K409-G409","v":3691395.4602182731},404]
[907,null,null,null,null,null,null,null,null,null,null,null,405]
[908,4090,"Income Taxes - Federal",null,null,29274512.999999996,33462251.09999999,{"$f":"G411","v":33462251.09999999},{"$f":"H411","v":33462251.09999999},null,33462251.09999999,{"$f":"+K411-G411","v":0},406]
[909,null,null,null,null,null,null,null,null,null,null,null,407]
[910,4091,"Income Taxes - State",null,null,-2165810,-2272888,{"$f":"G413","v":-2272888},{"$f":"H413","v":-2272888},null,-2272888,{"$f":"+K413-G413","v":0},408]
[911,null,null,null,null,null,null,null,null,null,null,null,409]
[912,4101,"Deferred Income Taxes",null,null,3634845.4,4179071.78,{"$f":"G415","v":4179071.78},{"$f":"H415","v":4179071.78},null,4179071.78,{"$f":"+K415-G415","v":0},410]
[913,null,null,null,null,null,null,null,null,null,null,null,411]
[914,4111,"Deferred Income Tax Credit",null,null,0,0,0,0,null,{"$f":"HLOOKUP($K$6,EXPENSESCENARIO,M417,FALSE)","v":0},{"$f":"+K417-G417","v":0},412]
[915,null,null,null,null,null,null,null,null,null,null,null,413]
[916,4114,"Investment Tax Credit Adjustment",null,null,0,0,0,0,null,0,{"$f":"+K419-G419","v":0},414]
[917,null,null,null,null,null,null,null,null,null,null,null,415]
[918,null,"South Georgia Amortization",null,null,0,0,{"$f":"G421","v":0},{"$f":"H421","v":0},null,0,{"$f":"+K421-G421","v":0},416]
[919,null,null,null,null,null,null,null,null,null,null,null,417]
[920,null,"Section 29 Tax Credits",null,null,0,0,{"$f":"G423","v":0},{"$f":"H423","v":0},null,0,{"$f":"+K423-G423","v":0},418]
[921,null,null,null,null,null,null,null,null,null,null,null,419]
[922,null,"Total Tax Expenses",null,null,48607412.039999999,{"$f":"G409+G411+G413+G415+G417+G419+G421+G423","v":54680103.68999999},{"$f":"H409+H411+H413+H415+H417+H419+H421+H423","v":56736762.537621103},{"$f":"I409+I411+I413+I415+I417+I419+I421+I423","v":58371499.150218263},null,58371499.150218263,{"$f":"+K425-G425","v":3691395.4602182731},420]
[923,null,null,null,null,null,null,null,null,null,null,null,421]
[924,null,null,null,null,null,null,null,null,null,null,null,422]
[925,null,"Total Utility Other Operating Expenses",null,null,102133958.08999999,{"$f":"G401+G425","v":109788005.97999999},{"$f":"H401+H425","v":119392996.33950368},{"$f":"I401+I425","v":128424056.2703041},null,128424056.2703041,{"$f":"+K428-G428","v":18636050.290304109},423]
[926,null,null,null,null,null,null,null,null,null,null,null,424]
[927,null,"TOTAL",null,null,71390409.689999998,{"$f":"+G409+G401:G401","v":74419571.099999994},{"$f":"+H409+H401:H401","v":84024561.45950368},{"$f":"+I409+I401:I401","v":93055621.390304103},null,93055621.390304103,{"$f":"+K430-G430","v":18636050.290304109},425]
[928,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,882898614.90349901,{"$f":"G131+G383+G428","v":831281287.87061799},{"$f":"H131+H383+H428","v":844715892.96687925},{"$f":"I131+I383+I428","v":857626825.39428127},null,{"$f":"K131+K383+K428","v":857626825.39428127},{"$f":"+K431-G431","v":26345537.523663282},426]
[null,null,null,null,null,null,null,null,null,null,null,null,427]
[null,null,null,null,null,null,null,null,null,null,null,null,428]
[null,null,null,null,null,null,null,null,null,null,null,null,429]
[null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,null,null,null,null,null,null,null,null,null,null,431]
[null,null,null,null,null,null,null,null,null,null,null,null,432]
[null,null,null,null,null,null,null,null,null,null,null,null,433]
[null,null,null,null,null,null,null,null,null,null,null,null,434]
[null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,null,null,null,null,null,null,null,null,null,null,436]
[null,null,null,null,null,null,null,null,null,null,null,null,437]
[null,null,null,null,null,null,null,null,null,null,null,null,438]
[null,null,null,null,null,null,null,null,null,null,null,null,439]
[null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,null,null,null,null,null,null,null,null,null,null,441]
[null,null,null,null,null,null,null,null,null,null,null,null,442]
[null,null,null,null,null,null,null,null,null,null,null,null,443]
[null,null,null,null,null,null,null,null,null,null,null,null,444]
[null,null,null,null,null,null,null,null,null,null,null,null,445]

{"sheet":"PROJECTED EXPENSES","index":7,"n_rows":762,"n_cols":48,"rows_kept":762,"cut":false,"hidden":false,"merged":[[2,4,2,5],[4,2,4,4]]}
[null,null,null,null,null,null,"BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED",null,"BOOKED","BOOKED","BOOKED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Ended","12 Months Ended","12 Months Ended",2016,2017]
[null,null,null,null,null,null,"2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01",null,"2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01",{"$f":"R2","v":"2015-12-01"},{"$f":"AE2","v":"2016-12-01"},{"$f":"AQ2","v":"2017-12-01"},"Inflation Rates","Inflation Rates"]
[null,null,"FERC Acct",null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USED","USED","USED"]
[]
[null,null,"UTILITY OPERATING EXPENSES"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
["%,FACCOUNT,TQGCACCTS,V810000,V810001",619,810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"G264+G518","v":-1641.94},-1450.28,-1414.54,-1109.33,-1230.22,-1492.59,-1218.6400000000001,-1142.83,-1192.67,-1715.88,-4230.5600000000004,-1979.67,null,{"$f":"T264+T518","v":-2466.79},{"$f":"U264+U518","v":-3090.88},{"$f":"V264+V518","v":-3088.95},-990.63168999999994,-1098.58646,-1332.8828699999999,-1088.2455200000002,-1020.54719,-1065.05431,-1532.2808400000001,-3777.8900800000006,{"$f":"AE264+AE518","v":-1767.8453100000002},{"$f":"AF264+AF518","v":-2602.4634499999997},-3260.8784000000001,-3258.8422499999997,-1045.1164329499998,-1159.0087152999999,-1406.1914278499999,-1148.0990236,-1076.67728545,-1123.6322970499998,-1616.5562861999999,-3985.6740344000004,{"$f":"AQ264+AQ518","v":-1865.07680205},{"$f":"SUM(G10:R10)","v":-19819.150000000001},{"$f":"SUM(T10:AE10)","v":-22320.584269999999},{"$f":"SUM(AF10:AQ10)","v":-23548.216404849994}]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,-138110.25,-117213.53,-121744.67,-116249.73999999999,-96853.8,87714.22,347585.02,-42892.270000000004,-54547.92,-77466.920000000013,-68573.03,-79286.929999999993,null,{"$f":"T265+T519","v":-108867.97},{"$f":"U265+U519","v":-96175.35},{"$f":"V265+V519","v":-82778.52},-103811.01781999999,-86490.443400000004,78328.798460000005,310393.42286000005,-38302.797110000007,-48711.292560000002,-69177.959560000018,-61235.715790000002,-70803.228489999994,{"$f":"AF265+AF519","v":-114855.70835},-101464.99425,-87331.338600000003,-109520.62380009999,-91247.417786999998,82636.882375300003,327465.06111730001,-40409.450951050007,-51390.413650800001,-72982.747335800013,-64603.680158449999,-74697.406056949985,{"$f":"SUM(G11:R11)","v":-477639.82},{"$f":"SUM(T11:AE11)","v":-377632.07341000001},{"$f":"SUM(AF11:AQ11)","v":-398401.83744755003}]
[null,621]
[null,622,null,"Total Production Expenses",null,null,{"$f":"SUM(G10:G12)","v":-139752.19},-118663.81,-123159.20999999999,-117359.06999999999,-98084.02,86221.63,346366.38,-44035.100000000006,-55740.59,-79182.800000000017,-72803.59,-81266.599999999991,null,{"$f":"SUM(T10:T12)","v":-111334.76},{"$f":"SUM(U10:U12)","v":-99266.23000000001},{"$f":"SUM(V10:V12)","v":-85867.47},-104801.64950999999,-87589.02986000001,76995.915590000004,309305.17734000005,-39323.344300000004,-49776.346870000001,-70710.240400000024,-65013.605869999999,-72571.073799999998,{"$f":"SUM(AF10:AF12)","v":-117458.1718},-104725.87265,-90590.180850000004,-110565.74023304999,-92406.426502300004,81230.690947449999,326316.96209370001,-41486.128236500008,-52514.045947849998,-74599.303622000007,-68589.354192850005,-76562.482858999982,{"$f":"SUM(G13:R13)","v":-497458.96999999986},{"$f":"SUM(T13:AE13)","v":-399952.65767999995},{"$f":"SUM(AF13:AQ13)","v":-421950.05385239999}]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,{"$f":"G272+G526","v":1052962.8},970620.16999999993,815650.23,936132.46,904432.54,845644,822344.08000000007,739251.75,804632.76,948904.41,845581.99,1378224.44,null,{"$f":"T272+T526","v":1100939.98},{"$f":"U272+U526","v":1097515.72},{"$f":"V272+V526","v":1040510.36},966392.85808234825,935456.45499591099,874765.31709882652,848906.698745979,767820.16669007787,833941.12424111203,979171.87480060407,876684.97756072809,1422061.7248231107,{"$f":"AF272+AF526","v":1133149.1068016866},1129146.0912682321,1069843.1328417903,993915.19644704601,962318.5049089971,899898.63725259306,873080.6784967205,790264.06486647262,858098.54755880358,1007008.0564521123,902117.86248711892,1462473.1532865725,{"$f":"SUM(G18:R18)","v":11064381.629999999},{"$f":"SUM(T18:AE18)","v":11744167.257038698},{"$f":"SUM(AF18:AQ18)","v":12081313.032668147}]
[null,628,null,null,"Wyoming",null,57056.15,52298.61,40845.870000000003,35857.129999999997,39795.1,39177.68,36316.26,37186.270000000004,36329.269999999997,42346.979999999996,46160.5,62626.25,null,{"$f":"T273+T527","v":51074.630000000005},{"$f":"U273+U527","v":50203.530000000006},{"$f":"V273+V527","v":37666.14},36582.333856569996,40581.242708045895,40134.791004774714,37131.46189061871,38110.481020638334,37149.239143777952,43294.66155299946,47380.247205622989,63968.472157728334,{"$f":"AF273+AF527","v":52480.282236093815},51559.892954956136,38687.259863624022,37570.614807749866,41675.218472316948,41239.622814519411,38144.66015081176,39161.546977996179,38163.4803114678,44475.673032051905,48695.983228743455,65706.042609417229,{"$f":"SUM(G19:R19)","v":525996.07000000007},{"$f":"SUM(T19:AE19)","v":523277.23054077633},{"$f":"SUM(AF19:AQ19)","v":537560.27745974855}]
["%,FACCOUNT,TQGCACCTS,N870",629,null,null,"Total",null,{"$f":"SUM(G18:G19)","v":1110018.95},1022918.7799999999,856496.1,971989.59,944227.64,884821.68,858660.34000000008,776438.02,840962.03,991251.39,891742.49,1440850.69,null,{"$f":"SUM(T18:T19)","v":1152014.6099999999},{"$f":"SUM(U18:U19)","v":1147719.25},{"$f":"SUM(V18:V19)","v":1078176.5},1002975.1919389182,976037.69770395686,914900.10810360126,886038.16063659766,805930.64771071624,871090.36338489002,1022466.5363536035,924065.22476635105,1486030.1969808391,{"$f":"SUM(AF18:AF19)","v":1185629.3890377805},1180705.9842231881,1108530.3927054144,1031485.8112547959,1003993.7233813141,941138.26006711251,911225.33864753228,829425.61184446875,896262.02787027135,1051483.7294841642,950813.84571586235,1528179.1958959899,{"$f":"SUM(G20:R20)","v":11590377.699999999},{"$f":"SUM(T20:AE20)","v":12267444.487579474},{"$f":"SUM(AF20:AQ20)","v":12618873.310127893}]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,{"$f":"G277+G531","v":137867.23000000001},199892.44,164138.21,172298.98,176543.58000000002,149748.34,163912.6,136798.50999999998,187630.25,142194.71,178569.9,257285.13,null,{"$f":"T277+T531","v":148073.54},{"$f":"U277+U531","v":181543.63},{"$f":"V277+V531","v":159726.76999999999},178438.10059475727,184139.64140822415,156669.7363472915,171529.32492650117,143138.75350369597,192731.45539957393,148385.77779220769,185870.78317535738,268268.35480158078,{"$f":"AF277+AF531","v":152390.08015229568},186898.50913684466,164394.96811374542,183585.1879968211,189616.0517060486,161389.13272085608,176701.42098035925,147452.72671526377,198090.81640300062,152807.99099529284,191350.7428640071,276235.90728381387,{"$f":"SUM(G23:R23)","v":2066879.88},{"$f":"SUM(T23:AE23)","v":2118515.8679491901},{"$f":"SUM(AF23:AQ23)","v":2180913.535068349}]
[null,633,null,null,"Wyoming",null,2324.46,4417.57,3200.14,3573.7200000000003,3696.19,2649.9500000000003,3279.8,2659.07,4149.43,2438.91,2850.67,4843.24,null,{"$f":"T278+T532","v":1909.66},{"$f":"U278+U532","v":3813.91},{"$f":"V278+V532","v":2601.9700000000003},3359.2968000000001,3474.4186,2490.953,3083.0120000000002,2499.5257999999999,3900.4641999999999,2292.5753999999997,2679.6297999999997,4552.6455999999998,{"$f":"AF278+AF532","v":1940.2145600000001},3874.9325599999997,2643.6015200000002,3413.0455488000002,3530.0092976000001,2530.8082479999998,3132.3401920000001,2539.5182128000001,3962.8716272000001,2329.2566063999998,2722.5038767999999,4625.4879295999999,{"$f":"SUM(G24:R24)","v":40083.149999999994},{"$f":"SUM(T24:AE24)","v":36658.061199999996},{"$f":"SUM(AF24:AQ24)","v":37244.5901792}]
["%,FACCOUNT,TQGCACCTS,N871",634,null,null,"Total",null,{"$f":"SUM(G23:G24)","v":140191.69},204310.01,167338.35,175872.7,180239.77000000002,152398.29,167192.4,139457.57999999999,191779.68,144633.62,181420.57,262128.37,null,{"$f":"SUM(T23:T24)","v":149983.20000000001},{"$f":"SUM(U23:U24)","v":185357.54},{"$f":"SUM(V23:V24)","v":162328.74},181797.39739475728,187614.06000822416,159160.68934729151,174612.33692650116,145638.27930369598,196631.91959957391,150678.35319220769,188550.41297535738,272821.00040158076,{"$f":"SUM(AF23:AF24)","v":154330.29471229567},190773.44169684465,167038.56963374541,186998.2335456211,193146.06100364859,163919.94096885607,179833.76117235926,149992.24492806377,202053.6880302006,155137.24760169286,194073.24674080711,280861.39521341387,{"$f":"SUM(G25:R25)","v":2106963.0299999998},{"$f":"SUM(T25:AE25)","v":2155173.9291491895},{"$f":"SUM(AF25:AQ25)","v":2218158.1252475488}]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,{"$f":"G282+G536","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T282+T536","v":0},{"$f":"U282+U536","v":0},{"$f":"V282+V536","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF282+AF536","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G28:R28)","v":0},{"$f":"SUM(T28:AE28)","v":0},{"$f":"SUM(AF28:AQ28)","v":0}]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF283+AF537","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G29:R29)","v":0},{"$f":"SUM(T29:AE29)","v":0},{"$f":"SUM(AF29:AQ29)","v":0}]
["%,FACCOUNT,TQGCACCTS,N872",639,null,null,"Total",null,{"$f":"SUM(G28:G29)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T28:T29)","v":0},{"$f":"SUM(U28:U29)","v":0},{"$f":"SUM(V28:V29)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF28:AF29)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G30:R30)","v":0},{"$f":"SUM(T30:AE30)","v":0},{"$f":"SUM(AF30:AQ30)","v":0}]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,{"$f":"G287+G541","v":1708.76},1492.47,1452.13,1117.08,1236.93,1497.42,1223.22,1147.43,1197.25,1721,4237.57,2016.64,null,{"$f":"T287+T541","v":2510.9700000000003},{"$f":"U287+U541","v":3161.02},{"$f":"V287+V541","v":3137.26},997.55243999999993,1104.5784900000001,1337.19606,1092.33546,1024.65499,1069.1442500000001,1536.8530000000001,3784.1500099999998,1800.8595200000002,{"$f":"AF287+AF541","v":2649.0733500000001},3334.8761,3309.8092999999999,1052.4178241999998,1165.33030695,1410.7418432999998,1152.4139103,1081.0110144499999,1127.94718375,1621.379915,3992.2782605499997,1899.9067936000001,{"$f":"SUM(G33:R33)","v":20047.900000000001},{"$f":"SUM(T33:AE33)","v":22556.574220000002},{"$f":"SUM(AF33:AQ33)","v":23797.185802100001}]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T288+T542","v":0},{"$f":"U288+U542","v":0},{"$f":"V288+V542","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF288+AF542","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G34:R34)","v":0},{"$f":"SUM(T34:AE34)","v":0},{"$f":"SUM(AF34:AQ34)","v":0}]
["%,FACCOUNT,TQGCACCTS,N873",644,null,null,"Total",null,{"$f":"SUM(G33:G34)","v":1708.76},1492.47,1452.13,1117.08,1236.93,1497.42,1223.22,1147.43,1197.25,1721,4237.57,2016.64,null,{"$f":"SUM(T33:T34)","v":2510.9700000000003},{"$f":"SUM(U33:U34)","v":3161.02},{"$f":"SUM(V33:V34)","v":3137.26},997.55243999999993,1104.5784900000001,1337.19606,1092.33546,1024.65499,1069.1442500000001,1536.8530000000001,3784.1500099999998,1800.8595200000002,{"$f":"SUM(AF33:AF34)","v":2649.0733500000001},3334.8761,3309.8092999999999,1052.4178241999998,1165.33030695,1410.7418432999998,1152.4139103,1081.0110144499999,1127.94718375,1621.379915,3992.2782605499997,1899.9067936000001,{"$f":"SUM(G35:R35)","v":20047.900000000001},{"$f":"SUM(T35:AE35)","v":22556.574220000002},{"$f":"SUM(AF35:AQ35)","v":23797.185802100001}]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,{"$f":"G292+G546","v":612566.62999999989},924753.08000000007,822094.38,771686.89999999991,813938.78,1121062.01,526674.87,1090556.81,849795.94000000006,760022.40999999992,852373.06,741930.02,null,{"$f":"T292+T546","v":224804.6},{"$f":"U292+U546","v":601579.06000000006},{"$f":"V292+V546","v":909469.13000000012},781683.06037514098,823247.94529221451,1116613.8041655251,538014.70779395639,1094934.8564475437,851589.51318437885,769112.51868385181,865570.45538546355,745595.38021795708,{"$f":"AF292+AF546","v":231658.39552211788},617838.14197725803,933549.06639910466,802980.49518034817,845568.09644309804,1145349.9770657914,553074.904452716,1123900.2622170942,873972.32741114404,790000.33726603421,889345.15185438609,765380.97487765993,{"$f":"SUM(G38:R38)","v":9887454.8899999987},{"$f":"SUM(T38:AE38)","v":9322215.0315460321},{"$f":"SUM(AF38:AQ38)","v":9572618.1306667514}]
[null,648,null,null,"Wyoming",null,37499.230000000003,54338.01,45275.3,51651.43,50375.37,60958.54,76227.48000000001,71769.22,49991.360000000001,58062.710000000006,49402.53,55724.930000000008,null,{"$f":"T293+T547","v":-1222.6999999999998},{"$f":"U293+U547","v":28123.270000000004},{"$f":"V293+V547","v":23897.670000000002},51480.370192196286,50446.526345248814,60839.35021989073,77764.09363091251,72077.366367679759,50242.870863471449,58246.218541259674,49557.679358740337,55420.345715300362,{"$f":"AF293+AF547","v":-1224.2174388697586},28862.137829990916,24527.374541881582,52808.286875757607,51769.280796592677,62416.150638947584,79931.653380528849,73985.897569565175,51576.554463655812,59782.616069849915,50864.805021273358,56839.046022336348,{"$f":"SUM(G39:R39)","v":661276.11},{"$f":"SUM(T39:AE39)","v":576873.06123470003},{"$f":"SUM(AF39:AQ39)","v":592139.58577151003}]
["%,FACCOUNT,TQGCACCTS,N874",649,null,null,"Total",null,{"$f":"SUM(G38:G39)","v":650065.85999999987},979091.09000000008,867369.68,823338.33,864314.15,1182020.55,602902.35,1162326.03,899787.3,818085.11999999988,901775.59000000008,797654.95000000007,null,{"$f":"SUM(T38:T39)","v":223581.9},{"$f":"SUM(U38:U39)","v":629702.33000000007},{"$f":"SUM(V38:V39)","v":933366.80000000016},833163.43056733732,873694.47163746331,1177453.1543854158,615778.80142486887,1167012.2228152235,901832.38404785027,827358.73722511146,915128.13474420388,801015.72593325749,{"$f":"SUM(AF38:AF39)","v":230434.17808324812},646700.27980724897,958076.44094098627,855788.78205610579,897337.37723969074,1207766.1277047389,633006.55783324479,1197886.1597866593,925548.88187479984,849782.95333588414,940209.95687565941,822220.02089999628,{"$f":"SUM(G40:R40)","v":10548730.999999998},{"$f":"SUM(T40:AE40)","v":9899088.0927807316},{"$f":"SUM(AF40:AQ40)","v":10164757.716438264}]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,{"$f":"G297+G551","v":153216.77000000002},187870.81000000003,194228.22,278307.16000000003,194936.9,133007.67999999999,142924.73000000001,132609.28,386193.99,135560.11000000002,164628.9,142892.35999999999,null,{"$f":"T297+T551","v":190138.91},{"$f":"U297+U551","v":182859.72999999998},{"$f":"V297+V551","v":302181.99},281884.15419166134,199205.42605220166,137076.73445344812,148657.0377118504,138443.19595863251,389140.29824864183,140525.43972719926,170806.927295089,148103.8681379738,{"$f":"AF297+AF551","v":195634.8252500059},187948.95858493497,309721.9933161838,288769.55702324602,204389.79191315419,140851.27971230019,152991.89346347513,142570.87185471944,398281.14227608923,144540.21287670464,175712.95037020478,152331.20300836244,{"$f":"SUM(G43:R43)","v":2246376.91},{"$f":"SUM(T43:AE43)","v":2429023.7117766975},{"$f":"SUM(AF43:AQ43)","v":2493744.679649381}]
[null,653,null,null,"Wyoming",null,5404.9400000000005,6931.4299999999994,8409.1200000000008,18970.11,17224.77,18206.350000000002,6830.13,10108.14,22077.58,14188.27,12688.7,11524.150000000001,null,{"$f":"T298+T552","v":12356.92},{"$f":"U298+U552","v":16145.21},{"$f":"V298+V552","v":13221.41},19312.427598169295,17593.994780040972,18760.460003763059,6861.3250875288122,10324.873852922938,22336.023392831048,14537.727097062438,12915.699831314612,11768.828213482251,{"$f":"AF298+AF552","v":12666.570553221767},16560.279168305366,13518.993668804185,19801.954317964424,18050.459784713348,19276.538505991281,7018.699017945205,10592.756694205669,22877.038226278906,14923.017907640064,13242.729945610427,12073.742033747998,{"$f":"SUM(G44:R44)","v":152563.69},{"$f":"SUM(T44:AE44)","v":176134.89985711544},{"$f":"SUM(AF44:AQ44)","v":180602.77982442864}]
["%,FACCOUNT,TQGCACCTS,N875",654,null,null,"Total",null,{"$f":"SUM(G43:G44)","v":158621.71000000002},194802.24000000002,202637.34,297277.27,212161.66999999998,151214.03,149754.86000000002,142717.41999999998,408271.57,149748.38,177317.6,154416.50999999998,null,{"$f":"SUM(T43:T44)","v":202495.83000000002},{"$f":"SUM(U43:U44)","v":199004.93999999997},{"$f":"SUM(V43:V44)","v":315403.39999999997},301196.58178983064,216799.42083224264,155837.19445721118,155518.36279937922,148768.06981155544,411476.32164147287,155063.16682426172,183722.62712640362,159872.69635145605,{"$f":"SUM(AF43:AF44)","v":208301.39580322767},204509.23775324033,323240.98698498798,308571.51134121045,222440.25169786753,160127.81821829148,160010.59248142035,153163.6285489251,421158.18050236814,159463.23078434469,188955.6803158152,164404.94504211043,{"$f":"SUM(G45:R45)","v":2398940.6},{"$f":"SUM(T45:AE45)","v":2605158.611633813},{"$f":"SUM(AF45:AQ45)","v":2674347.4594738092}]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,{"$f":"G302+G556","v":285239.51},328834.91000000003,259914.17,135743.90000000002,392901.64,314066.2,247314.34,202429.85000000003,269844.3,319556.23,355622.07,295377.02,null,{"$f":"T302+T556","v":300126.90000000002},{"$f":"U302+U556","v":271211.07},{"$f":"V302+V556","v":276332.44},145348.13943088893,402775.66625229968,323688.88291521417,257786.39683344503,213422.57018719419,279065.54716655891,330007.18355595041,370070.56775595743,305374.05258202564,{"$f":"AF302+AF556","v":308484.74632317829},278646.70565393992,283790.16283447319,150471.54263103753,413147.47682751017,332409.78154148167,265373.57451665221,220234.87573294173,286795.61630905641,339044.67172441992,380828.83359506534,313811.48736934189,{"$f":"SUM(G48:R48)","v":3406844.1399999997},{"$f":"SUM(T48:AE48)","v":3475209.4166795341},{"$f":"SUM(AF48:AQ48)","v":3573039.4750590981}]
[null,658,null,null,"Wyoming",null,20386.2,17776.77,18980.490000000002,6861.08,12400.5,10625,10540.039999999999,8837.7799999999988,10346.890000000001,14147.29,12833.130000000001,10796.939999999999,null,{"$f":"T303+T557","v":13323.12},{"$f":"U303+U557","v":28194.46},{"$f":"V303+V557","v":21631.919999999998},7130.043321162444,12659.091431608453,10922.66850119982,10931.717361389668,9235.3054307380025,10729.537893562925,14578.402242636328,13208.350036824266,11168.438932795347,{"$f":"AF303+AF557","v":13701.444195963331},29007.721613557413,22192.946894418703,7335.1688611918426,12973.248137617948,11210.769404398397,11241.484566622772,9512.2291188498202,11033.16798869241,14970.656421898722,13560.2267298474,11478.364293041397,{"$f":"SUM(G49:R49)","v":154532.11000000002},{"$f":"SUM(T49:AE49)","v":163713.05515191727},{"$f":"SUM(AF49:AQ49)","v":168217.42822610016}]
["%,FACCOUNT,TQGCACCTS,N878",659,null,null,"Total",null,{"$f":"SUM(G48:G49)","v":305625.71000000002},346611.68000000005,278894.66000000003,142604.98000000001,405302.14,324691.20000000001,257854.38,211267.63000000003,280191.19,333703.51999999996,368455.2,306173.96000000002,null,{"$f":"SUM(T48:T49)","v":313450.02},{"$f":"SUM(U48:U49)","v":299405.53000000003},{"$f":"SUM(V48:V49)","v":297964.36},152478.18275205136,415434.7576839081,334611.55141641397,268718.11419483472,222657.87561793218,289795.08506012184,344585.58579858672,383278.91779278166,316542.49151482101,{"$f":"SUM(AF48:AF49)","v":322186.19051914162},307654.42726749735,305983.10972889187,157806.71149222937,426120.72496512812,343620.55094588007,276615.05908327497,229747.10485179155,297828.78429774882,354015.32814631867,394389.06032491272,325289.8516623833,{"$f":"SUM(G50:R50)","v":3561376.2500000005},{"$f":"SUM(T50:AE50)","v":3638922.4718314516},{"$f":"SUM(AF50:AQ50)","v":3741256.9032851988}]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,{"$f":"G307+G561","v":321358.56000000006},338072,243337.28000000003,223306.21000000002,226989.63,220524.96,238768.16,225785.43,248569.15000000002,303394.12,402195.59,334908.53000000003,null,{"$f":"T307+T561","v":382209},{"$f":"U307+U561","v":308706.77},{"$f":"V307+V561","v":279506.89},230629.44629348611,234839.3735761586,228162.41621855955,247224.0604494724,234198.40422377357,257312.31584125763,314598.85495503031,417999.21021180518,346578.52114611829,{"$f":"AF307+AF561","v":392985.02123158297},317266.2215453909,286849.21837851329,236962.02050046338,241375.46328291346,234515.11052866123,254147.85670876465,240847.50807964409,264505.71185556921,323509.02040167595,430042.96647198696,356243.63484291517,{"$f":"SUM(G53:R53)","v":3327209.62},{"$f":"SUM(T53:AE53)","v":3481965.2629156611},{"$f":"SUM(AF53:AQ53)","v":3579249.7538280808}]
[null,663,null,null,"Wyoming",null,18241.47,20475.199999999997,11800.28,8369.619999999999,7857.56,7193.4600000000009,9748.27,6658.9500000000007,9198.7099999999991,30081.09,53372.6,42988.229999999996,null,{"$f":"T308+T562","v":28309},{"$f":"U308+U562","v":20903.420000000002},{"$f":"V308+V562","v":14534.96},8638.6215441419645,8090.0587417110501,7374.7076945349318,10075.732566227325,6859.2926008924351,9514.0927533793256,31244.554226752189,55094.492831508214,44501.231916901117,{"$f":"AF308+AF562","v":29086.900791293123},21480.369387993029,14904.895973314195,8874.6321295533835,8306.7357208844405,7565.3559090333092,10354.074131474739,7043.7253041123795,9778.300772115419,32140.810465075003,56601.102575174547,45745.505795383127,{"$f":"SUM(G54:R54)","v":225985.44},{"$f":"SUM(T54:AE54)","v":245140.16487604857},{"$f":"SUM(AF54:AQ54)","v":251882.40895540669}]
["%,FACCOUNT,TQGCACCTS,N879",664,null,null,"Total",null,{"$f":"SUM(G53:G54)","v":339600.03},358547.20000000001,255137.56000000003,231675.83000000002,234847.19,227718.41999999998,248516.43,232444.38,257767.86000000002,333475.21000000002,455568.19,377896.76,null,{"$f":"SUM(T53:T54)","v":410518},{"$f":"SUM(U53:U54)","v":329610.19},{"$f":"SUM(V53:V54)","v":294041.85000000003},239268.06783762807,242929.43231786965,235537.12391309449,257299.79301569972,241057.696824666,266826.40859463695,345843.40918178251,473093.70304331341,391079.75306301942,{"$f":"SUM(AF53:AF54)","v":422071.9220228761},338746.59093338391,301754.11435182748,245836.65263001676,249682.1990037979,242080.46643769453,264501.93084023939,247891.23338375648,274284.01262768463,355649.83086675097,486644.06904716149,401989.1406382983,{"$f":"SUM(G55:R55)","v":3553195.0599999996},{"$f":"SUM(T55:AE55)","v":3727105.42779171},{"$f":"SUM(AF55:AQ55)","v":3831132.1627834877}]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,{"$f":"G312+G566","v":961156.37000000011},1136060.95,980982.49,749271.8600000001,939516.78,760418.74,642144.14,696369.12999999989,791053.16,680551.64,813898,777854.96000000008,null,{"$f":"T312+T566","v":900978.19000000006},{"$f":"U312+U566","v":1283136.75},{"$f":"V312+V566","v":919872.87},768248.89157452527,967120.80961829412,780700.34498052695,660281.7282258363,718723.45669445384,813010.64858122752,697784.29835338867,839255.6292201461,799702.75156597118,{"$f":"AF312+AF566","v":922341.63447703084},1315219.2759408713,939077.6601037588,784932.41116880532,989802.47896150197,798105.02184594178,675446.85006745718,736411.48565670103,831513.83490458922,712935.87906125921,859572.9056494328,818015.96619873389,{"$f":"SUM(G58:R58)","v":9929278.2200000025},{"$f":"SUM(T58:AE58)","v":10148816.36881437},{"$f":"SUM(AF58:AQ58)","v":10383375.404036082}]
[null,668,null,null,"Wyoming",null,99742.9,128970.17,100322.26,86034.240000000005,81466.66,58575.08,61054.310000000005,52789.770000000004,51009.759999999995,53188,84656.170000000013,81882.040000000008,null,{"$f":"T313+T567","v":89945.290000000008},{"$f":"U313+U567","v":134631.99},{"$f":"V313+V567","v":112269.06},88934.472545784651,83814.44517387115,60177.486109578582,62942.263531481134,54513.339053722229,52415.274128469435,54713.421309084399,87349.969099074049,84507.385365343056,{"$f":"AF313+AF567","v":92169.467794489246},138006.13299808951,114990.08970337352,91183.817465501474,85760.013448823811,61536.727875863246,64459.768923332507,55867.612872570753,53603.619952551358,55980.220411081711,89489.268811308182,86585.751691977333,{"$f":"SUM(G59:R59)","v":939691.3600000001},{"$f":"SUM(T59:AE59)","v":966214.39631640865},{"$f":"SUM(AF59:AQ59)","v":989632.49194896256}]
["%,FACCOUNT,TQGCACCTS,N880",669,null,null,"Total",null,{"$f":"SUM(G58:G59)","v":1060899.27},1265031.1199999999,1081304.75,835306.10000000009,1020983.4400000001,818993.82,703198.45000000007,749158.89999999991,842062.92,733739.64,898554.17,859737.00000000012,null,{"$f":"SUM(T58:T59)","v":990923.4800000001},{"$f":"SUM(U58:U59)","v":1417768.74},{"$f":"SUM(V58:V59)","v":1032141.9299999999},857183.36412030994,1050935.2547921652,840877.83109010558,723223.99175731745,773236.79574817605,865425.92270969693,752497.71966247307,926605.59831922012,884210.13693131425,{"$f":"SUM(AF58:AF59)","v":1014511.1022715201},1453225.4089389609,1054067.7498071324,876116.22863430681,1075562.4924103257,859641.74972180498,739906.61899078963,792279.09852927178,885117.45485714055,768916.09947234089,949062.17446074099,904601.71789071127,{"$f":"SUM(G60:R60)","v":10868969.580000002},{"$f":"SUM(T60:AE60)","v":11115030.765130779},{"$f":"SUM(AF60:AQ60)","v":11373007.895985045}]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,{"$f":"G317+G571","v":1699.27},1671.98,1706.58,1740.51,1703.8400000000001,1720.0100000000002,1677.97,24511.850000000002,17132.750000000004,17535.3,35176.86,3277.0800000000004,null,{"$f":"T317+T571","v":30462.480000000003},{"$f":"U317+U571","v":3225.95},{"$f":"V317+V571","v":12242.19},1737.02898,1700.4323200000001,1716.5699800000002,1674.6140600000001,24462.826300000001,17098.484500000002,17500.2294,35106.506280000001,3270.5258400000002,{"$f":"AF317+AF571","v":30736.642319999999},3254.9835499999995,12352.369709999999,1752.6622408199999,1715.73621088,1732.01910982,1689.68558654,24682.991736699998,17252.370860499999,17657.731464599998,35422.464836519997,3299.9605725599999,{"$f":"SUM(G63:R63)","v":109554.00000000001},{"$f":"SUM(T63:AE63)","v":150197.83765999999},{"$f":"SUM(AF63:AQ63)","v":151549.61819893998}]
[null,673,null,null,"Wyoming",null,59.63,58.67,59.88,60.51,59.61,60.36,59.24,881.14,599.35,619.06000000000006,1211.74,112.89,null,{"$f":"T318+T572","v":1033.05},{"$f":"U318+U572","v":129.17000000000002},{"$f":"V318+V572","v":413.85},60.388979999999997,59.490780000000001,60.239280000000001,59.121520000000004,879.37771999999995,598.15129999999999,617.82188000000008,1209.3165200000001,112.66422,{"$f":"AF318+AF572","v":1042.3474499999998},130.33252999999999,417.57464999999996,60.932480819999988,60.026197019999998,60.781433519999993,59.653613679999999,887.29211947999988,603.5346616999999,623.38227691999998,1220.2003686799999,113.67819797999999,{"$f":"SUM(G64:R64)","v":3842.0799999999995},{"$f":"SUM(T64:AE64)","v":5232.6422000000002},{"$f":"SUM(AF64:AQ64)","v":5279.7359797999998}]
["%,FACCOUNT,TQGCACCTS,N881",674,null,null,"Total",null,{"$f":"SUM(G63:G64)","v":1758.9},1730.65,1766.46,1801.02,1763.45,1780.3700000000001,1737.21,25392.99,17732.100000000002,18154.36,36388.6,3389.9700000000003,null,{"$f":"SUM(T63:T64)","v":31495.530000000002},{"$f":"SUM(U63:U64)","v":3355.12},{"$f":"SUM(V63:V64)","v":12656.04},1797.41796,1759.9231000000002,1776.8092600000002,1733.73558,25342.204020000001,17696.635800000004,18118.05128,36315.822800000002,3383.1900600000004,{"$f":"SUM(AF63:AF64)","v":31778.98977},3385.3160799999996,12769.94436,1813.5947216399998,1775.7624079,1792.8005433400001,1749.3392002200001,25570.283856179998,17855.905522199999,18281.113741519999,36642.665205199999,3413.6387705399998,{"$f":"SUM(G65:R65)","v":113396.08000000002},{"$f":"SUM(T65:AE65)","v":155430.47985999999},{"$f":"SUM(AF65:AQ65)","v":156829.35417874}]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,{"$f":"G322+G576","v":44932.800000000003},51352.639999999999,25238.81,78889.02,55545.93,58804.920000000006,53321.1,56767.729999999996,42266.12,50939.54,50501.65,85912.36,null,{"$f":"T322+T576","v":30128.9},{"$f":"U322+U576","v":57835.270000000004},{"$f":"V322+V576","v":69326.539999999994},79835.688240000003,56212.481160000003,59510.579040000004,53960.953199999996,57448.942759999998,42773.313440000005,51550.814480000001,51107.669800000003,86943.308319999996,{"$f":"AF322+AF576","v":30912.251400000001},59338.987020000008,71129.030039999998,81911.416134240004,57674.005670160004,61057.854095040006,55363.937983199998,58942.615271759998,43885.419589440004,52891.135656480001,52436.469214800003,89203.834336319997,{"$f":"SUM(G68:R68)","v":654472.61999999988},{"$f":"SUM(T68:AE68)","v":696634.46043999994},{"$f":"SUM(AF68:AQ68)","v":714746.95641143993}]
[null,678,null,null,"Wyoming",null,1520.5,1690.8700000000001,838.94,2563.4,1838.9,1926.67,1745.05,1859.69,1391.71,1673.29,1582.94,2833.44,null,{"$f":"T323+T577","v":911.46},{"$f":"U323+U577","v":2168.8200000000002},{"$f":"V323+V577","v":2162.4700000000003},2594.1608000000001,1860.9668000000001,1949.7900400000001,1765.9906000000001,1882.0062800000001,1408.4105200000001,1693.3694800000001,1601.9352800000001,2867.44128,{"$f":"AF323+AF577","v":935.15796},2225.2093200000004,2218.6942200000003,2661.6089808000002,1909.3519368000002,2000.4845810400002,1811.9063556000001,1930.93844328,1445.0291935200003,1737.3970864800001,1643.5855972800002,2941.9947532800002,{"$f":"SUM(G69:R69)","v":21465.399999999998},{"$f":"SUM(T69:AE69)","v":22866.821080000002},{"$f":"SUM(AF69:AQ69)","v":23461.358428080002}]
["%,FACCOUNT,TQGCACCTS,N885",679,null,null,"Total",null,{"$f":"SUM(G68:G69)","v":46453.3},53043.51,26077.75,81452.42,57384.83,60731.590000000004,55066.15,58627.42,43657.83,52612.83,52084.590000000004,88745.8,null,{"$f":"SUM(T68:T69)","v":31040.36},{"$f":"SUM(U68:U69)","v":60004.090000000004},{"$f":"SUM(V68:V69)","v":71489.009999999995},82429.849040000001,58073.447960000005,61460.369080000004,55726.943799999994,59330.94904,44181.723960000003,53244.183960000002,52709.605080000001,89810.749599999996,{"$f":"SUM(AF68:AF69)","v":31847.409360000001},61564.19634000001,73347.724260000003,84573.02511504,59583.357606960002,63058.338676080006,57175.844338800001,60873.553715039998,45330.448782960004,54628.53274296,54080.054812080001,92145.829089599996,{"$f":"SUM(G70:R70)","v":675938.02},{"$f":"SUM(T70:AE70)","v":719501.28152000008},{"$f":"SUM(AF70:AQ70)","v":738208.31483952003}]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,{"$f":"G327+G581","v":5539.9400000000005},6469.33,6476.16,6081.72,6329.96,6325.1500000000005,7284.65,6393.76,6432.44,10159.33,6326.15,9023.130000000001,null,{"$f":"T327+T581","v":4312.37},{"$f":"U327+U581","v":5766.77},{"$f":"V327+V581","v":7366.33},5996.5759200000002,6241.3405599999996,6236.5979000000007,7182.6648999999998,6304.2473600000003,6342.3858399999999,10017.09938,6237.5838999999996,8896.8061800000014,{"$f":"AF327+AF581","v":4454.6782099999991},5957.07341,7609.418889999999,6194.4629253599996,6447.3047984799987,6442.4056307000001,7419.692841699999,6512.2875228799994,6551.6845727199998,10347.66365954,6443.4241686999994,9190.4007839400001,{"$f":"SUM(G73:R73)","v":82841.72},{"$f":"SUM(T73:AE73)","v":80900.771939999991},{"$f":"SUM(AF73:AQ73)","v":83570.497414019992}]
[null,683,null,null,"Wyoming",null,194.4,227.01,227.25,211.46,204.43,206.19,219.48000000000002,214.19,209.1,206.1,207.89000000000001,265.33,null,{"$f":"T328+T582","v":135.09},{"$f":"U328+U582","v":226.62},{"$f":"V328+V582","v":232.72},208.49956,201.56798000000001,203.30333999999999,216.40728000000001,211.19134,206.17259999999999,203.21459999999999,204.97954000000001,261.61537999999996,{"$f":"AF328+AF582","v":139.54796999999999},234.09845999999999,240.39975999999999,215.38004547999998,208.21972334,210.01235021999997,223.54872023999999,218.16065421999997,212.97629579999997,209.92068179999998,211.74386482,270.24868753999993,{"$f":"SUM(G74:R74)","v":2592.83},{"$f":"SUM(T74:AE74)","v":2511.3816200000001},{"$f":"SUM(AF74:AQ74)","v":2594.2572134599995}]
["%,FACCOUNT,TQGCACCTS,N886",684,null,null,"Total",null,{"$f":"SUM(G73:G74)","v":5734.34},6696.34,6703.41,6293.18,6534.39,6531.34,7504.1299999999992,6607.95,6641.54,10365.43,6534.04,9288.4600000000009,null,{"$f":"SUM(T73:T74)","v":4447.46},{"$f":"SUM(U73:U74)","v":5993.39},{"$f":"SUM(V73:V74)","v":7599.05},6205.0754800000004,6442.9085399999994,6439.9012400000011,7399.0721800000001,6515.4387000000006,6548.5584399999998,10220.313979999999,6442.5634399999999,9158.4215600000007,{"$f":"SUM(AF73:AF74)","v":4594.2261799999987},6191.1718700000001,7849.8186499999993,6409.8429708399999,6655.5245218199989,6652.4179809200004,7643.241561939999,6730.4481770999992,6764.6608685199999,10557.58434134,6655.1680335199999,9460.6494714799992,{"$f":"SUM(G75:R75)","v":85434.549999999988},{"$f":"SUM(T75:AE75)","v":83412.153560000006},{"$f":"SUM(AF75:AQ75)","v":86164.754627479968}]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,{"$f":"G332+G586","v":852914.65999999992},815590.57,750240.84000000008,738921.13,725196.45,779524.75,764943.88,747446.52,717750.19,730831.48,704044.55,738561.38000000012,null,{"$f":"T332+T586","v":848449.46},{"$f":"U332+U586","v":865368.25000000012},{"$f":"V332+V586","v":837202.69},745690.64018459839,731356.42475693719,785550.56024847901,771133.2783805232,755394.0815099068,722318.91035175801,738413.93045303249,709315.85159580142,745768.12937533075,{"$f":"AF332+AF586","v":865270.78307741217},882600.6678468734,852514.35818260326,759627.21584634238,744865.51086857053,799864.0675870534,785275.36087753077,769874.84836661629,735156.68690735404,752507.11947799614,722183.78671310481,759851.47223979875,{"$f":"SUM(G78:R78)","v":9065966.4000000004},{"$f":"SUM(T78:AE78)","v":9255962.2068563681},{"$f":"SUM(AF78:AQ78)","v":9429591.8779912554}]
[null,688,null,null,"Wyoming",null,19108.54,17950.849999999999,22316.93,11327.98,8724.07,7942.81,7794.9,11672.23,9125.880000000001,1133.3199999999997,10643.970000000001,13394.77,null,{"$f":"T333+T587","v":19925.100000000002},{"$f":"U333+U587","v":18157.240000000002},{"$f":"V333+V587","v":21484.73},11677.604763922875,8996.5910981110646,8038.9416102786126,7938.0654606934768,12072.871901770168,9433.9102540476633,1451.2243359094227,10946.905423181812,13743.637596339009,{"$f":"AF333+AF587","v":20454.905061935828},18631.025675239027,22027.50378007863,11976.950010378971,9228.2645770214222,8196.8926370449099,8110.0931783750057,12395.393136866542,9684.2560960530973,1579.7889120822319,11219.26000291016,14075.100236187385,{"$f":"SUM(G79:R79)","v":141136.24999999997},{"$f":"SUM(T79:AE79)","v":143866.8224442541},{"$f":"SUM(AF79:AQ79)","v":147579.43330417323}]
["%,FACCOUNT,TQGCACCTS,N887",689,null,null,"Total",null,{"$f":"SUM(G78:G79)","v":872023.2},833541.41999999993,772557.77000000014,750249.11,733920.5199999999,787467.56,772738.78,759118.75,726876.07,731964.79999999993,714688.52,751956.15000000014,null,{"$f":"SUM(T78:T79)","v":868374.55999999994},{"$f":"SUM(U78:U79)","v":883525.49000000011},{"$f":"SUM(V78:V79)","v":858687.41999999993},757368.24494852126,740353.01585504832,793589.50185875758,779071.34384121664,767466.95341167692,731752.82060580573,739865.15478894196,720262.75701898325,759511.76697166974,{"$f":"SUM(AF78:AF79)","v":885725.68813934794},901231.69352211244,874541.86196268187,771604.16585672135,754093.77544559201,808060.96022409829,793385.45405590581,782270.2415034828,744840.9430034071,754086.90839007834,733403.04671601497,773926.57247598609,{"$f":"SUM(G80:R80)","v":9207102.6500000004},{"$f":"SUM(T80:AE80)","v":9399829.0293006208},{"$f":"SUM(AF80:AQ80)","v":9577171.3112954311}]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,{"$f":"G337+G591","v":177912.05000000002},127707.56,149938.12,137702.47999999998,108465.68,210508.99000000002,167057.89000000001,169937.21,93059.200000000012,179652.56,185536.53999999998,120735.43,null,{"$f":"T337+T591","v":68201.36},{"$f":"U337+U591","v":71760.47},{"$f":"V337+V591","v":59562.58},138327.05783255931,108926.69800438965,211354.26932737548,167721.14147707136,170726.99591153319,93391.254923044573,180608.5947844011,186290.45700506106,121238.01254267021,{"$f":"AF337+AF591","v":69100.641426226342},72698.376390517427,60346.240566556138,140157.30136400176,110354.52182315249,214103.28141708829,169899.35654639488,172994.16790158866,94587.915100020007,183059.47315123846,188717.33774397266,122822.62456733445,{"$f":"SUM(G83:R83)","v":1828213.71},{"$f":"SUM(T83:AE83)","v":1578108.8918081056},{"$f":"SUM(AF83:AQ83)","v":1598841.2379980916}]
[null,693,null,null,"Wyoming",null,25567.37,5939.87,26490.2,22559.47,5481.33,21448.49,9158.380000000001,6759.35,6159.04,9459.74,14725.720000000001,5680.9400000000005,null,{"$f":"T338+T592","v":8252.89},{"$f":"U338+U592","v":5188.63},{"$f":"V338+V592","v":10917.36},22649.707880000002,5503.2553200000002,21534.283960000001,9195.0135200000004,6786.3874000000005,6183.67616,9506.8546556098427,14784.622880000001,5703.6637600000004,{"$f":"AF338+AF592","v":8360.177569999998},5256.0821899999992,11059.285679999999,22944.15408244,5574.7976391599996,21814.22965148,9314.5486957599987,6874.6104361999996,6264.0639500799998,9634.4664637999413,14976.822977439999,5777.8113888799999,{"$f":"SUM(G84:R84)","v":159429.90000000002},{"$f":"SUM(T84:AE84)","v":126206.34553560986},{"$f":"SUM(AF84:AQ84)","v":127851.05072523993}]
["%,FACCOUNT,TQGCACCTS,N888",694,null,null,"Total",null,{"$f":"SUM(G83:G84)","v":203479.42},133647.43,176428.32,160261.94999999998,113947.01,231957.48,176216.27000000002,176696.56,99218.240000000005,189112.3,200262.25999999998,126416.37,null,{"$f":"SUM(T83:T84)","v":76454.25},{"$f":"SUM(U83:U84)","v":76949.100000000006},{"$f":"SUM(V83:V84)","v":70479.94},160976.76571255931,114429.95332438964,232888.55328737549,176916.15499707137,177513.38331153319,99574.931083044576,190115.44944001094,201075.07988506107,126941.67630267021,{"$f":"SUM(AF83:AF84)","v":77460.818996226342},77954.458580517428,71405.526246556139,163101.45544644177,115929.31946231249,235917.5110685683,179213.90524215487,179868.77833778865,100851.97905010001,192693.9396150384,203694.16072141266,128600.43595621445,{"$f":"SUM(G85:R85)","v":1987643.6099999999},{"$f":"SUM(T85:AE85)","v":1704315.237343716},{"$f":"SUM(AF85:AQ85)","v":1726692.2887233316}]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,{"$f":"G342+G596","v":4373.5999999999976},12760.98,38287.770000000004,2813.8900000000003,12066.76,5446.0199999999995,6476.8200000000006,-4751.4100000000008,12897.82,12236.76,10607.949999999999,8187.7199999999984,null,{"$f":"T342+T596","v":8371.7099999999991},{"$f":"U342+U596","v":10887.17},{"$f":"V342+V596","v":8463.73},2613.5399565331636,12112.569177644569,5443.9091537228815,6552.2819692888042,-4697.0555962044709,12941.720667535566,12670.496962205601,10664.208876153949,8235.1900390511328,{"$f":"AF342+AF596","v":8522.0937795859645},11022.666054556448,8534.8449336006961,2546.5358249278515,12254.990823518645,5497.3669465829444,6652.8858517014814,-4718.7576590882327,13091.546592480143,12998.839309150691,10797.004816736506,8339.6100014463664,{"$f":"SUM(G88:R88)","v":121404.68},{"$f":"SUM(T88:AE88)","v":94259.471205931201},{"$f":"SUM(AF88:AQ88)","v":95539.627275199484}]
[null,698,null,null,"Wyoming",null,9785.5700000000015,5711.21,1673.02,10063.370000000001,15914.27,-490.96000000000004,5903.32,6218.1,12196.29,9178.84,8097.14,10376.460000000001,null,{"$f":"T343+T597","v":15671.14},{"$f":"U343+U597","v":13806.76},{"$f":"V343+V597","v":13049.640000000001},10495.925695840533,16564.722457425196,-561.28684782485152,6157.0154582555142,6509.0235186328282,12681.183018900267,9532.6837859711886,8405.3069568179581,10812.554111268297,{"$f":"AF343+AF597","v":16124.425255697355},14187.413391879349,13406.644620409817,10801.973178279894,17032.754627293471,-599.59354317616499,6336.5245742336592,6709.359445125735,13033.413859071985,9792.5069411898567,8632.6219163445458,11123.412830607271,{"$f":"SUM(G89:R89)","v":94626.63},{"$f":"SUM(T89:AE89)","v":123124.66815528693},{"$f":"SUM(AF89:AQ89)","v":126581.45709695677}]
["%,FACCOUNT,TQGCACCTS,N889",699,null,null,"Total",null,{"$f":"SUM(G88:G89)","v":14159.169999999998},18472.189999999999,39960.79,12877.260000000002,27981.03,4955.0599999999995,12380.14,1466.6899999999996,25094.11,21415.599999999999,18705.09,18564.18,null,{"$f":"SUM(T88:T89)","v":24042.85},{"$f":"SUM(U88:U89)","v":24693.93},{"$f":"SUM(V88:V89)","v":21513.370000000003},13109.465652373696,28677.291635069763,4882.6223058980304,12709.297427544319,1811.9679224283573,25622.903686435835,22203.18074817679,19069.515832971905,19047.744150319428,{"$f":"SUM(AF88:AF89)","v":24646.51903528332},25210.079446435797,21941.489554010514,13348.509003207746,29287.745450812115,4897.7734034067798,12989.410425935141,1990.6017860375023,26124.960451552128,22791.346250340546,19429.626733081051,19463.022832053637,{"$f":"SUM(G90:R90)","v":216031.31},{"$f":"SUM(T90:AE90)","v":217384.13936121811},{"$f":"SUM(AF90:AQ90)","v":222121.08437215627}]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,{"$f":"G347+G601","v":86780.680000000022},74154.31,68363.8,67862.959999999992,73840.600000000006,59776.279999999992,61615.11,58741.340000000004,71244.160000000003,66463.510000000009,45076.640000000007,87943.07,null,{"$f":"T347+T601","v":94672.5},{"$f":"U347+U601","v":50287.1},{"$f":"V347+V601","v":65014.66},70996.191566716152,77492.767211922532,63074.912515796204,64722.417163732796,61520.359920638009,74952.955031413061,69957.349860566901,47147.04945013106,92284.614157929667,{"$f":"AF347+AF601","v":97441.499798507284},51798.432899298823,66914.253060646501,73159.155124516314,79951.791767976552,65214.175944243332,66800.294848670907,63421.670838529935,77405.899817528698,72260.428664208957,48579.073450158205,95209.743096074395,{"$f":"SUM(G93:R93)","v":821862.46},{"$f":"SUM(T93:AE93)","v":832122.87687884644},{"$f":"SUM(AF93:AQ93)","v":858156.41931035987}]
[null,703,null,null,"Wyoming",null,5780.05,6649.83,6289.92,8314.7799999999988,6569.22,6629.51,7546.0800000000008,708.59000000000106,9078.27,9781.7099999999991,5663.7699999999995,8119.5,null,{"$f":"T348+T602","v":8895.4000000000015},{"$f":"U348+U602","v":5057.55},{"$f":"V348+V602","v":6875.17},8641.3297368807071,6786.8114030117213,6891.7893500670452,7929.1289114500687,894.27143361273465,9553.4850205110979,10222.372720197925,5909.7779204765666,8417.7244918676752,{"$f":"AF348+AF602","v":9135.4186378862487},5197.0352968420075,7063.16126814783,8881.4322700904268,6958.956189633047,7084.0593093085345,8184.692224510598,983.30553241650068,9867.1902441399052,10529.37994920036,6083.5683355871861,8643.2149057053684,{"$f":"SUM(G94:R94)","v":81131.230000000025},{"$f":"SUM(T94:AE94)","v":86074.810988075551},{"$f":"SUM(AF94:AQ94)","v":88611.414163467998}]
["%,FACCOUNT,TQGCACCTS,N892",704,null,null,"Total",null,{"$f":"SUM(G93:G94)","v":92560.730000000025},80804.14,74653.72,76177.739999999991,80409.820000000007,66405.789999999994,69161.19,59449.930000000008,80322.430000000008,76245.22,50740.41,96062.57,null,{"$f":"SUM(T93:T94)","v":103567.9},{"$f":"SUM(U93:U94)","v":55344.65},{"$f":"SUM(V93:V94)","v":71889.83},79637.521303596863,84279.57861493426,69966.701865863244,72651.546075182865,62414.631354250741,84506.440051924161,80179.722580764821,53056.827370607629,100702.33864979734,{"$f":"SUM(AF93:AF94)","v":106576.91843639353},56995.468196140828,73977.41432879433,82040.587394606744,86910.747957609594,72298.235253551873,74984.987073181503,64404.976370946439,87273.090061668598,82789.808613409317,54662.641785745393,103852.95800177977,{"$f":"SUM(G95:R95)","v":902993.69000000018},{"$f":"SUM(T95:AE95)","v":918197.687866922},{"$f":"SUM(AF95:AQ95)","v":946767.83347382769}]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,{"$f":"G352+G606","v":81211.260000000009},99013.02,70760.56,61242.34,71813.570000000007,61677.46,44444.99,62320.950000000004,54313.100000000006,55781.659999999996,50409.01,52974.89,null,{"$f":"T352+T606","v":58973.8},{"$f":"U352+U606","v":65741.34},{"$f":"V352+V606","v":78402.820000000007},63478.83183763265,74546.114662835316,63957.510229010019,46078.833794312945,64544.666313679903,56217.057100879574,57901.457734583848,52382.875046731635,54972.570770806225,{"$f":"AF352+AF606","v":60606.061359186366},67583.675405878486,80446.661340093473,65208.465662025337,76614.677990884564,65709.58725000672,47338.021762692872,66285.618085585942,57721.82004458781,59507.228038168141,53855.357581814358,56491.871417053124,{"$f":"SUM(G98:R98)","v":765962.81},{"$f":"SUM(T98:AE98)","v":737197.87749047228},{"$f":"SUM(AF98:AQ98)","v":757369.04593797738}]
[null,708,null,null,"Wyoming",null,607.96,681.03,175.55,95.3,304.92,327.04000000000002,-36.21,551.53,226.52,378.93,161.71,385.99,null,{"$f":"T353+T607","v":250},{"$f":"U353+U607","v":312.47000000000003},{"$f":"V353+V607","v":628.99},94.537599999999998,302.48063999999999,324.42367999999999,-35.920320000000004,547.11775999999998,224.70784,375.89856000000003,160.41632000000001,382.90208000000001,{"$f":"AF353+AF607","v":253},316.21964000000003,636.53787999999997,95.672051199999999,306.11040767999998,328.31676415999999,-36.351363840000005,553.68317311999999,227.40433408000001,380.40934272000004,162.34131584000002,387.49690495999999,{"$f":"SUM(G99:R99)","v":3860.2699999999995},{"$f":"SUM(T99:AE99)","v":3568.0241599999999},{"$f":"SUM(AF99:AQ99)","v":3610.8404499199996}]
["%,FACCOUNT,TQGCACCTS,N893",709,null,null,"Total",null,{"$f":"SUM(G98:G99)","v":81819.220000000016},99694.05,70936.11,61337.64,72118.490000000005,62004.5,44408.78,62872.480000000003,54539.62,56160.59,50570.720000000001,53360.88,null,{"$f":"SUM(T98:T99)","v":59223.8},{"$f":"SUM(U98:U99)","v":66053.81},{"$f":"SUM(V98:V99)","v":79031.810000000012},63573.369437632653,74848.595302835311,64281.933909010018,46042.913474312947,65091.784073679904,56441.764940879577,58277.356294583849,52543.291366731632,55355.472850806225,{"$f":"SUM(AF98:AF99)","v":60859.061359186366},67899.895045878482,81083.199220093476,65304.13771322534,76920.78839856456,66037.904014166721,47301.670398852868,66839.301258705935,57949.224378667808,59887.63738088814,54017.698897654358,56879.368322013121,{"$f":"SUM(G100:R100)","v":769823.08},{"$f":"SUM(T100:AE100)","v":740765.90165047208},{"$f":"SUM(AF100:AQ100)","v":760979.88638789696}]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,{"$f":"G357+G611","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T357+T611","v":0},{"$f":"U357+U611","v":0},{"$f":"V357+V611","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF357+AF611","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G103:R103)","v":0},{"$f":"SUM(T103:AE103)","v":0},{"$f":"SUM(AF103:AQ103)","v":0}]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T358+T612","v":0},{"$f":"U358+U612","v":0},{"$f":"V358+V612","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF358+AF612","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G104:R104)","v":0},{"$f":"SUM(T104:AE104)","v":0},{"$f":"SUM(AF104:AQ104)","v":0}]
["%,FACCOUNT,TQGCACCTS,V894001",714,null,null,"Total",null,{"$f":"SUM(G103:G104)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T103:T104)","v":0},{"$f":"SUM(U103:U104)","v":0},{"$f":"SUM(V103:V104)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF103:AF104)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G105:R105)","v":0},{"$f":"SUM(T105:AE105)","v":0},{"$f":"SUM(AF105:AQ105)","v":0}]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,{"$f":"G362+G616","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T362+T616","v":0},{"$f":"U362+U616","v":0},{"$f":"V362+V616","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF362+AF616","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G108:R108)","v":0},{"$f":"SUM(T108:AE108)","v":0},{"$f":"SUM(AF108:AQ108)","v":0}]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T363+T617","v":0},{"$f":"U363+U617","v":0},{"$f":"V363+V617","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF363+AF617","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G109:R109)","v":0},{"$f":"SUM(T109:AE109)","v":0},{"$f":"SUM(AF109:AQ109)","v":0}]
["%,FACCOUNT,TQGCACCTS,V894000,V894002",719,null,null,"Total",null,{"$f":"SUM(G108:G109)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T108:T109)","v":0},{"$f":"SUM(U108:U109)","v":0},{"$f":"SUM(V108:V109)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF108:AF109)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G110:R110)","v":0},{"$f":"SUM(T110:AE110)","v":0},{"$f":"SUM(AF110:AQ110)","v":0}]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G18+G23+G28+G33+G38+G43+G48+G53+G58+G63+G68+G73+G78+G83+G88+G93+G98+G103+G108","v":4781440.8899999987},5276317.22,4592809.75,4363118.5999999996,4705459.5699999994,4729752.93,3892128.5500000003,4346316.1399999997,4554012.580000001,4415504.7699999996,4704786.4299999988,5037104.1599999992,null,{"$f":"T18+T23+T28+T33+T38+T43+T48+T53+T58+T63+T68+T73+T78+T83+T88+T93+T98+T103+T108","v":4393354.67},{"$f":"U18+U23+U28+U33+U38+U43+U48+U53+U58+U63+U68+U73+U78+U83+U88+U93+U98+U103+U108","v":5060586.0699999994},{"$f":"V18+V23+V28+V33+V38+V43+V48+V53+V58+V63+V68+V73+V78+V83+V88+V93+V98+V103+V108","v":5028319.2500000009},4462297.7575008487,4816478.723539033,4815859.3406337751,3992518.4750919705,4447411.1231749244,4643896.1287673814,4519742.7739230217,4828294.9025684269,5159094.6700205263,{"$f":"AF18+AF23+AF28+AF33+AF38+AF43+AF48+AF53+AF58+AF63+AF68+AF73+AF78+AF83+AF88+AF93+AF98+AF103+AF108","v":4506337.5344788171},5190553.6427845974,5150383.1880110698,4573226.0438942006,4937261.7343037967,4933550.4404914603,4092408.828894875,4560758.2482018592,4758039.2873866335,4632697.1681138827,4951398.6100785583,5290801.7506755274,{"$f":"SUM(G113:R113)","v":55398751.589999996},{"$f":"SUM(T113:AE113)","v":56167853.885219917},{"$f":"SUM(AF113:AQ113)","v":57577416.477315284}]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,303279.37000000005,324117.09999999998,286905.14999999997,266513.60000000003,251912.9,235436.17,236386.53,218874.02000000005,222089.16,246884.24,304259.18000000011,311555.10000000009,null,{"$f":"T19+T24+T29+T34+T39+T44+T49+T54+T59+T64+T69+T74+T79+T84+T89+T94+T99+T104+T109","v":250770.05000000002},{"$f":"U19+U24+U29+U34+U39+U44+U49+U54+U59+U64+U69+U74+U79+U84+U89+U94+U99+U104+U109","v":327063.05},{"$f":"V19+V24+V29+V34+V39+V44+V49+V54+V59+V64+V69+V74+V79+V84+V89+V94+V99+V104+V109","v":281588.06},271859.72087466874,256935.66425907428,239141.90094626267,242014.42849855722,223402.43148060943,226577.19908895114,252511.00038748287,311409.32900356076,318189.55082102551,{"$f":"AF19+AF24+AF29+AF34+AF39+AF44+AF49+AF54+AF59+AF64+AF69+AF74+AF79+AF84+AF89+AF94+AF99+AF104+AF109","v":257265.64259771098},335528.88301685284,288534.96402405249,278625.62310600787,263343.44695649709,244871.15658035051,248287.29636127513,229256.02969080876,232332.90197640666,259089.5025681897,319326.76456765929,326386.89828064351,{"$f":"SUM(G114:R114)","v":3208212.5200000005},{"$f":"SUM(T114:AE114)","v":3201462.3853601925},{"$f":"SUM(AF114:AQ114)","v":3282849.1097264546}]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G20+G25+G30+G35+G40+G45+G50+G55+G60+G65+G70+G75+G80+G85+G90+G95+G100+G105+G110","v":5084720.26},5600434.3200000003,4879714.9000000013,4629632.2,4957372.4700000007,4965189.0999999996,4128515.08,4565190.16,4776101.74,4662389.0099999988,5009045.6100000003,5348659.26,null,{"$f":"T20+T25+T30+T35+T40+T45+T50+T55+T60+T65+T70+T75+T80+T85+T90+T95+T100+T105+T110","v":4644124.7199999988},{"$f":"U20+U25+U30+U35+U40+U45+U50+U55+U60+U65+U70+U75+U80+U85+U90+U95+U100+U105+U110","v":5387649.1199999992},{"$f":"V20+V25+V30+V35+V40+V45+V50+V55+V60+V65+V70+V75+V80+V85+V90+V95+V100+V105+V110","v":5309907.3099999996},4734157.4783755168,5073414.3877981082,5055001.2415800383,4234532.9035905274,4670813.5546555342,4870473.327856333,4772253.7743105041,5139704.2315719863,5477284.2208415503,{"$f":"AF20+AF25+AF30+AF35+AF40+AF45+AF50+AF55+AF60+AF65+AF70+AF75+AF80+AF85+AF90+AF95+AF100+AF105+AF110","v":4763603.1770765269},5526082.5258014491,5438918.1520351218,4851851.667000209,5200605.1812602933,5178421.5970718106,4340696.12525615,4790014.2778926687,4990372.1893630382,4891786.6706820698,5270725.3746462185,5617188.6489561703,{"$f":"SUM(G116:R116)","v":58606964.109999992},{"$f":"SUM(T116:AE116)","v":59369316.270580105},{"$f":"SUM(AF116:AQ116)","v":60860265.587041736}]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,{"$f":"G375+G629","v":109405.59},96627.35,93976.78,110806.66,93905.890000000014,112645.99,104850.69,108728.45999999999,106760.9,99913.85,114265.94,114723,null,{"$f":"T375+T629","v":115042.68},{"$f":"U375+U629","v":114232.12000000001},{"$f":"V375+V629","v":112408.9},114318.97146990859,97036.734395067149,116309.26366991397,108301.71101107933,112362.36839654921,110531.16338873205,103382.17986117951,117692.05884556686,118566.79536644144,{"$f":"AF375+AF629","v":118360.53279502425},117504.24164845831,115558.68759146193,117560.36650694541,99807.781232948357,119618.90848348549,111388.75327189855,115572.19462264719,113714.41120676548,106351.89846136644,121004.11783632965,121955.07623060566,{"$f":"SUM(G121:R121)","v":1266611.0999999999},{"$f":"SUM(T121:AE121)","v":1340184.946404438},{"$f":"SUM(AF121:AQ121)","v":1378396.9698879365}]
[null,731,null,null,"Wyoming",null,3015.52,2261.52,2646.15,2393.84,2218.0300000000002,2702.59,2411.89,2526.5300000000002,2654.56,2347.86,2301.2600000000002,2788.36,null,{"$f":"T376+T630","v":2777.75},{"$f":"U376+U630","v":2864.57},{"$f":"V376+V630","v":2266.64},2424.9599199999998,2246.8643900000002,2737.7236699999999,2443.2445699999998,2559.3748900000001,2689.0692799999997,2378.3821800000001,2331.1763799999999,2824.6086799999998,{"$f":"AF376+AF630","v":2849.9715000000001},2939.0488200000004,2325.5726399999999,2488.00887792,2305.2828641400001,2808.9044854200001,2506.7689288199999,2625.9186371400001,2758.9850812799996,2440.22011668,2391.78696588,2898.0485056799998,{"$f":"SUM(G122:R122)","v":30268.11},{"$f":"SUM(T122:AE122)","v":30544.363959999999},{"$f":"SUM(AF122:AQ122)","v":31338.517422960002}]
["%,FACCOUNT,TQGCACCTS,N901",732,null,null,"Total",null,{"$f":"SUM(G121:G122)","v":112421.11},98888.87000000001,96622.93,113200.5,96123.920000000013,115348.58,107262.58,111254.98999999999,109415.45999999999,102261.71,116567.2,117511.36,null,{"$f":"SUM(T121:T122)","v":117820.43},{"$f":"SUM(U121:U122)","v":117096.69000000002},{"$f":"SUM(V121:V122)","v":114675.54},116743.93138990858,99283.598785067152,119046.98733991398,110744.95558107932,114921.74328654922,113220.23266873205,105760.56204117951,120023.23522556687,121391.40404644144,{"$f":"SUM(AF121:AF122)","v":121210.50429502425},120443.2904684583,117884.26023146193,120048.37538486542,102113.06409708835,122427.81296890549,113895.52220071855,118198.11325978719,116473.39628804548,108792.11857804643,123395.90480220965,124853.12473628565,{"$f":"SUM(G123:R123)","v":1296879.21},{"$f":"SUM(T123:AE123)","v":1370729.310364438},{"$f":"SUM(AF123:AQ123)","v":1409735.4873108966}]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,{"$f":"G380+G634","v":297937.57999999996},375507.12,244765.56,274749.27,266887.13,226738.21,251248.61,269825.58999999997,256745.15000000002,296779.95,326855.84999999998,267909.26,null,{"$f":"T380+T634","v":322320.5},{"$f":"U380+U634","v":343289.32},{"$f":"V380+V634","v":311012.06},285830.34606362926,277704.5756434417,235789.11822510176,261603.7273721635,280995.68408240745,267252.61814346199,308795.43964723166,340658.42385584902,278966.76811316313,{"$f":"AF380+AF634","v":331669.97492041363},353288.51582086523,319699.68027285481,293955.81744426268,285617.94978234451,242458.87727276987,269118.92185785749,289085.38364333019,274903.88763205445,317589.97258365579,350561.68097365013,286986.31283180317,{"$f":"SUM(G126:R126)","v":3355949.2800000003},{"$f":"SUM(T126:AE126)","v":3514218.5811464498},{"$f":"SUM(AF126:AQ126)","v":3614936.9750358616}]
[null,736,null,null,"Wyoming",null,10843.35,14427.400000000001,8576.83,9845.15,9786.380000000001,7908.13,8671.15,9733.4900000000016,9093.6200000000008,11156.570000000002,11308.670000000002,8693.91,null,{"$f":"T381+T635","v":10447.949999999999},{"$f":"U381+U635","v":13330.78},{"$f":"V381+V635","v":9822.7199999999993},9919.1232562451623,9861.8293631995512,7954.3147654411741,8719.5441477357053,9791.45331176113,9153.1907502647409,11248.121926036822,11370.877610893003,8760.6815913990758,{"$f":"AF381+AF635","v":10625.763424640289},13563.842344784376,9985.3098737684231,10086.885039154253,10029.322121010518,8084.0150709980981,8860.9005459940818,9951.5181828591503,9304.8023599203298,11441.180791033261,11554.884365550464,8909.3793712983042,{"$f":"SUM(G127:R127)","v":120044.65000000001},{"$f":"SUM(T127:AE127)","v":120380.58672297635},{"$f":"SUM(AF127:AQ127)","v":122397.80349101152}]
["%,FACCOUNT,TQGCACCTS,N902",737,null,null,"Total",null,{"$f":"SUM(G126:G127)","v":308780.92999999993},389934.52,253342.38999999998,284594.42000000004,276673.51,234646.34,259919.75999999998,279559.07999999996,265838.77,307936.52,338164.51999999996,276603.17,null,{"$f":"SUM(T126:T127)","v":332768.45},{"$f":"SUM(U126:U127)","v":356620.10000000003},{"$f":"SUM(V126:V127)","v":320834.77999999997},295749.46931987442,287566.40500664123,243743.43299054293,270323.27151989919,290787.13739416859,276405.80889372673,320043.5615732685,352029.30146674201,287727.4497045622,{"$f":"SUM(AF126:AF127)","v":342295.73834505392},366852.35816564958,329684.99014662323,304042.70248341694,295647.27190335502,250542.89234376798,277979.82240385155,299036.90182618937,284208.6899919748,329031.15337468905,362116.56533920061,295895.69220310147,{"$f":"SUM(G128:R128)","v":3475993.93},{"$f":"SUM(T128:AE128)","v":3634599.1678694258},{"$f":"SUM(AF128:AQ128)","v":3737334.7785268733}]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,{"$f":"G385+G639","v":1348348.21},1516541.4000000001,1319324.55,1335867.24,1251335.2000000002,1373021.04,1264076.96,1300014.51,1347525.49,1533195.9300000002,1456344.97,1322409.94,null,{"$f":"T385+T639","v":1429678.6},{"$f":"U385+U639","v":1272128.4100000001},{"$f":"V385+V639","v":1585368.9100000001},1379068.9652801682,1295042.6757647139,1415145.7506240036,1306929.708719691,1344336.7055692361,1391206.2308018184,1583167.2732316125,1507076.2705027661,1364105.7825354268,{"$f":"AF385+AF639","v":1468287.6107736989},1307402.2585868717,1626842.2475514913,1416169.3094162815,1330709.1237341685,1452635.232665366,1342592.7018977427,1381084.4347828343,1428659.1217044224,1625857.3790161698,1548547.4393031274,1400530.3780269115,{"$f":"SUM(G131:R131)","v":16368005.440000001},{"$f":"SUM(T131:AE131)","v":16873255.283029437},{"$f":"SUM(AF131:AQ131)","v":17329317.237459086}]
[null,741,null,null,"Wyoming",null,58673.46,59930.400000000009,52252.47,50240.189999999995,48271.78,56297.55,53613.94,54912.85,53887.35,64624.540000000008,65197.130000000005,55971.630000000005,null,{"$f":"T386+T640","v":56064.270000000004},{"$f":"U386+U640","v":53487.539999999994},{"$f":"V386+V640","v":61370.82},50929.42819714293,49002.429518243276,57201.141211468319,54515.085344140491,55855.332423247382,54750.532761753064,65716.582991672694,66358.589381228841,56922.082081076733,{"$f":"AF386+AF640","v":57333.737022673835},54712.069585721991,62744.814402433563,52060.839863278066,50108.810529714428,58505.987515445202,55769.191433459353,57145.323629009727,55999.029923426569,67229.887389076335,67902.153106299986,58234.067926211923,{"$f":"SUM(G132:R132)","v":673873.29},{"$f":"SUM(T132:AE132)","v":682173.83390997373},{"$f":"SUM(AF132:AQ132)","v":697745.91232675104}]
["%,FACCOUNT,TQGCACCTS,V903001",742,null,null,"Total",null,{"$f":"SUM(G131:G132)","v":1407021.67},1576471.8,1371577.02,1386107.43,1299606.9800000002,1429318.59,1317690.8999999999,1354927.36,1401412.84,1597820.4700000002,1521542.1,1378381.5699999998,null,{"$f":"SUM(T131:T132)","v":1485742.87},{"$f":"SUM(U131:U132)","v":1325615.9500000002},{"$f":"SUM(V131:V132)","v":1646739.7300000002},1429998.3934773111,1344045.1052829572,1472346.8918354718,1361444.7940638314,1400192.0379924835,1445956.7635635715,1648883.8562232852,1573434.859883995,1421027.8646165035,{"$f":"SUM(AF131:AF132)","v":1525621.3477963728},1362114.3281725936,1689587.0619539248,1468230.1492795595,1380817.9342638829,1511141.2201808111,1398361.893331202,1438229.758411844,1484658.1516278489,1693087.2664052462,1616449.5924094273,1458764.4459531235,{"$f":"SUM(G133:R133)","v":17041878.73},{"$f":"SUM(T133:AE133)","v":17555429.116939411},{"$f":"SUM(AF133:AQ133)","v":18027063.149785839}]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,{"$f":"G390+G644","v":144376.56},21415.89,-34351.150000000023,46102.490000000005,157986.96,94211.82,76539.39,90402.559999999998,89123.43,121601.58,53593.849999999991,31368.42,null,{"$f":"T390+T644","v":15264.180000000008},{"$f":"U390+U644","v":-149944.86000000002},{"$f":"V390+V644","v":-34753.39},50313.853195701697,164091.58643740346,98927.677979872999,81122.340172319193,94522.468739941032,91460.410151946868,124275.87735294153,55954.64722236232,33107.364029170596,{"$f":"AF390+AF644","v":16052.549011481402},-152696.6471225956,-35150.950501445273,52361.582758249417,168760.03595707277,102014.96722598198,83842.54276758901,97370.614201889024,93781.78783631901,127298.13163654317,57620.103342225673,34182.901320420802,{"$f":"SUM(G136:R136)","v":892371.79999999993},{"$f":"SUM(T136:AE136)","v":624342.15528165968},{"$f":"SUM(AF136:AQ136)","v":645437.61843373138}]
[null,746,null,null,"Wyoming",null,7905.76,4287.8600000000006,1290.47,4519.66,7744.61,4034.92,3934.6400000000003,4168.2999999999993,3899.46,5277.3,3068.86,3835.09,null,{"$f":"T391+T645","v":4332.05},{"$f":"U391+U645","v":181.64999999999964},{"$f":"V391+V645","v":4909.8500000000004},4633.5265431135285,7889.364222477956,4100.5766846352162,4021.5458582489205,4253.2199555378847,3977.2267199881117,5372.6725657619891,3130.3011865278686,3957.8299166912275,{"$f":"AF391+AF645","v":4441.3744204884024},219.11384737762728,5043.8785938464562,4749.9382458595946,8074.6349245815072,4194.3492308854329,4119.4419105884108,4354.9136877619076,4071.8887712837031,5497.9979263116811,3204.8672929668032,4063.9770554558245,{"$f":"SUM(G137:R137)","v":53966.930000000008},{"$f":"SUM(T137:AE137)","v":50759.813652982695},{"$f":"SUM(AF137:AQ137)","v":52036.375907407353}]
["%,FACCOUNT,TQGCACCTS,V903002",747,null,null,"Total",null,{"$f":"SUM(G136:G137)","v":152282.32},25703.75,-33060.680000000022,50622.150000000009,165731.56999999998,98246.74,80474.03,94570.86,93022.89,126878.88,56662.709999999992,35203.509999999995,null,{"$f":"SUM(T136:T137)","v":19596.230000000007},{"$f":"SUM(U136:U137)","v":-149763.21000000002},{"$f":"SUM(V136:V137)","v":-29843.54},54947.379738815223,171980.9506598814,103028.25466450822,85143.886030568116,98775.688695478922,95437.636871934985,129648.54991870352,59084.948408890188,37065.193945861822,{"$f":"SUM(AF136:AF137)","v":20493.923431969804},-152477.53327521798,-30107.071907598816,57111.52100410901,176834.67088165428,106209.31645686741,87961.984678177425,101725.52788965093,97853.676607602712,132796.12956285485,60824.970635192476,38246.878375876629,{"$f":"SUM(G138:R138)","v":946338.73},{"$f":"SUM(T138:AE138)","v":675101.96893464227},{"$f":"SUM(AF138:AQ138)","v":697473.99434113875}]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,{"$f":"G395+G649","v":27308.080000000002},27101.460000000003,24681.97,28352.79,27929.960000000003,28881.55,28159.57,29127.100000000002,28909.759999999998,28745.27,24505.7,21956.240000000002,null,{"$f":"T395+T649","v":16354.449999999999},{"$f":"U395+U649","v":23803.289999999997},{"$f":"V395+V649","v":21356.86},28607.965109999997,28181.32964,29141.483949999998,28413.006129999998,29389.243899999998,29169.947839999997,29003.977429999999,24726.2513,22153.846160000001,{"$f":"AF395+AF649","v":16697.893449999996},24303.159089999994,21805.354059999998,29208.732377309996,28773.137562439999,29753.455112949996,29009.679258729997,30006.418021899994,29782.516744639994,29613.060956029996,25245.502577299998,22619.076929359999,{"$f":"SUM(G141:R141)","v":325659.45},{"$f":"SUM(T141:AE141)","v":310301.65146000002},{"$f":"SUM(AF141:AQ141)","v":316817.98614065995}]
[null,751,null,null,"Wyoming",null,317.91000000000003,315.85000000000002,282.3,312.17,301.53000000000003,318.47000000000003,315.86,323.20999999999998,308.38,319.22000000000003,346.3,332.34000000000003,null,{"$f":"T396+T650","v":254.17000000000002},{"$f":"U396+U650","v":361.08},{"$f":"V396+V650","v":325.38},314.97953000000001,304.24376999999998,321.33623,318.70274000000001,326.11888999999996,311.15541999999994,322.09298000000001,349.41669999999999,335.33105999999998,{"$f":"AF396+AF650","v":259.50756999999999},368.66267999999997,332.21297999999996,321.59410012999996,310.63288916999994,328.08429082999999,325.39549753999995,332.96738668999996,317.68968381999991,328.85693257999998,356.75445069999995,342.37301225999994,{"$f":"SUM(G142:R142)","v":3793.5400000000009},{"$f":"SUM(T142:AE142)","v":3844.0073200000002},{"$f":"SUM(AF142:AQ142)","v":3924.7314737199995}]
["%,FACCOUNT,TQGCACCTS,V903003",752,null,null,"Total",null,{"$f":"SUM(G141:G142)","v":27625.99},27417.31,24964.27,28664.959999999999,28231.49,29200.02,28475.43,29450.31,29218.14,29064.49,24852,22288.58,null,{"$f":"SUM(T141:T142)","v":16608.62},{"$f":"SUM(U141:U142)","v":24164.37},{"$f":"SUM(V141:V142)","v":21682.240000000002},28922.944639999998,28485.573410000001,29462.820179999999,28731.708869999999,29715.362789999999,29481.103259999996,29326.07041,25075.668000000001,22489.177220000001,{"$f":"SUM(AF141:AF142)","v":16957.401019999998},24671.821769999995,22137.567039999998,29530.326477439998,29083.770451609998,30081.539403779996,29335.074756269998,30339.385408589995,30100.206428459995,29941.917888609998,25602.257027999996,22961.449941619998,{"$f":"SUM(G143:R143)","v":329452.99},{"$f":"SUM(T143:AE143)","v":314145.65878},{"$f":"SUM(AF143:AQ143)","v":320742.71761437994}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,{"$f":"G400+G654","v":109401.03},101952.70000000001,66185.81,46028.460000000006,35958.51,27100.090000000004,27624.190000000002,27235.320000000003,28215.759999999998,44889.729999999996,76211.990000000005,127488.71000000002,null,{"$f":"T400+T654","v":120467.31999999999},{"$f":"U400+U654","v":108715.83000000002},{"$f":"V400+V654","v":93392.63},46028.460000000006,35958.51,27100.090000000004,27624.190000000002,27235.320000000003,28215.759999999998,44889.729999999996,76211.990000000005,127488.71000000002,{"$f":"AF400+AF654","v":120467.31999999999},108715.83000000002,93392.63,46028.460000000006,35958.51,27100.090000000004,27624.190000000002,27235.320000000003,28215.759999999998,44889.729999999996,76211.990000000005,127488.71000000002,{"$f":"SUM(G146:R146)","v":718292.3},{"$f":"SUM(T146:AE146)","v":763328.54},{"$f":"SUM(AF146:AQ146)","v":763328.54}]
[null,756,null,null,"Wyoming",null,10617.74,10484.950000000001,8013.3,6894.13,5349.86,2240.67,2488,2063.94,2490.63,4588.08,8497.75,13176.12,null,{"$f":"T401+T655","v":11710.49},{"$f":"U401+U655","v":10467.32},{"$f":"V401+V655","v":9312.64},6894.13,5349.86,2240.67,2488,2063.94,2490.63,4588.08,8497.75,13176.12,{"$f":"AF401+AF655","v":11710.49},10467.32,9312.64,6894.13,5349.86,2240.67,2488,2063.94,2490.63,4588.08,8497.75,13176.12,{"$f":"SUM(G147:R147)","v":76905.17},{"$f":"SUM(T147:AE147)","v":79279.62999999999},{"$f":"SUM(AF147:AQ147)","v":79279.62999999999}]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,{"$f":"SUM(G146:G147)","v":120018.77},112437.65000000001,74199.11,52922.590000000004,41308.370000000003,29340.760000000002,30112.190000000002,29299.260000000002,30706.39,49477.81,84709.74,140664.83000000002,null,{"$f":"SUM(T146:T147)","v":132177.81},{"$f":"SUM(U146:U147)","v":119183.15000000002},{"$f":"SUM(V146:V147)","v":102705.27},52922.590000000004,41308.370000000003,29340.760000000002,30112.190000000002,29299.260000000002,30706.39,49477.81,84709.74,140664.83000000002,{"$f":"SUM(AF146:AF147)","v":132177.81},119183.15000000002,102705.27,52922.590000000004,41308.370000000003,29340.760000000002,30112.190000000002,29299.260000000002,30706.39,49477.81,84709.74,140664.83000000002,{"$f":"SUM(G148:R148)","v":795197.4700000002},{"$f":"SUM(T148:AE148)","v":842608.17000000016},{"$f":"SUM(AF148:AQ148)","v":842608.17000000016}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,{"$f":"G405+G659","v":40773},27616.440000000002,21257.71,7994.1,5236.22,3809.44,3855.17,3818.96,3893.96,7234.95,34423.78,58972.46,null,{"$f":"T405+T659","v":60152.15},{"$f":"U405+U659","v":49363.74},{"$f":"V405+V659","v":33988.410000000003},7994.1,5236.22,3809.44,3855.17,3818.96,3893.96,7234.95,34423.78,58972.46,{"$f":"AF405+AF659","v":60152.15},49363.74,33988.410000000003,7994.1,5236.22,3809.44,3855.17,3818.96,3893.96,7234.95,34423.78,58972.46,{"$f":"SUM(G151:R151)","v":218886.19},{"$f":"SUM(T151:AE151)","v":272743.34000000003},{"$f":"SUM(AF151:AQ151)","v":272743.34000000003}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T406+T660","v":0},{"$f":"U406+U660","v":0},{"$f":"V406+V660","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF406+AF660","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G152:R152)","v":0},{"$f":"SUM(T152:AE152)","v":0},{"$f":"SUM(AF152:AQ152)","v":0}]
["%,FACCOUNT,TQGCACCTS,V904001",757,null,null,"Total",null,{"$f":"SUM(G151:G152)","v":40773},27616.440000000002,21257.71,7994.1,5236.22,3809.44,3855.17,3818.96,3893.96,7234.95,34423.78,58972.46,null,{"$f":"SUM(T151:T152)","v":60152.15},{"$f":"SUM(U151:U152)","v":49363.74},{"$f":"SUM(V151:V152)","v":33988.410000000003},7994.1,5236.22,3809.44,3855.17,3818.96,3893.96,7234.95,34423.78,58972.46,{"$f":"SUM(AF151:AF152)","v":60152.15},49363.74,33988.410000000003,7994.1,5236.22,3809.44,3855.17,3818.96,3893.96,7234.95,34423.78,58972.46,{"$f":"SUM(G153:R153)","v":218886.19},{"$f":"SUM(T153:AE153)","v":272743.34000000003},{"$f":"SUM(AF153:AQ153)","v":272743.34000000003}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,{"$f":"G410+G664","v":209463.64},142417.55000000002,109964.45,87290.25,58179.23,27985.21,28337.43,28035.27,28605.73,50905.15,115024.54000000001,193471.57,null,{"$f":"T410+T664","v":197305.56},{"$f":"U410+U664","v":162024.5},{"$f":"V410+V664","v":111667.32},87290.25,58179.23,27985.21,28337.43,28035.27,28605.73,50905.15,115024.54000000001,193471.57,{"$f":"AF410+AF664","v":197305.56},162024.5,111667.32,87290.25,58179.23,27985.21,28337.43,28035.27,28605.73,50905.15,115024.54000000001,193471.57,{"$f":"SUM(G156:R156)","v":1079680.0200000003},{"$f":"SUM(T156:AE156)","v":1088831.76},{"$f":"SUM(AF156:AQ156)","v":1088831.76}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T411+T665","v":0},{"$f":"U411+U665","v":0},{"$f":"V411+V665","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF411+AF665","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G157:R157)","v":0},{"$f":"SUM(T157:AE157)","v":0},{"$f":"SUM(AF157:AQ157)","v":0}]
["%,FACCOUNT,TQGCACCTS,V904002",757,null,null,"Total",null,{"$f":"SUM(G156:G157)","v":209463.64},142417.55000000002,109964.45,87290.25,58179.23,27985.21,28337.43,28035.27,28605.73,50905.15,115024.54000000001,193471.57,null,{"$f":"SUM(T156:T157)","v":197305.56},{"$f":"SUM(U156:U157)","v":162024.5},{"$f":"SUM(V156:V157)","v":111667.32},87290.25,58179.23,27985.21,28337.43,28035.27,28605.73,50905.15,115024.54000000001,193471.57,{"$f":"SUM(AF156:AF157)","v":197305.56},162024.5,111667.32,87290.25,58179.23,27985.21,28337.43,28035.27,28605.73,50905.15,115024.54000000001,193471.57,{"$f":"SUM(G158:R158)","v":1079680.0200000003},{"$f":"SUM(T158:AE158)","v":1088831.76},{"$f":"SUM(AF158:AQ158)","v":1088831.76}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,{"$f":"G415+G669","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T415+T669","v":0},{"$f":"U415+U669","v":0},{"$f":"V415+V669","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF415+AF669","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G161:R161)","v":0},{"$f":"SUM(T161:AE161)","v":0},{"$f":"SUM(AF161:AQ161)","v":0}]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T416+T670","v":0},{"$f":"U416+U670","v":0},{"$f":"V416+V670","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF416+AF670","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G162:R162)","v":0},{"$f":"SUM(T162:AE162)","v":0},{"$f":"SUM(AF162:AQ162)","v":0}]
["%,FACCOUNT,TQGCACCTS,N905",762,null,null,"Total",null,{"$f":"SUM(G161:G162)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T161:T162)","v":0},{"$f":"SUM(U161:U162)","v":0},{"$f":"SUM(V161:V162)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF161:AF162)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G163:R163)","v":0},{"$f":"SUM(T163:AE163)","v":0},{"$f":"SUM(AF163:AQ163)","v":0}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G161+G156+G151+G146+G141+G136+G131+G126+G121","v":2287013.69},2309179.91,1845805.6800000002,1937191.26,1897419.1,1894393.35,1784692.0099999998,1857187.77,1889780.1799999997,2183266.41,2201226.62,2138299.5999999996,null,{"$f":"T161+T156+T151+T146+T141+T136+T131+T126+T121","v":2276585.44},{"$f":"U161+U156+U151+U146+U141+U136+U131+U126+U121","v":1923612.3500000003},{"$f":"V161+V156+V151+V146+V141+V136+V131+V126+V121","v":2234441.7000000002},1999452.9111194077,1961430.8618806261,1954208.0344488923,1846187.283405253,1920696.0206881338,1950335.8203259592,2251654.5775229651,2271767.9617265444,2196833.2962042019,{"$f":"AF161+AF156+AF151+AF146+AF141+AF136+AF131+AF126+AF121","v":2328993.590950618},1969905.5980235997,2287803.3789743627,2050568.618503049,2013041.9882689742,2005376.1807605533,1895769.3890538176,1972208.5952726009,2001557.1751242015,2309740.2726537655,2328639.1540326327,2246206.4853391009,{"$f":"SUM(G166:R166)","v":24225455.579999998},{"$f":"SUM(T166:AE166)","v":24787206.257321984},{"$f":"SUM(AF166:AQ166)","v":25409810.426957276}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,91373.74,91707.980000000025,73061.51999999999,74205.139999999985,73672.19,73502.33,71435.48,73728.319999999992,72334,88313.570000000022,90719.97,84797.450000000012,null,{"$f":"T162+T157+T152+T147+T142+T137+T132+T127+T122","v":85586.680000000008},{"$f":"U162+U157+U152+U147+U142+U137+U132+U127+U122","v":80692.94},{"$f":"V162+V157+V152+V147+V142+V137+V132+V127+V122","v":88008.05},75116.147446501622,74654.591263920782,74555.762561544718,72506.122660125111,74849.439470546407,73371.804932005907,89625.932643471504,92038.111258649718,85976.653329167035,{"$f":"AF162+AF157+AF152+AF147+AF142+AF137+AF132+AF127+AF122","v":87220.843937802521},82270.057277884,89744.428490048434,76601.396126341919,76178.543328616448,76162.010593578743,74069.69831640186,76474.581523460787,74943.025819730596,91526.223155681262,93908.196181397259,87623.965870906046,{"$f":"SUM(G167:R167)","v":958851.69},{"$f":"SUM(T167:AE167)","v":966982.23556593282},{"$f":"SUM(AF167:AQ167)","v":986722.97062184988}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G123+G128+G133+G138+G143++G148+G153+G158+G163","v":2378387.4300000002},2400887.8899999997,1918867.2,2011396.4000000001,1971091.2900000003,1967895.68,1856127.4899999995,1930916.0900000003,1962114.1799999997,2271579.9800000004,2291946.59,2223097.0499999998,null,{"$f":"T123+T128+T133+T138+T143++T148+T153+T158+T163","v":2362172.12},{"$f":"U123+U128+U133+U138+U143++U148+U153+U158+U163","v":2004305.2900000003},{"$f":"V123+V128+V133+V138+V143++V148+V153+V158+V163","v":2322449.75},2074569.0585659093,2036085.4531445471,2028763.7970104369,1918693.4060653776,1995545.4601586801,2023707.6252579652,2341280.5101664374,2363806.0729851942,2282809.9495333689,{"$f":"AF123+AF128+AF133+AF138+AF143++AF148+AF153+AF158+AF163","v":2416214.4348884206},2052175.6553014836,2377547.807464411,2127170.014629391,2089220.5315975908,2081538.1913541318,1969839.0873702194,2048683.1767960617,2076500.2009439319,2401266.4958094466,2422547.3502140301,2333830.4512100075,{"$f":"SUM(G169:R169)","v":25184307.27},{"$f":"SUM(T169:AE169)","v":25754188.492887918},{"$f":"SUM(AF169:AQ169)","v":26396533.397579126}]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,{"$f":"G428+G682","v":39871.449999999997},31935.41,33801.629999999997,36609.67,35492.479999999996,36707.78,38011.22,34279.11,35508.660000000003,37904.83,43592.15,39362.06,null,{"$f":"T428+T682","v":36165.919999999998},{"$f":"U428+U682","v":29776.66},{"$f":"V428+V682","v":44415.78},37766.870646830634,36730.757466189811,37961.735602026361,39392.683578011929,35505.80630754248,36833.191794688821,39299.390417984527,45236.680535701933,40601.02928382215,{"$f":"AF428+AF682","v":37228.184497933478},30624.278126486701,45693.326201469717,38837.297600522419,37786.662650106977,39049.630531858529,40532.143813305585,36530.40732952804,37902.936211002969,40438.305773814282,46552.829973234984,41751.117519431471,{"$f":"SUM(G174:R174)","v":443076.44999999995},{"$f":"SUM(T174:AE174)","v":459686.50563279859},{"$f":"SUM(AF174:AQ174)","v":472927.12022869516}]
[null,774,null,null,"Wyoming",null,1177.1600000000001,904.2,1006.33,1022.88,998.51,1043.67,1061.56,969.09,992.76,1059.4000000000001,1217,1081.54,null,{"$f":"T429+T683","v":1016.77},{"$f":"U429+U683","v":790.54},{"$f":"V429+V683","v":1245.68},1036.1774399999999,1011.4906299999999,1057.2377099999999,1075.3602799999999,981.6881699999999,1005.6658799999999,1073.1722,1232.8209999999999,1095.6000199999999,{"$f":"AF429+AF683","v":1043.2060200000001},811.09403999999995,1278.0676800000001,1063.11805344,1037.78938638,1084.7258904599998,1103.3196472799998,1007.2120624199999,1031.8131928799999,1101.0746772,1264.8743459999998,1124.0856205199998,{"$f":"SUM(G175:R175)","v":12534.099999999999},{"$f":"SUM(T175:AE175)","v":12622.203329999998},{"$f":"SUM(AF175:AQ175)","v":12950.380616580002}]
["%,FACCOUNT,TQGCACCTS,N907",775,null,null,"Total",null,{"$f":"SUM(G174:G175)","v":41048.61},32839.61,34807.96,37632.549999999996,36490.99,37751.449999999997,39072.78,35248.199999999997,36501.420000000006,38964.230000000003,44809.15,40443.599999999999,null,{"$f":"SUM(T174:T175)","v":37182.689999999995},{"$f":"SUM(U174:U175)","v":30567.200000000001},{"$f":"SUM(V174:V175)","v":45661.46},38803.048086830633,37742.248096189811,39018.973312026363,40468.04385801193,36487.494477542481,37838.857674688821,40372.562617984528,46469.501535701929,41696.629303822148,{"$f":"SUM(AF174:AF175)","v":38271.390517933476},31435.372166486701,46971.393881469718,39900.415653962416,38824.452036486975,40134.356422318531,41635.463460585583,37537.619391948043,38934.749403882968,41539.38045101428,47817.704319234981,42875.203139951467,{"$f":"SUM(G176:R176)","v":455610.54999999993},{"$f":"SUM(T176:AE176)","v":472308.70896279858},{"$f":"SUM(AF176:AQ176)","v":485877.50084527506}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,{"$f":"G433+G687","v":4440871.9799999995},4296561.63,2230218.84,2015082.8699999999,1376818.79,779929.49,821679.75,849543.16999999993,887616.42999999993,2004855.2100000002,2780427.2499999995,4778588.95,null,{"$f":"T433+T687","v":4740027.46},{"$f":"U433+U687","v":4255543.8900000006},{"$f":"V433+V687","v":3515897.68},2034735.1710824755,1395093.888193913,794295.63146929385,835664.12861247826,866114.20503901946,902574.2310419823,2024248.5057662441,2804018.3402223187,4804785.9532036521,{"$f":"AF433+AF687","v":4838184.6118838117},4344131.5116584925,3589466.1026378693,2078812.751610575,1426512.2942508836,813171.4402806554,855241.25767092174,886922.62801796128,923682.38872929406,2068059.5893056793,2863889.9930575276,4903830.5184631906,{"$f":"SUM(G179:R179)","v":27262194.359999999},{"$f":"SUM(T179:AE179)","v":28972999.08463138},{"$f":"SUM(AF179:AQ179)","v":29591905.08756686}]
[null,779,null,null,"Wyoming",null,33479.83,37599.93,24057.18,22512.84,19361.5,11995.300000000001,11777.12,13690.08,12707.29,15606.68,19937.43,21841.24,null,{"$f":"T434+T688","v":21380.34},{"$f":"U434+U688","v":24279.510000000002},{"$f":"V434+V688","v":20552.34},22580.378519999998,19419.584499999997,12031.285899999999,11812.451359999999,13731.150239999999,12745.41187,15653.500039999999,19997.242289999998,21906.763719999999,{"$f":"AF434+AF688","v":21807.946800000002},24765.100200000001,20963.3868,23031.986090399998,19807.976189999998,12271.911617999998,12048.700387199999,14005.773244799999,13000.320107400001,15966.570040799999,20397.187135799999,22344.898994399999,{"$f":"SUM(G180:R180)","v":244566.41999999995},{"$f":"SUM(T180:AE180)","v":216089.95843999999},{"$f":"SUM(AF180:AQ180)","v":220411.75760879996}]
["%,FACCOUNT,TQGCACCTS,N908",780,null,null,"Total",null,{"$f":"SUM(G179:G180)","v":4474351.8099999996},4334161.5599999996,2254276.02,2037595.71,1396180.29,791924.79,833456.87,863233.24999999988,900323.72,2020461.8900000001,2800364.6799999997,4800430.1900000004,null,{"$f":"SUM(T179:T180)","v":4761407.8},{"$f":"SUM(U179:U180)","v":4279823.4000000004},{"$f":"SUM(V179:V180)","v":3536450.02},2057315.5496024755,1414513.4726939132,806326.91736929386,847476.57997247821,879845.35527901945,915319.64291198226,2039902.0058062442,2824015.5825123186,4826692.7169236522,{"$f":"SUM(AF179:AF180)","v":4859992.5586838117},4368896.6118584927,3610429.4894378693,2101844.737700975,1446320.2704408837,825443.35189865541,867289.95805812173,900928.40126276133,936682.70883669402,2084026.1593464792,2884287.1801933274,4926175.4174575908,{"$f":"SUM(G181:R181)","v":27506760.779999994},{"$f":"SUM(T181:AE181)","v":29189089.043071382},{"$f":"SUM(AF181:AQ181)","v":29812316.845175661}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,{"$f":"G438+G692","v":157022.16},-123466.05,18560.53,39483.21,54922.77,8574.6999999999989,39689.93,43251.16,143520.78,45986.18,117399.18,117061.13,null,{"$f":"T438+T692","v":38619.07},{"$f":"U438+U692","v":10433.89},{"$f":"V438+V692","v":100331.48},39680.626049999992,55197.383849999991,8617.5734999999986,39888.379649999995,43467.415800000002,144238.38389999999,46216.110899999992,117986.17589999999,117646.43565,{"$f":"AF438+AF692","v":39082.49884},10559.096679999999,101535.45775999999,40156.793562599989,55859.752456199989,8720.9843819999987,40367.040205799996,43989.0247896,145969.24450679999,46770.704230799995,119402.01001079999,119058.1928778,{"$f":"SUM(G184:R184)","v":662005.68000000005},{"$f":"SUM(T184:AE184)","v":762322.92519999994},{"$f":"SUM(AF184:AQ184)","v":771470.8003023999}]
[null,784,null,null,"Wyoming",null,5509.84,-4706.28,260.83,1214.33,139.26,265.37,187.41,1500.84,4725.9800000000005,719.75,3853.9900000000002,3881.88,null,{"$f":"T439+T693","v":210.53},{"$f":"U439+U693","v":407.78000000000003},{"$f":"V439+V693","v":2493.5500000000002},1220.4016499999998,139.95629999999997,266.69684999999998,188.34704999999997,1508.3441999999998,4749.6099000000004,723.34874999999988,3873.2599499999997,3901.2893999999997,{"$f":"AF439+AF693","v":213.05636000000001},412.67336000000006,2523.4726000000001,1235.0464697999998,141.63577559999996,269.89721220000001,190.60721459999996,1526.4443303999999,4806.6052188000003,732.02893499999993,3919.7390693999996,3948.1048727999996,{"$f":"SUM(G185:R185)","v":17553.2},{"$f":"SUM(T185:AE185)","v":19683.11405},{"$f":"SUM(AF185:AQ185)","v":19919.311418599998}]
["%,FACCOUNT,TQGCACCTS,N909",785,null,null,"Total",null,{"$f":"SUM(G184:G185)","v":162532},-128172.33,18821.36,40697.54,55062.03,8840.07,39877.340000000004,44752,148246.76,46705.93,121253.17,120943.01000000001,null,{"$f":"SUM(T184:T185)","v":38829.599999999999},{"$f":"SUM(U184:U185)","v":10841.67},{"$f":"SUM(V184:V185)","v":102825.03},40901.027699999991,55337.340149999989,8884.2703499999989,40076.726699999992,44975.76,148987.9938,46939.45964999999,121859.43584999998,121547.72504999999,{"$f":"SUM(AF184:AF185)","v":39295.555200000003},10971.770039999999,104058.93035999998,41391.840032399989,56001.388231799989,8990.8815941999983,40557.647420399997,45515.469120000002,150775.84972559998,47502.733165799997,123321.7490802,123006.2977506,{"$f":"SUM(G186:R186)","v":679558.88},{"$f":"SUM(T186:AE186)","v":782006.03925000003},{"$f":"SUM(AF186:AQ186)","v":791390.11172099994}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,{"$f":"G443+G697","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T443+T697","v":0},{"$f":"U443+U697","v":0},{"$f":"V443+V697","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF443+AF697","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G189:R189)","v":0},{"$f":"SUM(T189:AE189)","v":0},{"$f":"SUM(AF189:AQ189)","v":0}]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T444+T698","v":0},{"$f":"U444+U698","v":0},{"$f":"V444+V698","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF444+AF698","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G190:R190)","v":0},{"$f":"SUM(T190:AE190)","v":0},{"$f":"SUM(AF190:AQ190)","v":0}]
["%,FACCOUNT,TQGCACCTS,N910",790,null,null,"Total",null,{"$f":"SUM(G189:G190)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T189:T190)","v":0},{"$f":"SUM(U189:U190)","v":0},{"$f":"SUM(V189:V190)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF189:AF190)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G191:R191)","v":0},{"$f":"SUM(T191:AE191)","v":0},{"$f":"SUM(AF191:AQ191)","v":0}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G174+G179+G184+G189","v":4637765.59},4205030.99,2282580.9999999995,2091175.7499999998,1467234.04,825211.97,899380.9,927073.44,1066645.8699999999,2088746.2200000002,2941418.5799999996,4935012.1399999997,null,{"$f":"T174+T179+T184+T189","v":4814812.45},{"$f":"U174+U179+U184+U189","v":4295754.4400000004},{"$f":"V174+V179+V184+V189","v":3660644.94},2112182.6677793059,1487022.0295101029,840874.94057132024,914945.19184049021,945087.42714656191,1083645.8067366711,2109764.0070842286,2967241.1966580208,4963033.4181374749,{"$f":"AF174+AF179+AF184+AF189","v":4914495.295221745},4385314.8864649795,3736694.8865993391,2157806.8427736973,1520158.7093571906,860942.05519451399,936140.44169002725,967442.06013708934,1107554.5694470971,2155268.5993102933,3029844.8330415622,5064639.8288604226,{"$f":"SUM(G194:R194)","v":28367276.490000002},{"$f":"SUM(T194:AE194)","v":30195008.515464172},{"$f":"SUM(AF194:AQ194)","v":30836303.008097962}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,40166.83,33797.85,25324.340000000004,24750.050000000003,20499.269999999997,13304.340000000002,13026.09,16160.01,18426.030000000002,17385.830000000002,25008.420000000002,26804.660000000003,null,{"$f":"T175+T180+T185+T190","v":22607.64},{"$f":"U175+U180+U185+U190","v":25477.83},{"$f":"V175+V180+V185+V190","v":24291.57},24836.957609999998,20571.031429999999,13355.220459999999,13076.15869,16221.182609999998,18500.68765,17450.020990000001,25103.323239999998,26903.653140000002,{"$f":"AF175+AF180+AF185+AF190","v":23064.209180000002},25988.867600000001,24764.927080000001,25330.150613639998,20987.401351979999,13626.534720659998,13342.627249079998,16539.42963762,18838.738519080001,17799.673652999998,25581.800551199998,27417.089487719997,{"$f":"SUM(G195:R195)","v":274653.72000000003},{"$f":"SUM(T195:AE195)","v":248395.27582000001},{"$f":"SUM(AF195:AQ195)","v":253281.44964397995}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G176+G181+G186+G191","v":4677932.42},4238828.84,2307905.34,2115925.7999999998,1487733.31,838516.30999999994,912406.99,943233.44999999984,1085071.8999999999,2106132.0500000003,2966426.9999999995,4961816.8,null,{"$f":"T176+T181+T186+T191","v":4837420.09},{"$f":"U176+U181+U186+U191","v":4321232.2700000005},{"$f":"V176+V181+V186+V191","v":3684936.51},2137019.6253893063,1507593.0609401031,854230.16103132023,928021.35053049016,961308.60975656193,1102146.4943866711,2127214.0280742287,2992344.5198980207,4989937.0712774741,{"$f":"AF176+AF181+AF186+AF191","v":4937559.5044017453},4411303.754064979,3761459.8136793389,2183136.9933873378,1541146.1107091706,874568.58991517394,949483.06893910724,983981.48977470933,1126393.3079661769,2173068.2729632938,3055426.6335927625,5092056.9183481419,{"$f":"SUM(G197:R197)","v":28641930.210000001},{"$f":"SUM(T197:AE197)","v":30443403.79128417},{"$f":"SUM(AF197:AQ197)","v":31089584.457741935}]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B201+1","v":801},null,null,"Utah",null,{"$f":"G456+G710","v":593498.32999999996},568213.28,169876.56,584447.36,564178.47,291922.83999999997,533201.88,580068.22,594378.06000000006,717917.64,702347.75,-77245.320000000007,null,{"$f":"T456+T710","v":704107.16},{"$f":"U456+U710","v":686795.6},{"$f":"V456+V710","v":-22992.080000000002},610667.94520781096,589489.71384760237,305019.63574962266,557123.39335494954,606092.33992904413,621044.17509355338,750126.22188462107,733857.80596875201,-80710.845954235861,{"$f":"AF456+AF710","v":725202.90065097669},707372.66934528528,-23680.945252707425,628964.15539827233,607151.40346846555,314158.32300459873,573815.35628969374,624251.4605005302,639651.26730175258,772600.73873568524,755844.90513333306,-83129.022008533459,{"$f":"SUM(G202:R202)","v":5822805.0699999994},{"$f":"SUM(T202:AE202)","v":6060621.0650817212},{"$f":"SUM(AF202:AQ202)","v":6242203.2125673518}]
[null,{"$f":"+B202+1","v":802},null,null,"Wyoming",null,39290.03,38599.340000000004,24948.550000000003,39919.11,39846.79,29056.780000000002,36259.629999999997,39007.120000000003,40908,43863.23,42333.35,16854.309999999998,null,{"$f":"T457+T711","v":43922},{"$f":"U457+U711","v":42187},{"$f":"V457+V711","v":17836.43},41710.036774269254,41634.47221735616,30360.380337684168,37886.378246443783,40757.131350331554,42743.292231760846,45831.105361272595,44232.58898502525,17610.460000359075,{"$f":"AF457+AF711","v":45237.946170568976},43450.963869992105,18370.826925347697,42959.710358518394,42881.881813414861,31270.007090618758,39021.491273403743,41978.254954080141,44023.923162271662,47204.250199693197,45557.84070601235,18138.086643030871,{"$f":"SUM(G203:R203)","v":430886.24},{"$f":"SUM(T203:AE203)","v":446711.2755045027},{"$f":"SUM(AF203:AQ203)","v":460095.18316695275}]
["%,FACCOUNT,TQGCACCTS,N920",803,null,null,"Total",null,{"$f":"SUM(G202:G203)","v":632788.36},606812.62,194825.11,624366.47,604025.26,320979.62,569461.51,619075.34,635286.06000000006,761780.87,744681.1,-60391.010000000009,null,{"$f":"SUM(T202:T203)","v":748029.16},{"$f":"SUM(U202:U203)","v":728982.6},{"$f":"SUM(V202:V203)","v":-5155.6500000000015},652377.98198208027,631124.18606495857,335380.01608730684,595009.77160139335,646849.47127937572,663787.46732531418,795957.32724589366,778090.39495377732,-63100.385953876787,{"$f":"SUM(AF202:AF203)","v":770440.84682154562},750823.63321527734,-5310.1183273597271,671923.86575679074,650033.28528188041,345428.33009521751,612836.84756309749,666229.7154546103,683675.1904640242,819804.98893537838,801402.74583934539,-64990.935365502592,{"$f":"SUM(G204:R204)","v":6253691.3099999996},{"$f":"SUM(T204:AE204)","v":6507332.3405862227},{"$f":"SUM(AF204:AQ204)","v":6702298.3957343046}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,{"$f":"G460+G714","v":3658918.17},3551236.2299999995,3612875.16,3259571.0300000003,3228618.96,3367435.81,2960166.41,3082155.94,3613530.6399999997,3187986.3,3193814.5300000003,2405946.9299999997,null,{"$f":"T460+T714","v":3610942.86},{"$f":"U460+U714","v":3419933.83},{"$f":"V460+V714","v":3153626.49},3321136.4096581326,3295863.6213322831,3429524.458509136,3017859.3076273659,3144959.3747577816,3673664.0107314056,3257372.0731324311,3263135.5592615781,2454606.215300303,{"$f":"AF460+AF714","v":3679235.5733937961},3487562.6899085985,3217466.4728112044,3385356.4869939676,3362271.845226855,3495193.3966626972,3076976.7437762907,3207733.8388191503,3741231.8881383808,3324278.9540295661,3330079.176876476,2503445.0695862859,{"$f":"SUM(G206:R206)","v":39122256.109999999},{"$f":"SUM(T206:AE206)","v":39042624.210310414},{"$f":"SUM(AF206:AQ206)","v":39810832.136223271}]
[null,806,null,null,"Wyoming",null,145803.70000000001,144987.29,140895.50999999998,120190.73,126979.36,126741.72,111383.66,126712.48,131151.61000000002,131538.12,121385.81,90535.3,null,{"$f":"T461+T715","v":136103.6},{"$f":"U461+U715","v":148481.51999999999},{"$f":"V461+V715","v":124212.74},120671.49291999999,127487.27744000001,127248.68688000001,111829.19464,127219.32991999999,131676.21644000002,132064.27247999999,121871.35324,90897.441200000001,{"$f":"AF461+AF715","v":137872.94680000001},150411.77975999998,125827.50562,122240.22232795997,129144.61204671999,128902.91980943999,113282.97417031998,128873.18120895997,133388.00725372002,133781.10802223996,123455.68083211998,92079.107935599997,{"$f":"SUM(G207:R207)","v":1518305.2900000003},{"$f":"SUM(T207:AE207)","v":1499763.1251600003},{"$f":"SUM(AF207:AQ207)","v":1519260.04578708}]
["%,FACCOUNT,TQGCACCTS,N921",807,null,null,"Total",null,{"$f":"SUM(G206:G207)","v":3804721.87},3696223.5199999996,3753770.67,3379761.7600000002,3355598.32,3494177.5300000003,3071550.0700000003,3208868.42,3744682.2499999995,3319524.42,3315200.3400000003,2496482.2299999995,null,{"$f":"SUM(T206:T207)","v":3747046.46},{"$f":"SUM(U206:U207)","v":3568415.35},{"$f":"SUM(V206:V207)","v":3277839.2300000004},3441807.9025781327,3423350.898772283,3556773.1453891359,3129688.5022673658,3272178.7046777816,3805340.2271714057,3389436.3456124309,3385006.9125015782,2545503.6565003032,{"$f":"SUM(AF206:AF207)","v":3817108.5201937961},3637974.4696685984,3343293.9784312043,3507596.7093219277,3491416.457273575,3624096.3164721373,3190259.7179466109,3336607.0200281101,3874619.8953921008,3458060.0620518061,3453534.8577085962,2595524.1775218858,{"$f":"SUM(G208:R208)","v":40640561.399999999},{"$f":"SUM(T208:AE208)","v":40542387.335470423},{"$f":"SUM(AF208:AQ208)","v":41330092.182010345}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,{"$f":"G464+G718","v":-262465.08999999997},-260968.81000000003,-262465.08999999997,-262036.13999999998,-272450.17,-262853.53000000003,-264311.73000000004,-264087.69,-267079.86,-266939.25,-267090.74,-280174.06,null,{"$f":"T464+T718","v":-285098.87},{"$f":"U464+U718","v":-282835.07},{"$f":"V464+V718","v":-284397.53000000003},-262036.13999999998,-272450.17,-262853.53000000003,-264311.73000000004,-264087.69,-267079.86,-266939.25,-267090.74,-280174.06,{"$f":"AF464+AF718","v":-285098.87},-282835.07,-284397.53000000003,-262036.13999999998,-272450.17,-262853.53000000003,-264311.73000000004,-264087.69,-267079.86,-266939.25,-267090.74,-280174.06,{"$f":"SUM(G210:R210)","v":-3192922.1599999997},{"$f":"SUM(T210:AE210)","v":-3259354.64},{"$f":"SUM(AF210:AQ210)","v":-3259354.64}]
[null,810,null,null,"Wyoming",null,-9209.7800000000007,-9157.2800000000007,-9209.7800000000007,-9110.5300000000007,-9530.9600000000009,-9223.41,-9331.2199999999993,-9493.26,-9343.09,-9423.99,-9200.5,-9651.18,null,{"$f":"T465+T719","v":-9668.36},{"$f":"U465+U719","v":-11325.16},{"$f":"V465+V719","v":-9614.18},-9110.5300000000007,-9530.9600000000009,-9223.41,-9331.2199999999993,-9493.26,-9343.09,-9423.99,-9200.5,-9651.18,{"$f":"AF465+AF719","v":-9668.36},-11325.16,-9614.18,-9110.5300000000007,-9530.9600000000009,-9223.41,-9331.2199999999993,-9493.26,-9343.09,-9423.99,-9200.5,-9651.18,{"$f":"SUM(G211:R211)","v":-111884.98000000001},{"$f":"SUM(T211:AE211)","v":-114915.84},{"$f":"SUM(AF211:AQ211)","v":-114915.84}]
["%,FACCOUNT,TQGCACCTS,N922",811,null,null,"Total",null,{"$f":"SUM(G210:G211)","v":-271674.87},-270126.09000000003,-271674.87,-271146.67,-281981.13,-272076.94,-273642.95,-273580.95,-276422.95,-276363.24,-276291.24,-289825.24,null,{"$f":"SUM(T210:T211)","v":-294767.23},{"$f":"SUM(U210:U211)","v":-294160.23},{"$f":"SUM(V210:V211)","v":-294011.71000000002},-271146.67,-281981.13,-272076.94,-273642.95,-273580.95,-276422.95,-276363.24,-276291.24,-289825.24,{"$f":"SUM(AF210:AF211)","v":-294767.23},-294160.23,-294011.71000000002,-271146.67,-281981.13,-272076.94,-273642.95,-273580.95,-276422.95,-276363.24,-276291.24,-289825.24,{"$f":"SUM(G212:R212)","v":-3304807.1400000006},{"$f":"SUM(T212:AE212)","v":-3374270.4800000004},{"$f":"SUM(AF212:AQ212)","v":-3374270.4800000004}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,{"$f":"G468+G722","v":110889.72},202401.58,84028.07,228041.97000000003,154136.95000000001,304654.18,90199.44,105548.86,287362.02,41614.19,134066.69,196652.39,null,{"$f":"T468+T722","v":85120.430000000008},{"$f":"U468+U722","v":175451.96},{"$f":"V468+V722","v":146317.33000000002},230778.47364000004,155986.59340000001,308310.03016000002,91281.833280000006,106815.44632,290810.36424000002,42113.560280000005,135675.49028,199012.21868000002,{"$f":"AF468+AF722","v":86737.718169999993},178785.54723999999,149097.35927000002,235163.26463916001,158950.3386746,314167.92073304002,93016.18811232,108844.93980008,296335.76116056001,42913.717925320001,138253.32459531998,202793.45083491999,{"$f":"SUM(G214:R214)","v":1939596.06},{"$f":"SUM(T214:AE214)","v":1967673.7302800003},{"$f":"SUM(AF214:AQ214)","v":2005059.5311553197}]
[null,814,null,null,"Wyoming",null,7119.57,7624.38,5499.51,15336.33,7081.1100000000006,12760.56,4710.5200000000004,5624.63,16522.63,3527.9300000000003,5987.07,31146.18,null,{"$f":"T469+T723","v":9505.14},{"$f":"U469+U723","v":11155.1},{"$f":"V469+V723","v":6362.08},15520.365960000001,7166.0833200000006,12913.68672,4767.0462400000006,5692.1255600000004,16720.901560000002,3570.2651600000004,6058.9148399999995,31519.934160000001,{"$f":"AF469+AF723","v":9685.7376599999989},11367.046899999999,6482.9595199999994,15815.25291324,7302.2389030799995,13159.046767679998,4857.6201185600003,5800.2759456399999,17038.598689639999,3638.1001980400001,6174.0342219599988,32118.812909039996,{"$f":"SUM(G215:R215)","v":122940.42000000001},{"$f":"SUM(T215:AE215)","v":130951.64352},{"$f":"SUM(AF215:AQ215)","v":133439.72474687998}]
["%,FACCOUNT,TQGCACCTS,N923",815,null,null,"Total",null,{"$f":"SUM(G214:G215)","v":118009.29000000001},210025.96,89527.58,243378.30000000002,161218.06,317414.74,94909.96,111173.49,303884.65000000002,45142.12,140053.76000000001,227798.57,null,{"$f":"SUM(T214:T215)","v":94625.57},{"$f":"SUM(U214:U215)","v":186607.06},{"$f":"SUM(V214:V215)","v":152679.41},246298.83960000004,163152.67672000002,321223.71688000002,96048.879520000002,112507.57188,307531.26580000005,45683.825440000008,141734.40512000001,230532.15284000002,{"$f":"SUM(AF214:AF215)","v":96423.455829999992},190152.59413999997,155580.31879000002,250978.51755240001,166252.57757768,327326.96750072,97873.808230880008,114645.21574571999,313374.35985020001,46551.818123360004,144427.35881727998,234912.26374395998,{"$f":"SUM(G216:R216)","v":2062536.48},{"$f":"SUM(T216:AE216)","v":2098625.3738000002},{"$f":"SUM(AF216:AQ216)","v":2138499.2559022}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,{"$f":"G472+G726","v":53412.46},88661.9,-202013.59,55672.229999999996,45791.939999999995,55654.939999999995,60297.740000000005,62993.04,53332.83,62041.2,56854.04,3670.26,null,{"$f":"T472+T726","v":56883.479999999996},{"$f":"U472+U726","v":83431.76999999999},{"$f":"V472+V726","v":57117.09},56451.641219999998,46433.027159999998,56434.109159999993,61141.908360000009,63874.942560000003,54079.48962,62909.7768,57649.99656,3721.6436400000002,{"$f":"AF472+AF726","v":58021.149599999997},85100.405399999989,58259.431799999998,57580.674044399995,47361.687703199997,57562.791343199991,62364.746527200012,65152.441411200001,55161.079412400002,64167.972335999999,58802.9964912,3796.0765128000003,{"$f":"SUM(G218:R218)","v":396368.99},{"$f":"SUM(T218:AE218)","v":660128.87508000003},{"$f":"SUM(AF218:AQ218)","v":673331.45258159994}]
[null,818,null,null,"Wyoming",null,1874.22,3111.11,-7088.56,1935.6200000000001,1601.91,1952.91,2128.7400000000002,2264.44,1865.71,2190.3000000000002,1958.46,126.43,null,{"$f":"T473+T727","v":1929.05},{"$f":"U473+U727","v":3340.7400000000002},{"$f":"V473+V727","v":1930.8700000000001},1962.7186800000002,1624.3367400000002,1980.2507400000002,2158.5423600000004,2296.1421599999999,1891.8299400000001,2220.9642000000003,1985.87844,128.20001999999999,{"$f":"AF473+AF727","v":1967.6310000000001},3407.5548000000003,1969.4874000000002,2001.9730536000002,1656.8234748000002,2019.8557548000001,2201.7132072000004,2342.0650031999999,1929.6665388000001,2265.3834840000004,2025.5960087999999,130.76402039999999,{"$f":"SUM(G219:R219)","v":13921.29},{"$f":"SUM(T219:AE219)","v":23449.523279999998},{"$f":"SUM(AF219:AQ219)","v":23918.513745600005}]
["%,FACCOUNT,TQGCACCTS,N924",819,null,null,"Total",null,{"$f":"SUM(G218:G219)","v":55286.68},91773.01,-209102.15,57607.85,47393.85,57607.85,62426.48,65257.48,55198.54,64231.5,58812.5,3796.69,null,{"$f":"SUM(T218:T219)","v":58812.53},{"$f":"SUM(U218:U219)","v":86772.51},{"$f":"SUM(V218:V219)","v":59047.96},58414.359899999996,48057.363899999997,58414.359899999996,63300.450720000008,66171.084719999999,55971.319560000004,65130.741000000002,59635.875,3849.8436600000005,{"$f":"SUM(AF218:AF219)","v":59988.780599999998},88507.960199999987,60228.919199999997,59582.647097999994,49018.511178000001,59582.647097999994,64566.459734400014,67494.506414400006,57090.745951200006,66433.355819999997,60828.592499999999,3926.8405332000002,{"$f":"SUM(G220:R220)","v":410290.28},{"$f":"SUM(T220:AE220)","v":683578.39835999999},{"$f":"SUM(AF220:AQ220)","v":697249.96632719995}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,{"$f":"G476+G730","v":454.78624177022209},3274.4177839566664,5985.0956968042328,5388.487615244173,7165.2353528778167,4850.7885505769164,4534.3716054819351,5483.4325508955772,5056.4910693445745,6359.092429692897,5454.6556040354153,9267.0054993195736,null,{"$f":"T476+T730","v":6396.47},{"$f":"U476+U730","v":4890.6499999999996},{"$f":"V476+V730","v":7963.27},5630.2361598124025,7486.6957220446011,5068.4138205678291,4737.8011787550831,5729.4406951227011,5283.3449556146488,6644.3860871013394,5699.3727023295623,9682.7594644263063,{"$f":"AF476+AF730","v":6588.1145107613347},5037.1786676174388,8201.8573744753612,5798.9235536902788,7711.0044640335745,5220.2684664863909,4879.7503458717883,5901.1003541147493,5441.6391490060241,6843.4584068295571,5870.1314947860974,9972.8644286299459,{"$f":"SUM(G222:R222)","v":63273.860000000008},{"$f":"SUM(T222:AE222)","v":75212.840785774475},{"$f":"SUM(AF222:AQ222)","v":77466.291216302547}]
[null,822,null,null,"Wyoming",null,72.113758229777915,519.21221604333346,949.03430319576751,854.43238475582677,1136.1646471221832,769.17144942308346,718.99839451806486,869.48744910442338,801.78893065542479,1008.3375703071032,864.92439596458507,1469.4345006804267,null,{"$f":"T477+T731","v":950},{"$f":"U477+U731","v":851},{"$f":"V477+V731","v":1393},892.76554986551832,1187.1374189727906,803.67947685093168,751.25546326030405,908.49604304582601,837.76030534848564,1053.5755215581355,903.7282735673582,1535.3590563707603,{"$f":"AF477+AF731","v":978.46293115159881},876.49679411580064,1434.7356453622917,919.51368079219355,1222.7052196293266,827.75850171152229,773.7638132898204,935.71547496657683,862.86042523551339,1085.1416768561555,930.80485844135922,1581.3599185965127,{"$f":"SUM(G223:R223)","v":10033.1},{"$f":"SUM(T223:AE223)","v":12067.757108840111},{"$f":"SUM(AF223:AQ223)","v":12429.318940148671}]
["%,FACCOUNT,TQGCACCTS,N925",823,null,null,"Total",null,{"$f":"SUM(G222:G223)","v":526.9},3793.63,6934.13,6242.92,8301.4,5619.96,5253.37,6352.92,5858.2799999999988,7367.43,6319.58,10736.44,null,{"$f":"SUM(T222:T223)","v":7346.47},{"$f":"SUM(U222:U223)","v":5741.65},{"$f":"SUM(V222:V223)","v":9356.27},6523.0017096779211,8673.8331410173923,5872.0932974187608,5489.0566420153873,6637.936738168527,6121.1052609631342,7697.9616086594751,6603.1009758969203,11218.118520797067,{"$f":"SUM(AF222:AF223)","v":7566.5774419129339},5913.675461733239,9636.5930198376536,6718.4372344824724,8933.7096836629007,6048.0269681979134,5653.5141591616084,6836.8158290813262,6304.4995742415376,7928.6000836857129,6800.9363532274565,11554.224347226458,{"$f":"SUM(G224:R224)","v":73306.960000000006},{"$f":"SUM(T224:AE224)","v":87280.597894614577},{"$f":"SUM(AF224:AQ224)","v":89895.610156451206}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,{"$f":"G480+G734","v":149526.98653835396},112965.83815628236,96628.907666201936,87156.659752289139,90445.4056251601,100524.09298858148,103762.99996223152,109299.38178964489,113998.8429955724,111552.11902396554,130406.39729469777,115663.00820701889,null,{"$f":"T480+T734","v":166456.01},{"$f":"U480+U734","v":127849.04999999999},{"$f":"V480+V734","v":81066.570000000007},91066.847016139713,94503.138839746855,105033.99537849906,108418.21233572531,114202.97781816738,119113.27515992896,116556.78162006276,136256.93625839381,120852.10130529875,{"$f":"AF480+AF734","v":171443.19521305247},131679.53285047086,83495.403895375028,93795.299012785574,97334.545507542323,108180.91683011546,111666.52824445287,117624.61097074219,122682.02563373791,120048.93704164569,140339.32762223639,124472.94871475009,{"$f":"SUM(G226:R226)","v":1321930.6399999999},{"$f":"SUM(T226:AE226)","v":1381375.8957319625},{"$f":"SUM(AF226:AQ226)","v":1422763.2715369069}]
[null,826,null,null,"Wyoming",null,23704.933461646062,17908.791843717645,15318.852333798081,13817.190247710872,14338.564374839907,15936.367011418522,16449.840037768467,17327.538210355106,18072.557004427596,17684.670976034467,20673.692705302223,18336.381792981112,null,{"$f":"T481+T735","v":16669},{"$f":"U481+U735","v":20336},{"$f":"V481+V735","v":17953},14437.083225279697,14981.848226696426,16651.334513583042,17187.843940062026,18104.91907162928,18883.362310927081,18478.074204340974,21601.195091726688,19159.023307190051,{"$f":"AF481+AF735","v":17168.419578280002},20945.286492525171,18490.889476804899,14869.632389354474,15430.719084170281,17150.224816574995,17702.808591336143,18647.360192725126,19449.126354470885,19031.695418964438,22248.38806929308,19733.046424373661,{"$f":"SUM(G227:R227)","v":209569.38000000006},{"$f":"SUM(T227:AE227)","v":214442.68389143527},{"$f":"SUM(AF227:AQ227)","v":220867.59688887314}]
["%,FACCOUNT,TQGCACCTS,N926",827,null,null,"Total",null,{"$f":"SUM(G226:G227)","v":173231.92},130874.63,111947.76000000001,100973.85,104783.97,116460.46,120212.84,126626.92,132071.4,129236.79000000001,151080.09,133999.39000000001,null,{"$f":"SUM(T226:T227)","v":183125.01},{"$f":"SUM(U226:U227)","v":148185.04999999999},{"$f":"SUM(V226:V227)","v":99019.57},105503.93024141941,109484.98706644328,121685.32989208211,125606.05627578734,132307.89688979666,137996.63747085605,135034.85582440373,157858.1313501205,140011.12461248881,{"$f":"SUM(AF226:AF227)","v":188611.61479133248},152624.81934299602,101986.29337217993,108664.93140214005,112765.26459171261,125331.14164669045,129369.33683578901,136271.9711634673,142131.15198820879,139080.63246061013,162587.71569152948,144205.99513912376,{"$f":"SUM(G228:R228)","v":1531500.02},{"$f":"SUM(T228:AE228)","v":1595818.5796233979},{"$f":"SUM(AF228:AQ228)","v":1643630.86842578}]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,{"$f":"G484+G738","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T484+T738","v":0},{"$f":"U484+U738","v":0},{"$f":"V484+V738","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF484+AF738","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G230:R230)","v":0},{"$f":"SUM(T230:AE230)","v":0},{"$f":"SUM(AF230:AQ230)","v":0}]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T485+T739","v":0},{"$f":"U485+U739","v":0},{"$f":"V485+V739","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF485+AF739","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G231:R231)","v":0},{"$f":"SUM(T231:AE231)","v":0},{"$f":"SUM(AF231:AQ231)","v":0}]
["%,FACCOUNT,TQGCACCTS,N928",831,null,null,"Total",null,{"$f":"SUM(G230:G231)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T230:T231)","v":0},{"$f":"SUM(U230:U231)","v":0},{"$f":"SUM(V230:V231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF230:AF231)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G232:R232)","v":0},{"$f":"SUM(T232:AE232)","v":0},{"$f":"SUM(AF232:AQ232)","v":0}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,{"$f":"G488+G742","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T488+T742","v":0},{"$f":"U488+U742","v":0},{"$f":"V488+V742","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF488+AF742","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G234:R234)","v":0},{"$f":"SUM(T234:AE234)","v":0},{"$f":"SUM(AF234:AQ234)","v":0}]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T489+T743","v":0},{"$f":"U489+U743","v":0},{"$f":"V489+V743","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF489+AF743","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G235:R235)","v":0},{"$f":"SUM(T235:AE235)","v":0},{"$f":"SUM(AF235:AQ235)","v":0}]
["%,FACCOUNT,V930100",835,null,null,"Total",null,{"$f":"SUM(G234:G235)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T234:T235)","v":0},{"$f":"SUM(U234:U235)","v":0},{"$f":"SUM(V234:V235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF234:AF235)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G236:R236)","v":0},{"$f":"SUM(T236:AE236)","v":0},{"$f":"SUM(AF236:AQ236)","v":0}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,{"$f":"G492+G746","v":168469.74},90551.890000000014,180080.48,142877.53,137995.40000000002,82510.73,197826.72,120351.37000000001,173260.13000000003,192307.48,140971.09,192553.34,null,{"$f":"T492+T746","v":180658.16},{"$f":"U492+U746","v":170983.06},{"$f":"V492+V746","v":174206.94},143591.91764999999,138685.37700000001,82923.283649999983,199891.75741359277,121599.30943204308,174918.37357226558,194051.95466966272,142435.44912740891,194110.26769586426,{"$f":"AF492+AF746","v":182816.46544817046},173073.32771930058,176356.31399859537,145027.83682649999,140072.23076999999,83752.516486499982,202453.58023653747,123153.38067287202,177081.89623128998,196402.1014460552,144257.17055901888,196362.23119419371,{"$f":"SUM(G238:R238)","v":1819755.9000000004},{"$f":"SUM(T238:AE238)","v":1918055.8502108369},{"$f":"SUM(AF238:AQ238)","v":1940809.0515890336}]
[null,838,null,null,"Wyoming",null,3155.94,2454.6799999999998,3592.0600000000004,2969.61,2954.19,1808.45,4696.4400000000005,3512.1400000000003,3695.09,3746.11,3538.88,3797.23,null,{"$f":"T493+T747","v":3786.04},{"$f":"U493+U747","v":4313.67},{"$f":"V493+V747","v":3776.14},2984.4580499999997,2968.9609499999997,1817.4922499999998,4719.9222,3529.7006999999999,3713.5654499999996,3764.8405499999999,3556.5743999999995,3816.2161499999997,{"$f":"AF493+AF747","v":3823.9004},4356.8067000000001,3813.9013999999997,3014.3026304999999,2998.6505594999999,1835.6671724999999,4767.1214220000002,3564.997707,3750.7011044999995,3802.4889555,3592.1401439999995,3854.3783114999997,{"$f":"SUM(G239:R239)","v":39920.820000000007},{"$f":"SUM(T239:AE239)","v":42747.580699999999},{"$f":"SUM(AF239:AQ239)","v":43175.056506999994}]
["%,FACCOUNT,V930200,V930203",839,null,null,"Total",null,{"$f":"SUM(G238:G239)","v":171625.68},93006.57,183672.54,145847.13999999998,140949.59000000003,84319.18,202523.16,123863.51000000001,176955.22000000003,196053.59,144509.97,196350.57,null,{"$f":"SUM(T238:T239)","v":184444.2},{"$f":"SUM(U238:U239)","v":175296.73},{"$f":"SUM(V238:V239)","v":177983.08000000002},146576.37569999998,141654.33795000002,84740.775899999979,204611.67961359277,125129.01013204308,178631.93902226558,197816.79521966272,145992.02352740892,197926.48384586425,{"$f":"SUM(AF238:AF239)","v":186640.36584817048},177430.13441930056,180170.21539859538,148042.13945699998,143070.8813295,85588.183658999988,207220.70165853747,126718.37837987203,180832.59733578999,200204.59040155521,147849.31070301888,200216.60950569372,{"$f":"SUM(G240:R240)","v":1859676.7200000002},{"$f":"SUM(T240:AE240)","v":1960803.4309108376},{"$f":"SUM(AF240:AQ240)","v":1983984.1080960336}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,{"$f":"G496+G750","v":79460.760000000009},83160.87000000001,82226.73000000001,80760.97,80846.559999999998,83075.27,82614.69,82124.180000000008,83300.340000000011,82905.26999999999,80185.320000000007,88837.85,null,{"$f":"T496+T750","v":81413.149999999994},{"$f":"U496+U750","v":81841.06},{"$f":"V496+V750","v":86322.48000000001},82699.23328,82786.877439999997,85069.076480000003,84597.44256000001,84095.16032000001,85299.54816000002,84894.996479999987,82109.767680000004,90969.958400000003,{"$f":"AF496+AF750","v":82390.107799999998},82823.152719999998,87358.349760000012,83691.624079360001,83780.319969279997,86089.905397759998,85612.611870720008,85104.302243840008,86323.142737920018,85913.736437759988,83095.084892160012,92061.597900799999,{"$f":"SUM(G242:R242)","v":989498.81000000017},{"$f":"SUM(T242:AE242)","v":1012098.7508},{"$f":"SUM(AF242:AQ242)","v":1024243.9358095999}]
[null,842,null,null,"Wyoming",null,2770.34,2882.29,2867.4,2789.14,2828.21,2878.23,2898.08,2933.28,2914.04,2908.35,2725.98,3060.2000000000003,null,{"$f":"T497+T751","v":2743.11},{"$f":"U497+U751","v":3256.02},{"$f":"V497+V751","v":2900.42},2856.0793599999997,2896.0870399999999,2947.3075200000003,2967.6339199999998,3003.6787200000003,2983.97696,2978.1504,2791.4035200000003,3133.6448000000005,{"$f":"AF497+AF751","v":2776.0273200000001},3295.0922399999999,2935.2250400000003,2890.3523123199998,2930.8400844799999,2982.6752102400005,3003.2455270399996,3039.7228646400004,3019.7846835199998,3013.8882048,2824.9003622400005,3171.2485376000004,{"$f":"SUM(G243:R243)","v":34455.54},{"$f":"SUM(T243:AE243)","v":35457.512239999996},{"$f":"SUM(AF243:AQ243)","v":35883.002386880005}]
["%,FACCOUNT,TQGCACCTS,N931",843,null,null,"Total",null,{"$f":"SUM(G242:G243)","v":82231.100000000006},86043.16,85094.13,83550.11,83674.77,85953.5,85512.77,85057.46,86214.38,85813.62,82911.3,91898.05,null,{"$f":"SUM(T242:T243)","v":84156.26},{"$f":"SUM(U242:U243)","v":85097.08},{"$f":"SUM(V242:V243)","v":89222.900000000009},85555.312640000004,85682.964479999995,88016.384000000005,87565.076480000003,87098.839040000006,88283.52512000002,87873.146879999986,84901.171200000012,94103.603199999998,{"$f":"SUM(AF242:AF243)","v":85166.135119999992},86118.244959999996,90293.574800000017,86581.97639168,86711.160053760002,89072.580608000004,88615.857397760003,88144.025108480011,89342.927421440021,88927.624642559982,85919.985254400017,95232.846438399996,{"$f":"SUM(G244:R244)","v":1023954.3500000001},{"$f":"SUM(T244:AE244)","v":1047556.26304},{"$f":"SUM(AF244:AQ244)","v":1060126.93819648}]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,{"$f":"G500+G754","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T500+T754","v":0},{"$f":"U500+U754","v":0},{"$f":"V500+V754","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF500+AF754","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G246:R246)","v":0},{"$f":"SUM(T246:AE246)","v":0},{"$f":"SUM(AF246:AQ246)","v":0}]
[null,846,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T501+T755","v":0},{"$f":"U501+U755","v":0},{"$f":"V501+V755","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF501+AF755","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G247:R247)","v":0},{"$f":"SUM(T247:AE247)","v":0},{"$f":"SUM(AF247:AQ247)","v":0}]
["%,FACCOUNT,TQGCACCTS,N932",847,null,null,"Total",null,{"$f":"SUM(G246:G247)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T246:T247)","v":0},{"$f":"SUM(U246:U247)","v":0},{"$f":"SUM(V246:V247)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF246:AF247)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G248:R248)","v":0},{"$f":"SUM(T248:AE248)","v":0},{"$f":"SUM(AF248:AQ248)","v":0}]
[null,{"$f":"+B248+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G202:G248)/2","v":4766746.9300000006},4648427.0100000007,3944994.9,4370581.7300000004,4223964.09,4210455.9000000004,3938207.2100000004,4072694.5900000003,4863727.830000001,4332787.0999999996,4367277.4000000022,{"$f":"SUM(R202:R248)/2","v":2810845.6899999995},null,{"$f":"SUM(T202:T248)/2","v":4812818.43},{"$f":"SUM(U202:U248)/2","v":4690937.8000000007},{"$f":"SUM(V202:V248)/2","v":3565981.060000001},4471911.0343513098,4329200.1180947023,4300028.8813459426,4033676.5231201556,4175299.5653571654,4967240.5367308045,4448267.7588310502,4483530.7746287817,2870219.3572255759,{"$f":"SUM(AF202:AF248)/2","v":4917179.0666467575},4795385.3014079081,3641868.0646844581,4568942.5542144207,4426220.7169697713,4390397.2540479619,4122753.2935262364,4269366.6981237428,5070948.4179772045,4550628.4325189544,4587060.2628673958,2930756.7818639874,{"$f":"SUM(G251:R251)","v":50550710.38000001},{"$f":"SUM(T251:AE251)","v":51149111.839685485},{"$f":"SUM(AF251:AQ251)","v":52271506.844848797}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G246+G242+G238+G234+G230+G226+G222+G218+G214+G210+G206+G202","v":4552165.8627801239},4439497.1959402384,3767222.3233630066,4181880.0973675335,4036728.7509780377,4027775.1215391583,3768292.5215677135,3883936.7343405401,4657139.4940649169,4135744.0414536586,4177009.7328987336,2655171.4037063383,null,{"$f":"+T246+T242+T238+T234+T230+T226+T222+T218+T214+T210+T206+T202","v":4606878.8499999996},{"$f":"+U246+U242+U238+U234+U230+U226+U222+U218+U214+U210+U206+U202","v":4468341.91},{"$f":"+V246+V242+V238+V234+V230+V226+V222+V218+V214+V210+V206+V202","v":3399230.56},4279986.5638318956,4138784.8747416767,4114529.4729078258,3860739.9261103887,3983281.301832159,4757132.7215327676,4247730.5009538792,4289729.6378384624,2712070.2585316566,{"$f":"+AF246+AF242+AF238+AF234+AF230+AF226+AF222+AF218+AF214+AF210+AF206+AF202","v":4707336.3547867574},4568599.4338512728,3472156.7136569428,4373342.1245481353,4232183.2057839762,4201472.5089243976,3946473.7754030866,4073678.3847725298,4856828.8397650467,4346230.3663588623,4389451.3776645306,2769601.1571638458,{"$f":"SUM(G252:R252)","v":48282563.280000001},{"$f":"SUM(T252:AE252)","v":48858436.57828071},{"$f":"SUM(AF252:AQ252)","v":49937354.242679387}]
[null,852,null,"Total Wyoming Distribution",null,null,214581.06721987584,208929.81405976097,177772.57663699385,188701.63263246667,187235.33902196211,182680.7784608416,169914.68843228655,188757.85565945951,206588.33593508304,197043.05854634158,190267.66710126682,155674.28629366154,null,{"$f":"+T247+T243+T239+T235+T231+T227+T223+T219+T215+T211+T207+T203","v":205939.58000000002},{"$f":"+U247+U243+U239+U235+U231+U227+U223+U219+U215+U211+U207+U203","v":222595.88999999998},{"$f":"+V247+V243+V239+V235+V231+V227+V223+V219+V215+V211+V207+V203","v":166750.5},191924.47051941446,190415.24335302541,185499.40843811817,172936.59700976612,192018.26352500665,210107.81519803643,200537.25787717168,193801.13679031929,158149.09869391989,{"$f":"+AF247+AF243+AF239+AF235+AF231+AF227+AF223+AF219+AF215+AF211+AF207+AF203","v":209842.71186000056},226785.86755663308,169711.3510275149,195600.42966628505,194037.51118579446,188924.74512356526,176279.5181231497,195688.31335121184,214119.57821215811,204398.06616009376,197608.88520286678,161155.62470014102,{"$f":"SUM(G253:R253)","v":2268147.1},{"$f":"SUM(T253:AE253)","v":2290675.2614047779},{"$f":"SUM(AF253:AQ253)","v":2334152.6021694145}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G13+G116+G169+G197+G251","v":16768034.850000001},16769914.25,12928323.130000001,13010177.060000001,12542077.140000001,12068278.619999999,11181623.15,11467999.190000001,12631275.060000002,13293705.34,14561893.010000002,15263152.199999999,null,{"$f":"T13+T116+T169+T197+T251","v":16545200.599999998},{"$f":"U13+U116+U169+U197+U251","v":16304858.25},{"$f":"V13+V116+V169+V197+V251","v":14797407.16},13312855.547172042,12858703.99011746,12315019.996557739,11424229.36064655,11763643.845627941,12913791.637361774,13618305.830982219,14914371.993213981,15547679.525077971,{"$f":"AF13+AF116+AF169+AF197+AF251","v":16917098.011213452},16680221.363925818,15129203.657013331,13620535.488998309,13164786.114034526,12606156.323336527,11709088.537185414,12050559.514350682,13211700.070302501,13942150.568351764,15267170.267127555,15897270.317519307,{"$f":"SUM(G254:R254)","v":162486453},{"$f":"SUM(T254:AE254)","v":166316067.73675767},{"$f":"SUM(AF254:AQ254)","v":170195940.23335916}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT254-AR254","v":7709487.233359158}]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT255-2100000","v":5609487.233359158}]
[null,2,"OTHER UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT256/AR254","v":3.4522799469068097E-2}]
[]
[null,null,"UTILITY OPERATING EXPENSES - LABOR"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES - LABOR"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J264*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T264*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G264:R264)","v":0},{"$f":"SUM(T264:AE264)","v":0},{"$f":"SUM(AF264:AQ264)","v":0},{"$f":"+'Labor Forecast'!W38","v":4.4863895369141593E-2},{"$f":"'Labor Forecast'!H14","v":2.9960980159577752E-2}]
[null,620,812,"Gas Used for Other Utility Operations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G265:R265)","v":0},{"$f":"SUM(T265:AE265)","v":0},{"$f":"SUM(AF265:AQ265)","v":0}]
[null,621]
[null,622,null,"Total Production Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W264:W266)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF264:AF266)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G267:R267)","v":0},{"$f":"SUM(T267:AE267)","v":0},{"$f":"SUM(AF267:AQ267)","v":0}]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,846069.23,674453.38,630460.12,578957.79999999993,613765.48,577338.40999999992,507988.77,599362.78,598004.92000000004,574509.25,637660.37,830655.99,null,905000.07000000007,781362.8,575489.75,{"$f":"J272*(1+$AU$264)","v":604932.10216234834},641301.39027591096,603240.06001882651,530779.12502597901,626252.52905007789,624833.75016111194,600283.97288060398,666268.29812072811,867922.45342311077,{"$f":"T272*(1+$AV$264)","v":932114.75914168649},804773.19534823217,592731.98698179028,623056.46087312605,660515.40850627713,621313.72348851303,546681.78786000039,645015.66864783259,643554.3817527236,{"$f":"AC272*(1+$AV$264)","v":618269.06908219226},686230.34938167885,893926.26083017257,{"$f":"SUM(G272:R272)","v":7669226.5},{"$f":"SUM(T272:AE272)","v":8027666.301118698},{"$f":"SUM(AF272:AQ272)","v":8268183.0518942252}]
[null,628,null,null,"Wyoming",null,26784.18,20725.350000000002,15653.85,8973.93,9390.2900000000009,14818.050000000001,11544.79,14544.1,11685.1,13373.880000000001,20259.96,17974.350000000002,null,19619.350000000002,12893.57,10553,9376.5354565700018,9811.574988045897,15482.84544477471,12062.734250618712,15196.604980638333,12209.339103777957,13973.884352999456,21168.900725622992,18780.749357728331,20207.164956093813,13279.873994956126,10869.178223624023,9657.4656493498733,10105.539391596949,15946.726669959413,12424.145592171759,15651.910160956177,12575.142870427804,14392.555624851906,21803.141740263454,19343.439016617231,{"$f":"SUM(G273:R273)","v":185727.83000000002},{"$f":"SUM(T273:AE273)","v":171129.08866077638},{"$f":"SUM(AF273:AQ273)","v":176256.28389086851}]
[null,629,null,null,"Total",null,872853.41,695178.73,646113.97,587931.73,623155.77,592156.46,519533.56,613906.88,609690.02,587883.13,657920.32999999996,848630.34,null,924619.42,794256.37,586042.75,{"$f":"SUM(W272:W273)","v":614308.63761891832},651112.96526395681,618722.90546360123,542841.85927659774,641449.13403071626,637043.08926488995,614257.85723360348,687437.19884635112,886703.20278083906,{"$f":"SUM(AF272:AF273)","v":952321.92409778025},818053.06934318831,603601.16520541429,632713.9265224759,670620.94789787405,637260.45015847241,559105.9334521722,660667.57880878879,656129.5246231514,632661.62470704422,708033.49112194229,913269.69984678982,{"$f":"SUM(G274:R274)","v":7854954.3299999991},{"$f":"SUM(T274:AE274)","v":8198795.3897794746},{"$f":"SUM(AF274:AQ274)","v":8444439.3357850946}]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,121424.33,185599.95,148557.51999999999,157128.05000000002,173450.32,151685.16,166420.30000000002,138733.68,156002.41,140398.66,171794.85,251948.80000000002,null,139486.16,175502.08000000002,151319.59,{"$f":"J277*(1+$AU$264)","v":164177.42639475726},181231.97700822414,158490.3471472915,173886.56292650118,144957.81330369596,163001.28579957393,146697.49079220768,179502.23617535739,263252.2046015808,{"$f":"T277*(1+$AV$264)","v":143665.30207229569},180760.29433684464,155853.27323374542,169096.34300962111,186661.8646756486,163238.87329365607,179096.37478835924,149300.89147206375,167884.96408940063,151092.69140329285,184880.29911200711,271139.49868061388,{"$f":"SUM(G277:R277)","v":1963144.03},{"$f":"SUM(T277:AE277)","v":2041505.1741491896},{"$f":"SUM(AF277:AQ277)","v":2102670.6701675486}]
[null,633,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G278:R278)","v":0},{"$f":"SUM(T278:AE278)","v":0},{"$f":"SUM(AF278:AQ278)","v":0}]
[null,634,null,null,"Total",null,121424.33,185599.95,148557.51999999999,157128.05000000002,173450.32,151685.16,166420.30000000002,138733.68,156002.41,140398.66,171794.85,251948.80000000002,null,139486.16,175502.08000000002,151319.59,{"$f":"SUM(W277:W278)","v":164177.42639475726},181231.97700822414,158490.3471472915,173886.56292650118,144957.81330369596,163001.28579957393,146697.49079220768,179502.23617535739,263252.2046015808,{"$f":"SUM(AF277:AF278)","v":143665.30207229569},180760.29433684464,155853.27323374542,169096.34300962111,186661.8646756486,163238.87329365607,179096.37478835924,149300.89147206375,167884.96408940063,151092.69140329285,184880.29911200711,271139.49868061388,{"$f":"SUM(G279:R279)","v":1963144.03},{"$f":"SUM(T279:AE279)","v":2041505.1741491896},{"$f":"SUM(AF279:AQ279)","v":2102670.6701675486}]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J282*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T282*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G282:R282)","v":0},{"$f":"SUM(T282:AE282)","v":0},{"$f":"SUM(AF282:AQ282)","v":0}]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G283:R283)","v":0},{"$f":"SUM(T283:AE283)","v":0},{"$f":"SUM(AF283:AQ283)","v":0}]
[null,639,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W282:W283)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF282:AF283)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G284:R284)","v":0},{"$f":"SUM(T284:AE284)","v":0},{"$f":"SUM(AF284:AQ284)","v":0}]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J287*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T287*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G287:R287)","v":0},{"$f":"SUM(T287:AE287)","v":0},{"$f":"SUM(AF287:AQ287)","v":0}]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G288:R288)","v":0},{"$f":"SUM(T288:AE288)","v":0},{"$f":"SUM(AF288:AQ288)","v":0}]
[null,644,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W287:W288)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF287:AF288)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G289:R289)","v":0},{"$f":"SUM(T289:AE289)","v":0},{"$f":"SUM(AF289:AQ289)","v":0}]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,337491.89999999997,361988.15,308956.17,338640.24,335475.27,158352.47,310565.01,307132.11000000004,210874.13,320244.99,411963.9,221028.13,null,248676.77000000002,245839.62,270754.59000000003,{"$f":"J292*(1+$AU$264)","v":353832.96029514098},350525.99741221452,165456.77864552513,324498.16611395642,320911.25284754374,220334.76490437877,334612.42772385181,430446.20530546352,230944.31289795702,{"$f":"T292*(1+$AV$264)","v":256127.36977211788},253205.21597725811,278866.66289910465,364434.14259834832,361028.09986609808,170414.02590779137,334220.44923071604,330526.0685270942,226936.21042414408,344637.74403203424,443342.79552238603,237863.63087466001,{"$f":"SUM(G292:R292)","v":3622712.4699999993},{"$f":"SUM(T292:AE292)","v":3496833.8461460322},{"$f":"SUM(AF292:AQ292)","v":3601602.4156317534}]
[null,648,null,null,"Wyoming",null,9918.58,9493.44,4613.01,7891.78,11882.07,10768.04,43108.959999999999,20564.490000000002,14972.720000000001,15480.14,13153.86,6403.27,null,5855.71,7213.51,6503.31,8245.8359921962838,12415.145945248816,11251.136219890732,45042.995870912506,21487.09312767976,15644.454543471455,16174.639381259663,13743.993398740338,6690.5456353003638,6031.1528111302405,7429.6338299909157,6698.1555418815833,8492.8893207576093,12787.115886592677,11588.231288947583,46392.528176528853,22130.867498565171,16113.177735655818,16659.247430849908,14155.776912273364,6891.0009403363474,{"$f":"SUM(G293:R293)","v":168250.36000000002},{"$f":"SUM(T293:AE293)","v":170268.37011469991},{"$f":"SUM(AF293:AQ293)","v":175369.77737351009}]
[null,649,null,null,"Total",null,347410.48,371481.59,313569.18,346532.02,347357.34,169120.51,353673.97000000003,327696.60000000003,225846.85,335725.13,425117.76,227431.4,null,254532.48000000001,253053.13,277257.90000000002,{"$f":"SUM(W292:W293)","v":362078.79628733726},362941.14335746336,176707.91486541586,369541.16198486893,342398.34597522352,235979.21944785022,350787.06710511149,444190.19870420388,237634.85853325739,{"$f":"SUM(AF292:AF293)","v":262158.52258324809},260634.84980724903,285564.81844098622,372927.03191910591,373815.21575269074,182002.25719673894,380612.97740724491,352656.93602565938,243049.38815979991,361296.99146288412,457498.57243465941,244754.63181499636,{"$f":"SUM(G294:R294)","v":3790962.8300000005},{"$f":"SUM(T294:AE294)","v":3667102.2162607322},{"$f":"SUM(AF294:AQ294)","v":3776972.1930052629}]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,145314.58000000002,159085.06000000003,143975.04000000001,103154.45000000001,106915.67,95688.709999999992,129558.62000000001,130339.44,103481.5,113610.85,140881.87,119315.72,null,167726.98000000001,139401.51999999999,133264.60999999999,{"$f":"J297*(1+$AU$264)","v":107782.36045166136},111712.32343220167,99981.678273448124,135371.1243718504,136186.9749986325,108124.08318864183,118707.87528719925,147202.37947508899,124668.68797797379,{"$f":"T297*(1+$AV$264)","v":172752.2447200059},143578.12617493497,137257.34833618384,111011.62561470603,115059.33413813419,102977.22735252019,139426.97594333513,140267.27025455944,111363.58669982926,122264.47958346465,151612.70704598477,128403.88406500245,{"$f":"SUM(G297:R297)","v":1491321.51},{"$f":"SUM(T297:AE297)","v":1530130.5974566978},{"$f":"SUM(AF297:AQ297)","v":1575974.8099286605}]
[null,653,null,null,"Wyoming",null,52.68,206.61,1419.6100000000001,8967.82,9290.94,13041.630000000001,1419,5453.43,7685.3899999999994,8544.11,5959.67,6169.8600000000006,null,5597.07,8483.42,2224.54,9370.1513381692948,9707.7677600409734,13626.72832376306,1482.6618675288119,5698.0921129229382,8030.1865328310469,8927.4320570624368,6227.0440113146124,6446.6639534822525,5764.7637032217672,8737.5915783053642,2291.189398804187,9650.8902565044264,9998.6219972933486,14034.99846071128,1527.083870325205,5868.812537665669,8270.7787922189054,9194.9066718000631,6413.6123533904265,6639.8123242879992,{"$f":"SUM(G298:R298)","v":68210.75},{"$f":"SUM(T298:AE298)","v":85821.75795711542},{"$f":"SUM(AF298:AQ298)","v":88393.061944528657}]
[null,654,null,null,"Total",null,145367.26,159291.67000000001,145394.65,112122.27,116206.61,108730.34,130977.62000000001,135792.87,111166.89,122154.96,146841.54,125485.58,null,173324.05000000002,147884.94,135489.15,{"$f":"SUM(W297:W298)","v":117152.51178983065},121420.09119224263,113608.40659721119,136853.7862393792,141885.06711155543,116154.26972147288,127635.30734426169,153429.4234864036,131115.35193145604,{"$f":"SUM(AF297:AF298)","v":178517.00842322767},152315.71775324031,139548.53773498803,120662.51587121046,125057.95613542754,117012.22581323147,140954.05981366034,146136.08279222512,119634.36549204816,131459.38625526472,158026.31939937521,135043.69638929045,{"$f":"SUM(G299:R299)","v":1559532.26},{"$f":"SUM(T299:AE299)","v":1615952.3554138134},{"$f":"SUM(AF299:AQ299)","v":1664367.8718731897}]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,233147.51999999999,234981.47000000003,195642.73,206220.53,237416.95999999999,224471.31000000003,234811.75,240752.74000000002,211986.41999999998,241632.44,325417.98,230104.72,null,242262.57,208250.11000000002,201387.69,{"$f":"J302*(1+$AU$264)","v":215472.38628088892},248068.40965229966,234541.96736521416,245346.31978344504,251553.84573719418,221496.95656655889,252473.01250595038,340017.49820595741,240428.11408202563,{"$f":"T302*(1+$AV$264)","v":249520.99405317832},214489.4874139399,207421.46258447319,221928.1501711875,255500.7823521102,241569.07459603166,252697.13600270223,259090.64551839171,228133.2224876564,260037.35142446996,350204.75572361535,247631.57603784188,{"$f":"SUM(G302:R302)","v":2816586.5700000003},{"$f":"SUM(T302:AE302)","v":2901298.8801795347},{"$f":"SUM(AF302:AQ302)","v":2988224.6383655979}]
[null,658,null,null,"Wyoming",null,15641.6,11513.08,15629.87,6081.93,6429.38,7035.02,8911.81,8858.4,8711.36,10064.370000000001,8811.7000000000007,8532.9,null,11420.960000000001,25323.18,13686.77,6354.7890711624441,6717.8270316084518,7350.6384011998189,9311.6285113896683,9255.8223307380031,9102.1855435629259,10515.896842636328,9207.0271868242653,8915.7191327953478,11763.143155963331,26081.887293557415,14096.839044418704,6545.184780441843,6919.099714017947,7570.870732498397,9590.6140284727717,9533.1358399498204,9374.8959440424096,10830.963419298721,9482.8787456974005,9182.8428168413975,{"$f":"SUM(G303:R303)","v":116221.41999999998},{"$f":"SUM(T303:AE303)","v":127162.44405191728},{"$f":"SUM(AF303:AQ303)","v":130972.35551520015}]
[null,659,null,null,"Total",null,248789.12,246494.55000000002,211272.6,212302.46,243846.34,231506.33000000002,243723.56,249611.14,220697.78,251696.81,334229.68,238637.62,null,253683.53,233573.29,215074.46,{"$f":"SUM(W302:W303)","v":221827.17535205136},254786.23668390809,241892.605766414,254657.9482948347,260809.66806793219,230599.14211012181,262988.90934858669,349224.52539278165,249343.83321482097,{"$f":"SUM(AF302:AF303)","v":261284.13720914166},240571.37470749731,221518.3016288919,228473.33495162934,262419.88206612814,249139.94532853004,262287.75003117498,268623.78135834151,237508.11843169882,270868.31484376866,359687.63446931273,256814.41885468329,{"$f":"SUM(G304:R304)","v":2932807.99},{"$f":"SUM(T304:AE304)","v":3028461.3242314509},{"$f":"SUM(AF304:AQ304)","v":3119196.9938807981}]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,280993.67000000004,230731.53,185393.18000000002,170318.72,181104.52,176168.3,194411.17,192035.76,201215.04,256077.51,358147.83,268942.09000000003,null,320596.34999999998,245783.03,185357.28000000003,{"$f":"J307*(1+$AU$264)","v":177959.88123348611},189229.5742361586,184071.89617855955,203133.21238947241,200651.23224377359,210242.33050125765,267566.14461503032,374215.73677180515,281007.87978611828,{"$f":"T307*(1+$AV$264)","v":330201.730881583},253146.93048539088,190910.76578851332,183291.73370432339,194899.07775545347,189586.87060790122,209219.28253562466,206662.9398320241,216541.3967941092,275582.68856521597,385427.60703662696,289427.15129707515,{"$f":"SUM(G307:R307)","v":2695539.32},{"$f":"SUM(T307:AE307)","v":2839814.547955662},{"$f":"SUM(AF307:AQ307)","v":2924898.1752838413}]
[null,663,null,null,"Wyoming",null,11731.050000000001,16996.349999999999,8022.55,6275.95,5497.89,4411.9400000000005,7587.9400000000005,4724.3,7285.62,26422.49,40148.879999999997,34817.06,null,21898.57,16402.22,8555.0499999999993,6557.5135641419638,5744.5467617110498,4609.8768145349313,7928.3645462273244,4936.2505008924354,7612.4812933793255,27607.90582675219,41950.115151508217,36379.08893690112,22554.672621293124,16893.646587993029,8811.3676833141944,6753.9830979333829,5916.6590132644405,4747.9932423133096,8165.9061190947405,5084.1454042123796,7840.5586943754197,28435.065745475003,43206.981719254552,37469.04209876313,{"$f":"SUM(G308:R308)","v":173922.02000000002},{"$f":"SUM(T308:AE308)","v":190181.98339604854},{"$f":"SUM(AF308:AQ308)","v":195880.02202728673}]
[null,664,null,null,"Total",null,292724.72000000003,247727.88,193415.73,176594.67,186602.41,180580.24,201999.11000000002,196760.06,208500.66,282500,398296.71,303759.15000000002,null,342494.92,262185.25,193912.33000000002,{"$f":"SUM(W307:W308)","v":184517.39479762808},194974.12099786964,188681.77299309446,211061.57693569973,205587.48274466602,217854.81179463697,295174.05044178251,416165.85192331334,317386.96872301941,{"$f":"SUM(AF307:AF308)","v":352756.40350287611},270040.5770733839,199722.13347182752,190045.71680225676,200815.73676871791,194334.86385021452,217385.18865471942,211747.08523623648,224381.95548848461,304017.75431069097,428634.58875588153,326896.19339583826,{"$f":"SUM(G309:R309)","v":2869461.3400000003},{"$f":"SUM(T309:AE309)","v":3029996.5313517107},{"$f":"SUM(AF309:AQ309)","v":3120778.1973111276}]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,468790.14999999997,856757.62,652199.74,415552.69,607892.04,445039.96,398857.51,493753.62999999995,482548.01,377351.5,559542.9,480348.05000000005,null,604013.31000000006,947631.48,479204.58,{"$f":"J312*(1+$AU$264)","v":434196.00240452535},635164.44487829413,465006.18620052701,416751.81159583636,515905.34119445382,504196.99343122751,394280.95821338863,584646.17412014608,501898.33465597127,{"$f":"T312*(1+$AV$264)","v":622110.14079703088},976023.44797087123,493562.0189137588,447204.94021793531,654194.59420936194,478938.22731936187,429238.10435452731,531362.37088620104,519303.22954793926,406094.00217971927,602162.74654333282,516935.70070272393,{"$f":"SUM(G312:R312)","v":6238633.7999999998},{"$f":"SUM(T312:AE312)","v":6482895.6166943703},{"$f":"SUM(AF312:AQ312)","v":6677129.5236427635}]
[null,668,null,null,"Wyoming",null,55899.06,95396.42,69380.56,64157.51,51667.06,35195.94,41649.270000000004,38090.080000000002,30879.71,33563.67,59482.700000000004,57985.35,null,65122.14,99846.69,78375.17,67035.865815784651,53985.045573871161,36774.966969578585,43517.818491481135,39798.949363722233,32265.094078469436,35069.466979084398,62151.325629074046,60586.798675343052,67073.263144489247,102838.19469808952,80723.366913373524,69044.326061471482,55602.490453223814,37876.781025323253,44821.654987892507,40991.364895980754,33231.787922001364,36120.182583451715,64013.440263138189,62402.038548387332,{"$f":"SUM(G313:R313)","v":633347.32999999996},{"$f":"SUM(T313:AE313)","v":674529.3315764087},{"$f":"SUM(AF313:AQ313)","v":694738.8914968227}]
[null,669,null,null,"Total",null,524689.21,952154.04,721580.3,479710.2,659559.1,480235.9,440506.78,531843.71,513427.72000000003,410915.17,619025.6,538333.4,null,669135.45000000007,1047478.17,557579.75,{"$f":"SUM(W312:W313)","v":501231.86822031002},689149.49045216525,501781.15317010559,460269.63008731749,555704.29055817612,536462.08750969695,429350.42519247305,646797.49974922009,562485.13333131431,{"$f":"SUM(AF312:AF313)","v":689183.40394152014},1078861.6426689608,574285.38582713227,516249.26627940679,709797.08466258575,516815.00834468513,474059.7593424198,572353.73578218184,552535.01746994059,442214.18476317101,666176.18680647097,579337.73925111128,{"$f":"SUM(G314:R314)","v":6871981.1299999999},{"$f":"SUM(T314:AE314)","v":7157424.94827078},{"$f":"SUM(AF314:AQ314)","v":7371868.4151395867}]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J317*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T317*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G317:R317)","v":0},{"$f":"SUM(T317:AE317)","v":0},{"$f":"SUM(AF317:AQ317)","v":0}]
[null,673,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G318:R318)","v":0},{"$f":"SUM(T318:AE318)","v":0},{"$f":"SUM(AF318:AQ318)","v":0}]
[null,674,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W317:W318)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF317:AF318)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G319:R319)","v":0},{"$f":"SUM(T319:AE319)","v":0},{"$f":"SUM(AF319:AQ319)","v":0}]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J322*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T322*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G322:R322)","v":0},{"$f":"SUM(T322:AE322)","v":0},{"$f":"SUM(AF322:AQ322)","v":0}]
[null,678,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G323:R323)","v":0},{"$f":"SUM(T323:AE323)","v":0},{"$f":"SUM(AF323:AQ323)","v":0}]
[null,679,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W322:W323)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF322:AF323)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G324:R324)","v":0},{"$f":"SUM(T324:AE324)","v":0},{"$f":"SUM(AF324:AQ324)","v":0}]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J327*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T327*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G327:R327)","v":0},{"$f":"SUM(T327:AE327)","v":0},{"$f":"SUM(AF327:AQ327)","v":0}]
[null,683,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G328:R328)","v":0},{"$f":"SUM(T328:AE328)","v":0},{"$f":"SUM(AF328:AQ328)","v":0}]
[null,684,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W327:W328)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF327:AF328)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G329:R329)","v":0},{"$f":"SUM(T329:AE329)","v":0},{"$f":"SUM(AF329:AQ329)","v":0}]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,240272.38,170653.01,117160.11000000002,137484.12,123900.95,119603.73000000001,123665.59000000001,164146.73000000001,87793.62,156201.79,104123.37999999999,147460.41,null,232514.6,242570.78,137270.1,{"$f":"J332*(1+$AU$264)","v":143652.19317459851},129459.62925693725,124969.61922847907,129213.71009052318,171510.99171990674,91732.383781758166,163209.61076303263,108794.76042580136,154076.05840533072,{"$f":"T332*(1+$AV$264)","v":239480.96531741216},249838.43832687329,141382.84674260326,147956.15368418247,133338.36664057063,128713.83151073352,133085.07949489076,176649.62913997637,94480.775912234196,168099.53067295626,112054.3580843848,158692.32813427877,{"$f":"SUM(G332:R332)","v":1692465.8199999996},{"$f":"SUM(T332:AE332)","v":1828974.4368463675},{"$f":"SUM(AF332:AQ332)","v":1883772.3036610964}]
[null,688,null,null,"Wyoming",null,12132.36,12898.54,17301.09,7712.42,6013.99,2010.51,3086.15,8867.65,6814.3600000000006,7221.68,6663.6,7648.04,null,15113.800000000001,13127.29,14255.31,8058.4292039228749,6283.801018111064,2100.709310278613,3224.6067106934765,9265.4873217701679,7120.0787340476645,7545.6726959094231,6962.5550531818126,7991.1608663390098,15566.624261935827,13520.596475239025,14682.413060078628,8299.8676414189704,6472.0698557414235,2163.6486202449105,3321.219088375005,9543.0904035865424,7333.4032717330974,7771.7484458422323,7171.1600269901601,8230.5838785073865,{"$f":"SUM(G333:R333)","v":98370.39},{"$f":"SUM(T333:AE333)","v":101048.90091425412},{"$f":"SUM(AF333:AQ333)","v":104076.4250296932}]
[null,689,null,null,"Total",null,252404.74000000002,183551.55000000002,134461.20000000001,145196.54,129914.94,121614.24,126751.74,173014.38,94607.98,163423.47,110786.98,155108.45000000001,null,247628.4,255698.07,151525.41,{"$f":"SUM(W332:W333)","v":151710.62237852137},135743.4302750483,127070.32853875769,132438.31680121666,180776.47904167691,98852.462515805833,170755.28345894205,115757.31547898318,162067.21927166975,{"$f":"SUM(AF332:AF333)","v":255047.58957934799},263359.03480211232,156065.25980268189,156256.02132560144,139810.43649631206,130877.48013097844,136406.29858326577,186192.71954356291,101814.1791839673,175871.2791187985,119225.51811137496,166922.91201278614,{"$f":"SUM(G334:R334)","v":1790836.21},{"$f":"SUM(T334:AE334)","v":1930023.3377606217},{"$f":"SUM(AF334:AQ334)","v":1987848.7286907895}]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,10.09,706.25,256.89999999999998,1805.21,664.53,79.37,-121.87,2692.77,-983.31000000000006,5810.13,288.05,480.64,null,746.64,295.99,551.09,{"$f":"J337*(1+$AU$264)","v":1886.1987525593281},694.34340438965569,82.930847375448778,-127.3375629286373,2813.5781515331632,-1027.4251169554307,6070.7950644011107,300.97304506108122,502.20338267022419,{"$f":"T337*(1+$AV$264)","v":769.01006622634713},304.85815051743344,567.60119655614176,1942.7111159617784,715.14661335250776,85.415536848281562,-131.15272112511119,2897.8757107086699,-1058.2077804999842,6252.682034878495,309.99049249272394,517.24988825447963,{"$f":"SUM(G337:R337)","v":11688.759999999998},{"$f":"SUM(T337:AE337)","v":12789.979968105945},{"$f":"SUM(AF337:AQ337)","v":13173.180304171761}]
[null,693,null,null,"Wyoming",null,2.66,0,0,0,0,0,0,0,0,226.99,0,0,null,0,0,0,0,0,0,0,0,0,237.17365560984146,0,0,0,0,0,0,0,0,0,0,0,244.27961079994245,0,0,{"$f":"SUM(G338:R338)","v":229.65},{"$f":"SUM(T338:AE338)","v":237.17365560984146},{"$f":"SUM(AF338:AQ338)","v":244.27961079994245}]
[null,694,null,null,"Total",null,12.75,706.25,256.89999999999998,1805.21,664.53,79.37,-121.87,2692.77,-983.31000000000006,6037.12,288.05,480.64,null,746.64,295.99,551.09,{"$f":"SUM(W337:W338)","v":1886.1987525593281},694.34340438965569,82.930847375448778,-127.3375629286373,2813.5781515331632,-1027.4251169554307,6307.968720010952,300.97304506108122,502.20338267022419,{"$f":"SUM(AF337:AF338)","v":769.01006622634713},304.85815051743344,567.60119655614176,1942.7111159617784,715.14661335250776,85.415536848281562,-131.15272112511119,2897.8757107086699,-1058.2077804999842,6496.961645678437,309.99049249272394,517.24988825447963,{"$f":"SUM(G339:R339)","v":11918.409999999998},{"$f":"SUM(T339:AE339)","v":13027.153623715785},{"$f":"SUM(AF339:AQ339)","v":13417.459914971703}]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,845.22999999999774,7196.9900000000007,11801.36,-4465.7300000000005,1021.0699999999997,-47.050000000000182,1682.0200000000004,1211.54,978.53000000000065,9667.84,1253.9899999999998,1058.0899999999983,null,3339.8499999999985,1333.8199999999997,-677.44000000000051,{"$f":"J342*(1+$AU$264)","v":-4666.0800434668372},1066.8791776445692,-49.160846277118303,1757.4819692888041,1265.8944037955298,1022.4306675355668,10101.576962205601,1310.2488761539496,1105.5600390511333,{"$f":"T342*(1+$AV$264)","v":3439.9151795859643},1373.7825545564476,-697.73676639930488,-4805.880375072149,1098.8439235186447,-50.633753417055097,1810.1378517014814,1303.821840911768,1053.0636924801438,10404.230109150691,1349.505216736507,1138.6837014463663,{"$f":"SUM(G342:R342)","v":32203.879999999997},{"$f":"SUM(T342:AE342)","v":16911.061205931197},{"$f":"SUM(AF342:AQ342)","v":17417.733175199504}]
[null,698,null,null,"Wyoming",null,9534.5000000000018,4363.78,-121.87,9641.51,14498.35,-1567.56,5654.78,6484.58,10808.09,7887.05,6868.93,9720.380000000001,null,14857.68,12153,11347.550000000001,10074.065695840532,15148.802457425194,-1637.8868478248514,5908.4754582555142,6775.5035186328278,11292.983018900266,8240.8937859711878,7177.096956817958,10156.474111268297,15302.830655697355,12517.115791879349,11687.533720409818,10375.894578279893,15602.675427293472,-1686.959543176165,6085.4991742336597,6978.504245125735,11631.331859071985,8487.7990411898572,7392.1298163445463,10460.772030607272,{"$f":"SUM(G343:R343)","v":83772.520000000019},{"$f":"SUM(T343:AE343)","v":111494.63815528694},{"$f":"SUM(AF343:AQ343)","v":114835.12679695677}]
[null,699,null,null,"Total",null,10379.73,11560.77,11679.49,5175.78,15519.42,-1614.6100000000001,7336.8,7696.12,11786.62,17554.89,8122.92,10778.47,null,18197.53,13486.82,10670.11,{"$f":"SUM(W342:W343)","v":5407.9856523736953},16215.681635069763,-1687.0476941019697,7665.9574275443183,8041.3979224283576,12315.413686435833,18342.470748176791,8487.3458329719069,11262.03415031943,{"$f":"SUM(AF342:AF343)","v":18742.74583528332},13890.898346435797,10989.796954010513,5570.0142032077438,16701.519350812116,-1737.59329659322,7895.6370259351406,8282.326086037503,12684.395551552128,18892.029150340546,8741.6350330810528,11599.455732053637,{"$f":"SUM(G344:R344)","v":115976.4},{"$f":"SUM(T344:AE344)","v":128405.69936121814},{"$f":"SUM(AF344:AQ344)","v":132252.85997215626}]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,77070.500000000015,67252.59,59540.17,70405.26999999999,83575.320000000007,77468.959999999992,71453.75,62861.780000000006,85944.31,81149.990000000005,46456.170000000006,99303.69,null,89838.95,50622.47,61554.310000000005,{"$f":"J347*(1+$AU$264)","v":73563.92466671615},87324.834411922537,80944.519315796206,74659.443563732799,65682.004320638007,89800.106531413068,84790.694660566893,48540.374750131057,103758.84035792967,{"$f":"T347*(1+$AV$264)","v":92530.612998507291},52139.168819298822,63398.537460646497,75767.971954116307,89941.172043176557,83369.696453043332,76896.313671070908,67649.901548929935,92490.605741528707,87331.106981008954,49994.691954958202,106867.5569152744,{"$f":"SUM(G347:R347)","v":882482.50000000023},{"$f":"SUM(T347:AE347)","v":911080.47257884627},{"$f":"SUM(AF347:AQ347)","v":938377.33654155978}]
[null,703,null,null,"Wyoming",null,4046.15,5314.57,4715.4000000000005,6981.49,4356.92,5621.41,8822.5400000000009,5122.6500000000005,11026.66,9833.83,5431.7,6225.05,null,6997.52,4194.87,5586.18,7294.7068368807077,4552.3884030117206,5873.6083500670456,9218.3535114500683,5352.4720336127339,11521.358920511098,10275.013920197925,5675.3872204765667,6504.3299918676748,7207.1725578862488,4320.5524168420079,5753.54742814783,7513.2634036904265,4688.7824216330464,6049.5874133085345,9494.5444181105977,5512.8373420164999,11866.550126539905,10582.863408400361,5845.4273843871861,6699.2060937053684,{"$f":"SUM(G348:R348)","v":77498.37},{"$f":"SUM(T348:AE348)","v":83046.189188075543},{"$f":"SUM(AF348:AQ348)","v":85534.334414668032}]
[null,704,null,null,"Total",null,81116.650000000009,72567.16,64255.57,77386.759999999995,87932.24,83090.37,80276.290000000008,67984.430000000008,96970.97,90983.82,51887.87,105528.74,null,96836.47,54817.340000000004,67140.490000000005,{"$f":"SUM(W347:W348)","v":80858.631503596858},91877.222814934255,86818.127665863256,83877.797075182869,71034.476354250743,101321.46545192416,95065.708580764825,54215.761970607622,110263.17034979735,{"$f":"SUM(AF347:AF348)","v":99737.785556393545},56459.721236140831,69152.084888794328,83281.235357806727,94629.954464809605,89419.283866351863,86390.858089181507,73162.738890946435,104357.15586806861,97913.970389409311,55840.119339345387,113566.76300897976,{"$f":"SUM(G349:R349)","v":959980.87},{"$f":"SUM(T349:AE349)","v":994126.66176692198},{"$f":"SUM(AF349:AQ349)","v":1023911.6709562278}]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,69696.08,84905.99,57265.54,51574.53,62557.880000000005,52464.35,37632.559999999998,51496.090000000004,44235.520000000004,48540.71,44967.12,45805.93,null,51476.91,58651.55,61411.32,{"$f":"J352*(1+$AU$264)","v":53888.364317632651},65364.470182835321,54818.105109010023,39320.903234312944,53806.405193679901,46220.097740879573,50718.435334583846,46984.520166731636,47860.962450806226,{"$f":"T352*(1+$AV$264)","v":53019.208679186369},60408.807925878486,63251.263340093479,55502.91253178534,67322.853777124561,56460.509268566719,40498.996035972872,55418.497832145942,47604.897172267811,52238.009369368141,48392.222443254359,{"$f":"AE352*(1+$AV$264)","v":49294.923797213123},{"$f":"SUM(G352:R352)","v":651142.30000000005},{"$f":"SUM(T352:AE352)","v":630522.04373047221},{"$f":"SUM(AF352:AQ352)","v":649413.10217285715}]
[null,708,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G353:R353)","v":0},{"$f":"SUM(T353:AE353)","v":0},{"$f":"SUM(AF353:AQ353)","v":0}]
[null,709,null,null,"Total",null,69696.08,84905.99,57265.54,51574.53,62557.880000000005,52464.35,37632.559999999998,51496.090000000004,44235.520000000004,48540.71,44967.12,45805.93,null,51476.91,58651.55,61411.32,{"$f":"SUM(W352:W353)","v":53888.364317632651},65364.470182835321,54818.105109010023,39320.903234312944,53806.405193679901,46220.097740879573,50718.435334583846,46984.520166731636,47860.962450806226,{"$f":"SUM(AF352:AF353)","v":53019.208679186369},60408.807925878486,63251.263340093479,55502.91253178534,67322.853777124561,56460.509268566719,40498.996035972872,55418.497832145942,47604.897172267811,52238.009369368141,48392.222443254359,49294.923797213123,{"$f":"SUM(G354:R354)","v":651142.30000000005},{"$f":"SUM(T354:AE354)","v":630522.04373047221},{"$f":"SUM(AF354:AQ354)","v":649413.10217285715}]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J357*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T357*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G357:R357)","v":0},{"$f":"SUM(T357:AE357)","v":0},{"$f":"SUM(AF357:AQ357)","v":0}]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G358:R358)","v":0},{"$f":"SUM(T358:AE358)","v":0},{"$f":"SUM(AF358:AQ358)","v":0}]
[null,714,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W357:W358)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF357:AF358)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G359:R359)","v":0},{"$f":"SUM(T359:AE359)","v":0},{"$f":"SUM(AF359:AQ359)","v":0}]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J362*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T362*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G362:R362)","v":0},{"$f":"SUM(T362:AE362)","v":0},{"$f":"SUM(AF362:AQ362)","v":0}]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G363:R363)","v":0},{"$f":"SUM(T363:AE363)","v":0},{"$f":"SUM(AF363:AQ363)","v":0}]
[null,719,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W362:W363)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF362:AF363)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G364:R364)","v":0},{"$f":"SUM(T364:AE364)","v":0},{"$f":"SUM(AF364:AQ364)","v":0}]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G272+G277+G282+G287+G292+G297+G302+G307+G312+G317+G322+G327+G332+G337+G342+G347+G352+G357+G362","v":2821125.6599999997},3034311.99,2511208.5799999996,2226775.8799999994,2527740.0099999993,2078313.68,2176925.1800000002,2384519.0499999998,2182081.0999999996,2325195.6599999997,2802498.41,{"$f":"R272+R277+R282+R287+R292+R297+R302+R307+R312+R317+R322+R327+R332+R337+R342+R347+R352+R357+R362","v":2696452.2600000002},null,{"$f":"T272+T277+T282+T287+T292+T297+T302+T307+T312+T317+T322+T327+T332+T337+T342+T347+T352+T357+T362","v":3005679.1600000006},{"$f":"U272+U277+U282+U287+U292+U297+U302+U307+U312+U317+U322+U327+U332+U337+U342+U347+U352+U357+U362","v":3097245.25},{"$f":"V272+V277+V282+V287+V292+V297+V302+V307+V312+V317+V322+V327+V332+V337+V342+V347+V352+V357+V362","v":2256887.4699999997},{"$f":"W272+W277+W282+W287+W292+W297+W302+W307+W312+W317+W322+W327+W332+W337+W342+W347+W352+W357+W362","v":2326677.7200908484},2641144.2733290321,2171554.9274837757,2274590.5235019703,2491497.863164925,2279977.7581573823,2429512.9948030212,2928229.4054384255,2817425.6120605255,{"$f":"AF272+AF277+AF282+AF287+AF292+AF297+AF302+AF307+AF312+AF317+AF322+AF327+AF332+AF337+AF342+AF347+AF352+AF357+AF362","v":3095732.2536788159},3190041.7534845965,2324506.0307110702,2396387.2651002211,2720275.5445008259,2236616.84158155,2342739.4850477763,2566145.5812108396,2348288.1265338138,2502303.5854377518,3015962.0285574584,2901838.4449245567,{"$f":"SUM(G367:R367)","v":29767147.460000005},{"$f":"SUM(T367:AE367)","v":30720422.958029907},{"$f":"SUM(AF367:AQ367)","v":31640836.940769274}]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,145742.82,176908.14,136614.07,126684.34,119026.89000000001,91334.98000000001,131785.24,112709.68000000001,109869.01,132618.21,166781.00000000003,{"$f":"R273+R278+R283+R288+R293+R298+R303+R308+R313+R318+R323+R328+R333+R338+R343+R348+R353+R358+R363","v":155476.26},null,{"$f":"T273+T278+T283+T288+T293+T298+T303+T308+T313+T318+T323+T328+T333+T338+T343+T348+T353+T358+T363","v":166482.79999999999},{"$f":"U273+U278+U283+U288+U293+U298+U303+U308+U313+U318+U323+U328+U333+U338+U343+U348+U353+U358+U363","v":199637.75},{"$f":"V273+V278+V283+V288+V293+V298+V303+V308+V313+V318+V323+V328+V333+V338+V343+V348+V353+V358+V363","v":151086.87999999998},132367.89297466874,124366.89993907431,95432.622986262664,137697.63921855722,117766.27529060944,114798.16176895119,138567.97949748285,174263.44533356081,162451.53066102546,{"$f":"AF273+AF278+AF283+AF288+AF293+AF298+AF303+AF308+AF313+AF318+AF323+AF328+AF333+AF338+AF343+AF348+AF353+AF358+AF363","v":171470.78786771095},205619.09266685275,155613.59101405251,136333.76478984792,128093.05416065712,98291.877910130512,141823.1954552051,121294.66832805875,118237.62721606671,142719.61198195969,179484.54896173929,167318.73774805345,{"$f":"SUM(G368:R368)","v":1605550.64},{"$f":"SUM(T368:AE368)","v":1714919.8776701926},{"$f":"SUM(AF368:AQ368)","v":1766300.5581003346}]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G274+G279+G284+G289+G294+G299+G304+G309+G314+G319+G324+G329+G334+G339+G344+G349+G354+G359+G364","v":2966868.4800000004},3211220.1300000004,2647822.6500000004,2353460.2199999993,2646766.9,2169648.66,2308710.4200000004,2497228.7300000004,2291950.1100000003,2457813.87,2969279.41,{"$f":"R274+R279+R284+R289+R294+R299+R304+R309+R314+R319+R324+R329+R334+R339+R344+R349+R354+R359+R364","v":2851928.5200000005},null,{"$f":"T274+T279+T284+T289+T294+T299+T304+T309+T314+T319+T324+T329+T334+T339+T344+T349+T354+T359+T364","v":3172161.9600000004},{"$f":"U274+U279+U284+U289+U294+U299+U304+U309+U314+U319+U324+U329+U334+U339+U344+U349+U354+U359+U364","v":3296882.9999999995},{"$f":"V274+V279+V284+V289+V294+V299+V304+V309+V314+V319+V324+V329+V334+V339+V344+V349+V354+V359+V364","v":2407974.3499999996},{"$f":"W274+W279+W284+W289+W294+W299+W304+W309+W314+W319+W324+W329+W334+W339+W344+W349+W354+W359+W364","v":2459045.613065517},2765511.1732681068,2266987.5504700383,2412288.1627205266,2609264.1384555348,2394775.9199263328,2568080.9743005051,3102492.8507719859,2979877.142721551,{"$f":"AF274+AF279+AF284+AF289+AF294+AF299+AF304+AF309+AF314+AF319+AF324+AF329+AF334+AF339+AF344+AF349+AF354+AF359+AF364","v":3267203.0415465268},3395660.8461514493,2480119.6217251224,2532721.0298900688,2848368.5986614837,2334908.7194916806,2484562.6805029814,2687440.249538898,2466525.7537498805,2645023.1974197123,3195446.5775191979,3069157.1826726096,{"$f":"SUM(G370:R370)","v":31372698.100000001},{"$f":"SUM(T370:AE370)","v":32435342.835700102},{"$f":"SUM(AF370:AQ370)","v":33407137.498869613}]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,81536.45,62133.14,72530.180000000008,65021.08,59944.58,69008.38,65527.520000000004,69685.09,74767.12,68084.89,60904.72,73826.39,null,82490.47,76265.600000000006,57348.480000000003,{"$f":"J375*(1+$AU$264)","v":67938.178929908594},62633.927365067138,72104.364739913974,68467.339801079332,72811.434586549207,78121.464248732053,71139.443381179517,63637.142985566868,77138.529436441444,{"$f":"T375*(1+$AV$264)","v":84961.965335024244},78550.592128458302,59066.696671461941,69973.673360905421,64510.501220168349,74264.682181305485,70518.688410438539,74992.936533587199,80462.059889125478,73270.850832886441,65543.774163969647,79449.675386425661,{"$f":"SUM(G375:R375)","v":822969.54},{"$f":"SUM(T375:AE375)","v":850096.37547443807},{"$f":"SUM(AF375:AQ375)","v":875566.09611375676}]
[null,731,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G376:R376)","v":0},{"$f":"SUM(T376:AE376)","v":0},{"$f":"SUM(AF376:AQ376)","v":0}]
[null,732,null,null,"Total",null,81536.45,62133.14,72530.180000000008,65021.08,59944.58,69008.38,65527.520000000004,69685.09,74767.12,68084.89,60904.72,73826.39,null,82490.47,76265.600000000006,57348.480000000003,{"$f":"SUM(W375:W376)","v":67938.178929908594},62633.927365067138,72104.364739913974,68467.339801079332,72811.434586549207,78121.464248732053,71139.443381179517,63637.142985566868,77138.529436441444,{"$f":"SUM(AF375:AF376)","v":84961.965335024244},78550.592128458302,59066.696671461941,69973.673360905421,64510.501220168349,74264.682181305485,70518.688410438539,74992.936533587199,80462.059889125478,73270.850832886441,65543.774163969647,79449.675386425661,{"$f":"SUM(G377:R377)","v":822969.54},{"$f":"SUM(T377:AE377)","v":850096.37547443807},{"$f":"SUM(AF377:AQ377)","v":875566.09611375676}]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,278420.14999999997,338939.43,220800.68,243511.82,237884.68,198606.21,228248.5,246362.43,231380.86000000002,264188.68,305246,243778.53,null,300290.3,322797.3,265842.89,{"$f":"J380*(1+$AU$264)","v":254436.70881362926},248557.11339344172,207516.45822510176,238488.61682216352,257415.20828240746,241761.50669346203,276041.21329723165,318940.524605849,254715.38446316315,{"$f":"T380*(1+$AV$264)","v":309287.2917204136},332468.62350086524,273807.80355285481,262059.88199826266,256004.12813634452,213733.85471276985,245633.96953905749,265127.62023053021,249004.91839885447,284311.67861205578,328496.29533565015,262346.90704340319,{"$f":"SUM(G380:R380)","v":3037367.9699999997},{"$f":"SUM(T380:AE380)","v":3186803.2245964492},{"$f":"SUM(AF380:AQ380)","v":3282282.9727810612}]
[null,736,null,null,"Wyoming",null,738.02,1688.77,197.25,620.80000000000007,665.2,166.67000000000002,126.39,233.19,353.77,897.28,142.09,584.54,null,762.57,1416.08,388.68,648.6515062451632,695.043463199553,174.14746544117486,132.06034773570582,243.65181176113012,369.64150026474118,937.5354760368233,148.46471089300132,610.76474139907793,785.41734464028923,1458.5071447843748,400.32523376842465,668.08574115425472,715.86764661051905,179.36509419809863,136.01700519408223,250.95185885915049,380.71632192032962,965.62495783326278,152.91285915046399,629.06385169830537,{"$f":"SUM(G381:R381)","v":6413.9699999999993},{"$f":"SUM(T381:AE381)","v":6527.2910229763711},{"$f":"SUM(AF381:AQ381)","v":6722.8550598115562}]
[null,737,null,null,"Total",null,279158.17,340628.2,220997.93,244132.62,238549.88,198772.88,228374.89,246595.62,231734.63,265085.96000000002,305388.09000000003,244363.07,null,301052.87,324213.38,266231.57,{"$f":"SUM(W380:W381)","v":255085.36031987442},249252.15685664126,207690.60569054293,238620.67716989922,257658.8600941686,242131.14819372678,276978.74877326848,319088.98931674199,255326.14920456221,{"$f":"SUM(AF380:AF381)","v":310072.7090650539},333927.13064564962,274208.12878662325,262727.96773941693,256719.99578295503,213913.21980696794,245769.98654425159,265378.57208938937,249385.6347207748,285277.30356988905,328649.20819480059,262975.97089510149,{"$f":"SUM(G382:R382)","v":3043781.9399999995},{"$f":"SUM(T382:AE382)","v":3193330.515619426},{"$f":"SUM(AF382:AQ382)","v":3289005.827840874}]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,960866.41,1076877.4000000001,847466.7300000001,869367.92,904683.07000000007,830013.6100000001,877653.02,909607.41,879798.78,1008607.1100000001,1049082.8,830756.19000000006,null,958127.35000000009,955158.01,912912.46000000008,{"$f":"J385*(1+$AU$264)","v":908371.15140016831},945270.67659471382,867251.25375400356,917027.95325969113,950415.94166923594,919269.98041181848,1053857.1538516125,1096148.7409727662,868027.14878542675,{"$f":"T385*(1+$AV$264)","v":986833.78452369885},983775.48018687172,940264.2121014914,935586.84144480154,973591.91258159862,893234.95136109611,944503.00957308291,978891.33484093426,946812.2100562324,1085431.7471291898,1128990.4316529974,894034.09296816168,{"$f":"SUM(G385:R385)","v":11044780.450000001},{"$f":"SUM(T385:AE385)","v":11351837.820699438},{"$f":"SUM(AF385:AQ385)","v":11691950.008420158}]
[null,741,null,null,"Wyoming",null,9363.1200000000008,9196.380000000001,9370.7100000000009,6610.45,8259.1,11067.210000000001,11672.460000000001,12499.11,10545.33,14232.2,16024.06,12455.630000000001,null,10279.83,11303.59,9508.69,6907.020537142942,8629.6353982432775,11563.728151468318,12196.132024140492,13059.868763247392,11018.43458175307,14870.711931672698,16742.961751228846,13014.438081076742,10587.823782673831,11642.256635722,9793.579672433576,7113.9616424180776,8888.1877331944343,11910.18878118521,12561.540093739355,13451.155232149737,11348.557681646578,15316.253036816339,17244.597296069984,13404.363402211935,{"$f":"SUM(G386:R386)","v":131295.75999999998},{"$f":"SUM(T386:AE386)","v":139095.04121997379},{"$f":"SUM(AF386:AQ386)","v":143262.46499026104}]
[null,742,null,null,"Total",null,970229.53,1086073.78,856837.44000000006,875978.37,912942.17,841080.82000000007,889325.48,922106.52,890344.11,1022839.31,1065106.8600000001,843211.82000000007,null,968407.18,966461.6,922421.15,{"$f":"SUM(W385:W386)","v":915278.1719373113},953900.31199295714,878814.98190547188,929224.08528383158,963475.81043248333,930288.41499357158,1068727.8657832851,1112891.7027239951,881041.58686650346,{"$f":"SUM(AF385:AF386)","v":997421.60830637265},995417.73682259372,950057.79177392495,942700.8030872196,982480.10031479306,905145.14014228131,957064.54966682231,992342.49007308402,958160.76773787895,1100748.0001660062,1146235.0289490675,907438.45637037361,{"$f":"SUM(G387:R387)","v":11176076.209999999},{"$f":"SUM(T387:AE387)","v":11490932.861919411},{"$f":"SUM(AF387:AQ387)","v":11835212.473410418}]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,126476.66,122994.99,108341.62,105856.90000000001,130569.86,107850.85,108579.83,92189.81,42797.06,44052.19,52377.259999999995,40615.449999999997,null,52206.48,44309.32,37078.61,{"$f":"J390*(1+$AU$264)","v":110606.05288570169},136427.73253740347,112689.45924987299,113451.14413231918,96325.803989941036,44717.102821946872,46028.542842941548,54727.10791236232,42437.617299170597,{"$f":"T390*(1+$AV$264)","v":53770.63731148139},45636.870657404383,38189.521498554721,113919.91864173941,140515.24112517279,116065.74590265198,116850.25161074899,99211.819492139024,46056.871052389019,47407.603101833192,56366.785706715673,43709.089909090799,{"$f":"SUM(G390:R390)","v":1082702.48},{"$f":"SUM(T390:AE390)","v":891004.97367165971},{"$f":"SUM(AF390:AQ390)","v":917700.35600992129}]
[null,746,null,null,"Wyoming",null,2030.6100000000001,1738.08,1686.71,2040.76,2092.71,818.16,1435.82,1321.81,1189.82,1334.96,943.05000000000007,2459.9700000000003,null,2047.92,3755.08,3450.71,2132.3164431135292,2186.5971224779564,854.86584463521683,1500.2364782489208,1381.1115455378849,1243.1999599881119,1394.8515057619893,985.35889652786909,2570.3338366912276,2109.2776904884026,3867.5858773776272,3554.0966538464563,2196.202733759595,2252.1097154815084,880.4784632454332,1545.1850336084115,1422.4910011519091,1280.4474493237035,1436.6426240516814,1014.8812148768039,2647.3435577758246,{"$f":"SUM(G391:R391)","v":19092.46},{"$f":"SUM(T391:AE391)","v":23502.581632982707},{"$f":"SUM(AF391:AQ391)","v":24206.742014987358}]
[null,747,null,null,"Total",null,128507.27,124733.07,110028.33,107897.66,132662.57,108669.01000000001,110015.65000000001,93511.62,43986.879999999997,45387.15,53320.31,43075.42,null,54254.400000000001,48064.4,40529.32,{"$f":"SUM(W390:W391)","v":112738.36932881521},138614.32965988142,113544.32509450821,114951.3806105681,97706.915535478925,45960.302781934981,47423.394348703536,55712.466808890189,45007.951135861826,{"$f":"SUM(AF390:AF391)","v":55879.915001969792},49504.45653478201,41743.618152401177,116116.121375499,142767.35084065431,116946.22436589742,118395.43664435741,100634.31049329093,47337.318501712725,48844.245725884874,57381.666921592478,46356.433466866627,{"$f":"SUM(G392:R392)","v":1101794.9400000002},{"$f":"SUM(T392:AE392)","v":914507.55530464242},{"$f":"SUM(AF392:AQ392)","v":941907.0980249088}]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J395*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T395*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G395:R395)","v":0},{"$f":"SUM(T395:AE395)","v":0},{"$f":"SUM(AF395:AQ395)","v":0}]
[null,751,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G396:R396)","v":0},{"$f":"SUM(T396:AE396)","v":0},{"$f":"SUM(AF396:AQ396)","v":0}]
[null,752,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W395:W396)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF395:AF396)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G397:R397)","v":0},{"$f":"SUM(T397:AE397)","v":0},{"$f":"SUM(AF397:AQ397)","v":0}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J400*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T400*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G400:R400)","v":0},{"$f":"SUM(T400:AE400)","v":0},{"$f":"SUM(AF400:AQ400)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G401:R401)","v":0},{"$f":"SUM(T401:AE401)","v":0},{"$f":"SUM(AF401:AQ401)","v":0}]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W400:W401)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF400:AF401)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G402:R402)","v":0},{"$f":"SUM(T402:AE402)","v":0},{"$f":"SUM(AF402:AQ402)","v":0}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J405*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T405*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G405:R405)","v":0},{"$f":"SUM(T405:AE405)","v":0},{"$f":"SUM(AF405:AQ405)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G406:R406)","v":0},{"$f":"SUM(T406:AE406)","v":0},{"$f":"SUM(AF406:AQ406)","v":0}]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W405:W406)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF405:AF406)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G407:R407)","v":0},{"$f":"SUM(T407:AE407)","v":0},{"$f":"SUM(AF407:AQ407)","v":0}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J410*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T410*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G410:R410)","v":0},{"$f":"SUM(T410:AE410)","v":0},{"$f":"SUM(AF410:AQ410)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G411:R411)","v":0},{"$f":"SUM(T411:AE411)","v":0},{"$f":"SUM(AF411:AQ411)","v":0}]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W410:W411)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF410:AF411)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G412:R412)","v":0},{"$f":"SUM(T412:AE412)","v":0},{"$f":"SUM(AF412:AQ412)","v":0}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J415*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T415*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G415:R415)","v":0},{"$f":"SUM(T415:AE415)","v":0},{"$f":"SUM(AF415:AQ415)","v":0}]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G416:R416)","v":0},{"$f":"SUM(T416:AE416)","v":0},{"$f":"SUM(AF416:AQ416)","v":0}]
[null,762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W415:W416)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF415:AF416)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G417:R417)","v":0},{"$f":"SUM(T417:AE417)","v":0},{"$f":"SUM(AF417:AQ417)","v":0}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G415+G410+G405+G400+G395+G390+G385+G380+G375","v":1447299.67},{"$f":"H415+H410+H405+H400+H395+H390+H385+H380+H375","v":1600944.96},1249139.21,1283757.7200000002,1333082.1900000002,1205479.0500000003,1280008.8700000001,1317844.74,1228743.8200000003,1384932.8699999999,1467610.78,1188976.5599999998,null,{"$f":"T415+T410+T405+T400+T395+T390+T385+T380+T375","v":1393114.6},{"$f":"U415+U410+U405+U400+U395+U390+U385+U380+U375","v":1398530.23},{"$f":"V415+V410+V405+V400+V395+V390+V385+V380+V375","v":1273182.44},{"$f":"W415+W410+W405+W400+W395+W390+W385+W380+W375","v":1341352.0920294079},1392889.4498906264,1259561.5359688923,1337435.0540152532,1376968.3885281335,1283870.0541759592,1447066.3533729652,1533453.5164765446,1242318.6799842019,{"$f":"AF415+AF410+AF405+AF400+AF395+AF390+AF385+AF380+AF375","v":1434853.6788906183},1440431.5664735995,1311328.2338243627,1381540.315445709,1434621.7830632841,1297299.2341578235,1377505.9191333279,1418223.7110971906,1322336.0593966013,1490421.8796759653,1579397.2868593328,1279539.7653070812,{"$f":"SUM(G420:R420)","v":15987820.440000001},{"$f":"SUM(T420:AE420)","v":16279742.394441986},{"$f":"SUM(AF420:AQ420)","v":16767499.433324898}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"G416+G411+G406+G401+G396+G391+G386+G381+G376","v":12131.750000000002},12623.230000000001,11254.670000000002,9272.0099999999984,11017.010000000002,12052.04,13234.67,14054.11,12088.92,16464.439999999999,17109.2,15500.140000000003,null,{"$f":"T416+T411+T406+T401+T396+T391+T386+T381+T376","v":13090.32},{"$f":"U416+U411+U406+U401+U396+U391+U386+U381+U376","v":16474.75},{"$f":"V416+V411+V406+V401+V396+V391+V386+V381+V376","v":13348.080000000002},9687.9884865016338,11511.275983920787,12592.741461544709,13828.428850125118,14684.632120546408,12631.276042005924,17203.098913471513,17876.785358649715,16195.536659167046,{"$f":"AF416+AF411+AF406+AF401+AF396+AF391+AF386+AF381+AF376","v":13482.518817802524},16968.349657884002,13748.001560048457,9978.250117331927,11856.165095286462,12970.032338628742,14242.742132541849,15124.598092160797,13009.721452890612,17718.520618701285,18412.391370097252,16680.770811686067,{"$f":"SUM(G421:R421)","v":156802.19000000003},{"$f":"SUM(T421:AE421)","v":169124.91387593286},{"$f":"SUM(AF421:AQ421)","v":174192.06206505999}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G377+G382+G387+G392+G397++G402+G407+G412+G417","v":1459431.42},{"$f":"H377+H382+H387+H392+H397++H402+H407+H412+H417","v":1613568.1900000002},{"$f":"I377+I382+I387+I392+I397++I402+I407+I412+I417","v":1260393.8800000001},1293029.73,1344099.2000000002,1217531.0900000001,1293243.54,1331898.8500000001,1240832.7399999998,1401397.31,1484719.9800000002,{"$f":"R377+R382+R387+R392+R397++R402+R407+R412+R417","v":1204476.7},null,{"$f":"T377+T382+T387+T392+T397++T402+T407+T412+T417","v":1406204.92},{"$f":"U377+U382+U387+U392+U397++U402+U407+U412+U417","v":1415004.98},{"$f":"V377+V382+V387+V392+V397++V402+V407+V412+V417","v":1286530.52},{"$f":"W377+W382+W387+W392+W397++W402+W407+W412+W417","v":1351040.0805159097},1404400.7258745469,1272154.277430437,1351263.4828653783,1391653.0206486799,1296501.3302179656,1464269.4522864367,1551330.3018351942,1258514.2166433691,{"$f":"AF377+AF382+AF387+AF392+AF397++AF402+AF407+AF412+AF417","v":1448336.1977084205},1457399.9161314836,1325076.2353844114,1391518.565563041,1446477.9481585706,1310269.2664964523,1391748.6612658699,1433348.3091893515,1335345.7808494919,1508140.4002946664,1597809.6782294302,1296220.5361187672,{"$f":"SUM(G423:R423)","v":16144622.630000001},{"$f":"SUM(T423:AE423)","v":16448867.308317918},{"$f":"SUM(AF423:AQ423)","v":16941691.495389957}]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,31971.95,21982.97,28152.46,21380.78,24381.05,24377.260000000002,27847.119999999999,24512.63,27081.41,28301.55,33826.14,22824.03,null,30787.98,18537.07,30986.25,{"$f":"J428*(1+$AU$264)","v":22340.005076830636},25474.87887618981,25470.918842026364,29096.450278011929,25612.362067542483,28296.387544688823,29571.267777984529,35343.712405701932,23848.004893822148,{"$f":"T428*(1+$AV$264)","v":31710.418057933475},19092.458786486703,31914.628421469715,23009.333525702423,26238.131216766978,26234.05253609853,29968.208447505585,26379.733539288045,29144.175050502967,30457.251945174285,36402.644671854985,24562.514495291467,{"$f":"SUM(G428:R428)","v":316639.34999999998},{"$f":"SUM(T428:AE428)","v":325365.28776279866},{"$f":"SUM(AF428:AQ428)","v":335113.55069407512}]
[null,774,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G429:R429)","v":0},{"$f":"SUM(T429:AE429)","v":0},{"$f":"SUM(AF429:AQ429)","v":0}]
[null,775,null,null,"Total",null,31971.95,21982.97,28152.46,21380.78,24381.05,24377.260000000002,27847.119999999999,24512.63,27081.41,28301.55,33826.14,22824.03,null,30787.98,18537.07,30986.25,{"$f":"SUM(W428:W429)","v":22340.005076830636},25474.87887618981,25470.918842026364,29096.450278011929,25612.362067542483,28296.387544688823,29571.267777984529,35343.712405701932,23848.004893822148,{"$f":"SUM(AF428:AF429)","v":31710.418057933475},19092.458786486703,31914.628421469715,23009.333525702423,26238.131216766978,26234.05253609853,29968.208447505585,26379.733539288045,29144.175050502967,30457.251945174285,36402.644671854985,24562.514495291467,{"$f":"SUM(G430:R430)","v":316639.34999999998},{"$f":"SUM(T430:AE430)","v":325365.28776279866},{"$f":"SUM(AF430:AQ430)","v":335113.55069407512}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,373066.39,411926.48,322373.05,325030.73,337872.09,287272.67,275161.67,334952.24,293688.67,319576.81,364271.13,283328.53999999998,null,336975.14,349036.32,326320.2,{"$f":"J433*(1+$AU$264)","v":339612.87466247572},353030.34809391323,300160.84100929392,287506.49437247828,349979.50224901957,306864.68776198232,333914.27056624403,380613.75186231895,296039.76197365165,{"$f":"T433*(1+$AV$264)","v":347071.24548381096},359493.79025849205,336097.07303786941,349788.0092621753,363607.48334888375,309153.95401145553,296120.47074612183,360465.23117216135,316058.65458369406,343918.66940167913,392017.31293032831,304909.40340859035,{"$f":"SUM(G433:R433)","v":3928520.47},{"$f":"SUM(T433:AE433)","v":3960054.1925513777},{"$f":"SUM(AF433:AQ433)","v":4078701.2976452615}]
[null,779,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G434:R434)","v":0},{"$f":"SUM(T434:AE434)","v":0},{"$f":"SUM(AF434:AQ434)","v":0}]
[null,780,null,null,"Total",null,373066.39,411926.48,322373.05,325030.73,337872.09,287272.67,275161.67,334952.24,293688.67,319576.81,364271.13,283328.53999999998,null,336975.14,349036.32,326320.2,{"$f":"SUM(W433:W434)","v":339612.87466247572},353030.34809391323,300160.84100929392,287506.49437247828,349979.50224901957,306864.68776198232,333914.27056624403,380613.75186231895,296039.76197365165,{"$f":"SUM(AF433:AF434)","v":347071.24548381096},359493.79025849205,336097.07303786941,349788.0092621753,363607.48334888375,309153.95401145553,296120.47074612183,360465.23117216135,316058.65458369406,343918.66940167913,392017.31293032831,304909.40340859035,{"$f":"SUM(G435:R435)","v":3928520.47},{"$f":"SUM(T435:AE435)","v":3960054.1925513777},{"$f":"SUM(AF435:AQ435)","v":4078701.2976452615}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J438*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T438*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G438:R438)","v":0},{"$f":"SUM(T438:AE438)","v":0},{"$f":"SUM(AF438:AQ438)","v":0}]
[null,784,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G439:R439)","v":0},{"$f":"SUM(T439:AE439)","v":0},{"$f":"SUM(AF439:AQ439)","v":0}]
[null,785,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W438:W439)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF438:AF439)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G440:R440)","v":0},{"$f":"SUM(T440:AE440)","v":0},{"$f":"SUM(AF440:AQ440)","v":0}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J443*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T443*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G443:R443)","v":0},{"$f":"SUM(T443:AE443)","v":0},{"$f":"SUM(AF443:AQ443)","v":0}]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G444:R444)","v":0},{"$f":"SUM(T444:AE444)","v":0},{"$f":"SUM(AF444:AQ444)","v":0}]
[null,790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W443:W444)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF443:AF444)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G445:R445)","v":0},{"$f":"SUM(T445:AE445)","v":0},{"$f":"SUM(AF445:AQ445)","v":0}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G428+G433+G438+G443","v":405038.34},{"$f":"H428+H433+H438+H443","v":433909.44999999995},350525.51,346411.51,362253.14,311649.93,303008.78999999998,359464.87,320770.07999999996,347878.36,398097.27,{"$f":"R428+R433+R438+R443","v":306152.56999999995},null,{"$f":"T428+T433+T438+T443","v":367763.12},{"$f":"U428+U433+U438+U443","v":367573.39},{"$f":"V428+V433+V438+V443","v":357306.45},{"$f":"W428+W433+W438+W443","v":361952.87973930634},378505.22697010305,325631.7598513203,316602.94465049019,375591.86431656207,335161.07530667115,363485.53834422858,415957.46426802088,319887.76686747378,{"$f":"AF428+AF433+AF438+AF443","v":378781.6635417444},378586.24904497876,368011.70145933912,372797.34278787771,389845.6145656507,335388.00654755405,326088.67919362744,386844.9647114494,345202.82963419706,374375.92134685343,428419.95760218328,329471.91790388181,{"$f":"SUM(G448:R448)","v":4245159.82},{"$f":"SUM(T448:AE448)","v":4285419.4803141765},{"$f":"SUM(AF448:AQ448)","v":4413814.8483393379}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"G429+G434+G439+G444","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"R429+R434+R439+R444","v":0},null,{"$f":"T429+T434+T439+T444","v":0},{"$f":"U429+U434+U439+U444","v":0},{"$f":"V429+V434+V439+V444","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF429+AF434+AF439+AF444","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G449:R449)","v":0},{"$f":"SUM(T449:AE449)","v":0},{"$f":"SUM(AF449:AQ449)","v":0}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G430+G435+G440+G445","v":405038.34},{"$f":"H430+H435+H440+H445","v":433909.44999999995},350525.51,346411.51,362253.14,311649.93,303008.78999999998,359464.87,320770.07999999996,347878.36,398097.27,{"$f":"R430+R435+R440+R445","v":306152.56999999995},null,{"$f":"T430+T435+T440+T445","v":367763.12},{"$f":"U430+U435+U440+U445","v":367573.39},{"$f":"V430+V435+V440+V445","v":357306.45},{"$f":"W430+W435+W440+W445","v":361952.87973930634},378505.22697010305,325631.7598513203,316602.94465049019,375591.86431656207,335161.07530667115,363485.53834422858,415957.46426802088,319887.76686747378,{"$f":"AF430+AF435+AF440+AF445","v":378781.6635417444},378586.24904497876,368011.70145933912,372797.34278787771,389845.6145656507,335388.00654755405,326088.67919362744,386844.9647114494,345202.82963419706,374375.92134685343,428419.95760218328,329471.91790388181,{"$f":"SUM(G451:R451)","v":4245159.82},{"$f":"SUM(T451:AE451)","v":4285419.4803141765},{"$f":"SUM(AF451:AQ451)","v":4413814.8483393379}]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B455+1","v":801},null,null,"Utah",null,593498.32999999996,568213.28,169876.56,584447.36,564178.47,291922.83999999997,533201.88,580068.22,594378.06000000006,717917.64,702347.75,-77245.320000000007,null,{"$f":"748029.16-43922","v":704107.16},{"$f":"728982.6-42187","v":686795.6},{"$f":"-5788.08-17204","v":-22992.080000000002},{"$f":"J456*(1+$AU$264)","v":610667.94520781096},589489.71384760237,305019.63574962266,557123.39335494954,606092.33992904413,621044.17509355338,750126.22188462107,733857.80596875201,-80710.845954235861,{"$f":"T456*(1+$AV$264)","v":725202.90065097669},707372.66934528528,-23680.945252707425,628964.15539827233,607151.40346846555,314158.32300459873,573815.35628969374,624251.4605005302,639651.26730175258,772600.73873568524,755844.90513333306,-83129.022008533459,{"$f":"SUM(G456:R456)","v":5822805.0699999994},{"$f":"SUM(T456:AE456)","v":6060621.0650817212},{"$f":"SUM(AF456:AQ456)","v":6242203.2125673518}]
[null,{"$f":"+B456+1","v":802},null,null,"Wyoming",null,39290.03,38599.340000000004,24948.550000000003,39919.11,39846.79,29056.780000000002,36259.629999999997,39007.120000000003,40908,43863.23,42333.35,16854.309999999998,null,{"$f":"43922","v":43922},{"$f":"0+42187","v":42187},{"$f":"632.43+17204","v":17836.43},41710.036774269254,41634.47221735616,30360.380337684168,37886.378246443783,40757.131350331554,42743.292231760846,45831.105361272595,44232.58898502525,17610.460000359075,45237.946170568976,43450.963869992105,18370.826925347697,42959.710358518394,42881.881813414861,31270.007090618758,39021.491273403743,41978.254954080141,44023.923162271662,47204.250199693197,45557.84070601235,18138.086643030871,{"$f":"SUM(G457:R457)","v":430886.24},{"$f":"SUM(T457:AE457)","v":446711.2755045027},{"$f":"SUM(AF457:AQ457)","v":460095.18316695275}]
[null,803,null,null,"Total",null,{"$f":"SUM(G456:G457)","v":632788.36},{"$f":"SUM(H456:H457)","v":606812.62},{"$f":"SUM(I456:I457)","v":194825.11},624366.47,604025.26,320979.62,569461.51,619075.34,635286.06000000006,761780.87,744681.1,-60391.010000000009,null,748029.16,728982.6,-5155.6500000000005,{"$f":"SUM(W456:W457)","v":652377.98198208027},631124.18606495857,335380.01608730684,595009.77160139335,646849.47127937572,663787.46732531418,795957.32724589366,778090.39495377732,-63100.385953876787,{"$f":"SUM(AF456:AF457)","v":770440.84682154562},750823.63321527734,-5310.1183273597271,671923.86575679074,650033.28528188041,345428.33009521751,612836.84756309749,666229.7154546103,683675.1904640242,819804.98893537838,801402.74583934539,-64990.935365502592,{"$f":"SUM(G458:R458)","v":6253691.3099999996},{"$f":"SUM(T458:AE458)","v":6507332.3405862227},{"$f":"SUM(AF458:AQ458)","v":6702298.3957343046}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,1247883.6899999995,1619766.7199999997,1245284.67,1187529.850000002,1329540.0499999993,1189776.5700000008,1122071.98,1235193.3299999996,1117838.8099999996,1385913.5900000012,1383758.7100000004,955256.39999999851,null,1258798.4899999998,1366060.2100000009,1346787.6399999997,{"$f":"J460*(1+$AU$264)","v":1240807.0649381345},1389188.3956922826,1243154.5815491369,1172412.4999073655,1290608.9143177811,1167989.4134114054,1448091.0722924327,1445839.5159815787,998112.92318030132,{"$f":"T460*(1+$AV$264)","v":1296513.3265837962},1406988.7128485995,1387138.7177612041,1277982.8607926099,1430809.8416535347,1280400.7113022187,1207539.127555931,1329276.8223934302,1202983.5210532213,1491477.3001786477,1489158.2850338363,1028017.3646687245,{"$f":"SUM(G460:R460)","v":15019814.370000003},{"$f":"SUM(T460:AE460)","v":15367850.721270418},{"$f":"SUM(AF460:AQ460)","v":15828286.591825755}]
[null,806,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G461:R461)","v":0},{"$f":"SUM(T461:AE461)","v":0},{"$f":"SUM(AF461:AQ461)","v":0}]
[null,807,null,null,"Total",null,{"$f":"SUM(G460:G461)","v":1247883.6899999995},{"$f":"SUM(H460:H461)","v":1619766.7199999997},1245284.67,1187529.850000002,1329540.0499999993,1189776.5700000008,1122071.98,1235193.3299999996,1117838.8099999996,1385913.5900000012,1383758.7100000004,955256.39999999851,null,{"$f":"SUM(T460:T461)","v":1258798.4899999998},1366060.2100000009,1346787.6399999997,{"$f":"SUM(W460:W461)","v":1240807.0649381345},1389188.3956922826,1243154.5815491369,1172412.4999073655,1290608.9143177811,1167989.4134114054,1448091.0722924327,1445839.5159815787,998112.92318030132,{"$f":"SUM(AF460:AF461)","v":1296513.3265837962},1406988.7128485995,1387138.7177612041,1277982.8607926099,1430809.8416535347,1280400.7113022187,1207539.127555931,1329276.8223934302,1202983.5210532213,1491477.3001786477,1489158.2850338363,1028017.3646687245,{"$f":"SUM(G462:R462)","v":15019814.370000003},{"$f":"SUM(T462:AE462)","v":15367850.721270418},{"$f":"SUM(AF462:AQ462)","v":15828286.591825755}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J464*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T464*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G464:R464)","v":0},{"$f":"SUM(T464:AE464)","v":0},{"$f":"SUM(AF464:AQ464)","v":0}]
[null,810,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G465:R465)","v":0},{"$f":"SUM(T465:AE465)","v":0},{"$f":"SUM(AF465:AQ465)","v":0}]
[null,811,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W464:W465)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF464:AF465)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G466:R466)","v":0},{"$f":"SUM(T466:AE466)","v":0},{"$f":"SUM(AF466:AQ466)","v":0}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J468*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T468*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G468:R468)","v":0},{"$f":"SUM(T468:AE468)","v":0},{"$f":"SUM(AF468:AQ468)","v":0}]
[null,814,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G469:R469)","v":0},{"$f":"SUM(T469:AE469)","v":0},{"$f":"SUM(AF469:AQ469)","v":0}]
[null,815,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W468:W469)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF468:AF469)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G470:R470)","v":0},{"$f":"SUM(T470:AE470)","v":0},{"$f":"SUM(AF470:AQ470)","v":0}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J472*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T472*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G472:R472)","v":0},{"$f":"SUM(T472:AE472)","v":0},{"$f":"SUM(AF472:AQ472)","v":0}]
[null,818,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G473:R473)","v":0},{"$f":"SUM(T473:AE473)","v":0},{"$f":"SUM(AF473:AQ473)","v":0}]
[null,819,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W472:W473)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF472:AF473)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G474:R474)","v":0},{"$f":"SUM(T474:AE474)","v":0},{"$f":"SUM(AF474:AQ474)","v":0}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,454.78624177022209,3274.4177839566664,5985.0956968042328,5388.487615244173,7165.2353528778167,4850.7885505769164,4534.3716054819351,5483.4325508955772,5056.4910693445745,6359.092429692897,5454.6556040354153,9267.0054993195736,null,{"$f":"7346.47-950","v":6396.47},{"$f":"5741.65-851","v":4890.6499999999996},{"$f":"9356.27-1393","v":7963.27},{"$f":"J476*(1+$AU$264)","v":5630.2361598124025},7486.6957220446011,5068.4138205678291,4737.8011787550831,5729.4406951227011,5283.3449556146488,6644.3860871013394,5699.3727023295623,9682.7594644263063,{"$f":"T476*(1+$AV$264)","v":6588.1145107613347},5037.1786676174388,8201.8573744753612,5798.9235536902788,7711.0044640335745,5220.2684664863909,4879.7503458717883,5901.1003541147493,5441.6391490060241,6843.4584068295571,5870.1314947860974,9972.8644286299459,{"$f":"SUM(G476:R476)","v":63273.860000000008},{"$f":"SUM(T476:AE476)","v":75212.840785774475},{"$f":"SUM(AF476:AQ476)","v":77466.291216302547}]
[null,822,null,null,"Wyoming",null,72.113758229777915,519.21221604333346,949.03430319576751,854.43238475582677,1136.1646471221832,769.17144942308346,718.99839451806486,869.48744910442338,801.78893065542479,1008.3375703071032,864.92439596458507,1469.4345006804267,null,{"$f":"0+950","v":950},{"$f":"0+851","v":851},{"$f":"0+1393","v":1393},892.76554986551832,1187.1374189727906,803.67947685093168,751.25546326030405,908.49604304582601,837.76030534848564,1053.5755215581355,903.7282735673582,1535.3590563707603,978.46293115159881,876.49679411580064,1434.7356453622917,919.51368079219355,1222.7052196293266,827.75850171152229,773.7638132898204,935.71547496657683,862.86042523551339,1085.1416768561555,930.80485844135922,1581.3599185965127,{"$f":"SUM(G477:R477)","v":10033.1},{"$f":"SUM(T477:AE477)","v":12067.757108840111},{"$f":"SUM(AF477:AQ477)","v":12429.318940148671}]
[null,823,null,null,"Total",null,526.9,3793.63,6934.13,6242.92,8301.4,5619.96,5253.37,6352.92,5858.28,7367.43,6319.58,10736.44,null,7346.47,5741.6500000000005,9356.27,{"$f":"SUM(W476:W477)","v":6523.0017096779211},8673.8331410173923,5872.0932974187608,5489.0566420153873,6637.936738168527,6121.1052609631342,7697.9616086594751,6603.1009758969203,11218.118520797067,{"$f":"SUM(AF476:AF477)","v":7566.5774419129339},5913.675461733239,9636.5930198376536,6718.4372344824724,8933.7096836629007,6048.0269681979134,5653.5141591616084,6836.8158290813262,6304.4995742415376,7928.6000836857129,6800.9363532274565,11554.224347226458,{"$f":"SUM(G478:R478)","v":73306.960000000006},{"$f":"SUM(T478:AE478)","v":87280.597894614577},{"$f":"SUM(AF478:AQ478)","v":89895.610156451206}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,149526.98653835396,112965.83815628236,96628.907666201936,87156.659752289139,90445.4056251601,100524.09298858148,103762.99996223152,109299.38178964489,113998.8429955724,111552.11902396554,130406.39729469777,115663.00820701889,null,{"$f":"183125.01-16669","v":166456.01},{"$f":"148185.05-20336","v":127849.04999999999},{"$f":"99019.57-17953","v":81066.570000000007},{"$f":"J480*(1+$AU$264)","v":91066.847016139713},94503.138839746855,105033.99537849906,108418.21233572531,114202.97781816738,119113.27515992896,116556.78162006276,136256.93625839381,120852.10130529875,{"$f":"T480*(1+$AV$264)","v":171443.19521305247},131679.53285047086,83495.403895375028,93795.299012785574,97334.545507542323,108180.91683011546,111666.52824445287,117624.61097074219,122682.02563373791,120048.93704164569,140339.32762223639,124472.94871475009,{"$f":"SUM(G480:R480)","v":1321930.6399999999},{"$f":"SUM(T480:AE480)","v":1381375.8957319625},{"$f":"SUM(AF480:AQ480)","v":1422763.2715369069}]
[null,826,null,null,"Wyoming",null,23704.933461646062,17908.791843717645,15318.852333798081,13817.190247710872,14338.564374839907,15936.367011418522,16449.840037768467,17327.538210355106,18072.557004427596,17684.670976034467,20673.692705302223,18336.381792981112,null,{"$f":"0+16669","v":16669},{"$f":"0+20336","v":20336},{"$f":"0+17953","v":17953},14437.083225279697,14981.848226696426,16651.334513583042,17187.843940062026,18104.91907162928,18883.362310927081,18478.074204340974,21601.195091726688,19159.023307190051,17168.419578280002,20945.286492525171,18490.889476804899,14869.632389354474,15430.719084170281,17150.224816574995,17702.808591336143,18647.360192725126,19449.126354470885,19031.695418964438,22248.38806929308,19733.046424373661,{"$f":"SUM(G481:R481)","v":209569.38000000006},{"$f":"SUM(T481:AE481)","v":214442.68389143527},{"$f":"SUM(AF481:AQ481)","v":220867.59688887314}]
[null,827,null,null,"Total",null,173231.92,130874.63,111947.76000000001,100973.85,104783.97,116460.46,120212.84,126626.92,132071.4,129236.79000000001,151080.09,133999.39000000001,null,183125.01,148185.05000000002,99019.57,{"$f":"SUM(W480:W481)","v":105503.93024141941},109484.98706644328,121685.32989208211,125606.05627578734,132307.89688979666,137996.63747085605,135034.85582440373,157858.1313501205,140011.12461248881,{"$f":"SUM(AF480:AF481)","v":188611.61479133248},152624.81934299602,101986.29337217993,108664.93140214005,112765.26459171261,125331.14164669045,129369.33683578901,136271.9711634673,142131.15198820879,139080.63246061013,162587.71569152948,144205.99513912376,{"$f":"SUM(G482:R482)","v":1531500.02},{"$f":"SUM(T482:AE482)","v":1595818.5796233979},{"$f":"SUM(AF482:AQ482)","v":1643630.86842578}]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J484*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T484*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G484:R484)","v":0},{"$f":"SUM(T484:AE484)","v":0},{"$f":"SUM(AF484:AQ484)","v":0}]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G485:R485)","v":0},{"$f":"SUM(T485:AE485)","v":0},{"$f":"SUM(AF485:AQ485)","v":0}]
[null,831,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W484:W485)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF484:AF485)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G486:R486)","v":0},{"$f":"SUM(T486:AE486)","v":0},{"$f":"SUM(AF486:AQ486)","v":0}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J488*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T488*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G488:R488)","v":0},{"$f":"SUM(T488:AE488)","v":0},{"$f":"SUM(AF488:AQ488)","v":0}]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G489:R489)","v":0},{"$f":"SUM(T489:AE489)","v":0},{"$f":"SUM(AF489:AQ489)","v":0}]
[null,835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W488:W489)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF488:AF489)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G490:R490)","v":0},{"$f":"SUM(T490:AE490)","v":0},{"$f":"SUM(AF490:AQ490)","v":0}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,0,0,0,0,0,0,26989.43,16209.720000000001,19866.170000000002,19640.260000000002,19052.420000000002,14904.74,null,17620.57,19059.04,20405.04,{"$f":"J492*(1+$AU$264)","v":0},0,0,28200.28096359277,16936.951182043082,20757.443772265582,20521.398569662739,19907.185777408944,15573.42469586426,{"$f":"T492*(1+$AV$264)","v":18148.49954817045},19630.067519300599,21016.394998595391,0,0,0,29045.189022037488,17444.39884037201,21379.357133289981,21136.23978505519,20503.624575518919,16040.019764193727,{"$f":"SUM(G492:R492)","v":116662.74000000002},{"$f":"SUM(T492:AE492)","v":178981.33496083738},{"$f":"SUM(AF492:AQ492)","v":184343.79118653375}]
[null,838,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G493:R493)","v":0},{"$f":"SUM(T493:AE493)","v":0},{"$f":"SUM(AF493:AQ493)","v":0}]
[null,839,null,null,"Total",null,0,0,0,0,0,0,26989.43,16209.720000000001,19866.170000000002,19640.260000000002,19052.420000000002,14904.74,null,17620.57,19059.04,20405.04,{"$f":"SUM(W492:W493)","v":0},0,0,28200.28096359277,16936.951182043082,20757.443772265582,20521.398569662739,19907.185777408944,15573.42469586426,{"$f":"SUM(AF492:AF493)","v":18148.49954817045},19630.067519300599,21016.394998595391,0,0,0,29045.189022037488,17444.39884037201,21379.357133289981,21136.23978505519,20503.624575518919,16040.019764193727,{"$f":"SUM(G494:R494)","v":116662.74000000002},{"$f":"SUM(T494:AE494)","v":178981.33496083738},{"$f":"SUM(AF494:AQ494)","v":184343.79118653375}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J496*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T496*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G496:R496)","v":0},{"$f":"SUM(T496:AE496)","v":0},{"$f":"SUM(AF496:AQ496)","v":0}]
[null,842,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G497:R497)","v":0},{"$f":"SUM(T497:AE497)","v":0},{"$f":"SUM(AF497:AQ497)","v":0}]
[null,843,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W496:W497)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF496:AF497)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G498:R498)","v":0},{"$f":"SUM(T498:AE498)","v":0},{"$f":"SUM(AF498:AQ498)","v":0}]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J500*(1+$AU$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T500*(1+$AV$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G500:R500)","v":0},{"$f":"SUM(T500:AE500)","v":0},{"$f":"SUM(AF500:AQ500)","v":0}]
[null,846,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G501:R501)","v":0},{"$f":"SUM(T501:AE501)","v":0},{"$f":"SUM(AF501:AQ501)","v":0}]
[null,847,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W500:W501)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF500:AF501)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G502:R502)","v":0},{"$f":"SUM(T502:AE502)","v":0},{"$f":"SUM(AF502:AQ502)","v":0}]
[null,{"$f":"+B502+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G456:G502)/2","v":2054430.8699999992},{"$f":"SUM(H456:H502)/2","v":2361247.5999999996},1558991.6699999995,1919113.0900000019,2046650.6799999997,1632836.610000001,1843989.1300000001,2003458.2299999997,1910920.7199999995,2303938.9400000004,2304891.9000000004,{"$f":"SUM(R456:R502)/2","v":1054505.9599999986},null,{"$f":"SUM(T456:T502)/2","v":2214919.7000000002},{"$f":"SUM(U456:U502)/2","v":2268028.5500000012},{"$f":"SUM(V456:V502)/2","v":1470412.8699999996},{"$f":"SUM(W456:W502)/2","v":2005211.978871312},2138471.4019647012,1706092.0208259448,1926717.6653901543,2093341.1704071651,1996652.0672408042,2407302.6155410521,2408298.329038783,1101815.2050555747,{"$f":"SUM(AF456:AF502)/2","v":2281280.8651867583},2335980.9083879059,1514467.8808244574,2065290.095186023,2202542.1012107907,1757208.2100123246,1984444.0151360168,2156059.7236809614,2056473.7202129858,2479427.7614433775,2480453.3074934576,1134826.6685537659,{"$f":"SUM(G505:R505)","v":22994975.400000002},{"$f":"SUM(T505:AE505)","v":23737263.574335493},{"$f":"SUM(AF505:AQ505)","v":24448455.257328827}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G500+G496+G492+G488+G484+G480+G476+G472+G468+G464+G460+G456","v":1991363.7927801237},2304220.2559402389,1517775.2333630063,1864522.3573675351,1991329.1609780372,1587074.2915391591,1790560.6615677136,1946254.08434054,1851138.3740649167,2241382.7014536597,2241019.9328987338,{"$f":"+R500+R496+R492+R488+R484+R480+R476+R472+R468+R464+R460+R456","v":1017845.8337063368},null,{"$f":"+T500+T496+T492+T488+T484+T480+T476+T472+T468+T464+T460+T456","v":2153378.6999999997},{"$f":"+U500+U496+U492+U488+U484+U480+U476+U472+U468+U464+U460+U456","v":2204654.5500000007},{"$f":"+V500+V496+V492+V488+V484+V480+V476+V472+V468+V464+V460+V456","v":1433230.4399999997},{"$f":"+W500+W496+W492+W488+W484+W480+W476+W472+W468+W464+W460+W456","v":1948172.0933218976},2080667.9441016763,1658276.6264978265,1870892.1877403883,2033570.6239421582,1934187.6523927678,2341939.8604538804,2341560.8166884631,1063510.3626916548,{"$f":"+AF500+AF496+AF492+AF488+AF484+AF480+AF476+AF472+AF468+AF464+AF460+AF456","v":2217896.0365067571},2270708.1612312738,1476171.4287769424,2006541.2387573579,2143006.795093576,1707960.2196034193,1926945.9514579871,2094498.3930591892,1992137.8102710079,2412106.6741478634,2411716.2738597104,1095374.1755677648,{"$f":"SUM(G506:R506)","v":22344486.680000003},{"$f":"SUM(T506:AE506)","v":23064041.857830714},{"$f":"SUM(AF506:AQ506)","v":23755063.158332847}]
[null,852,null,"Total Wyoming Distribution",null,null,63067.077219875835,57027.344059760981,41216.436636993851,54590.732632466701,55321.519021962093,45762.318460841605,53428.468432286529,57204.145659459537,59782.345935083024,62556.23854634157,63871.967101266811,{"$f":"+R501+R497+R493+R489+R485+R481+R477+R473+R469+R465+R461+R457","v":36660.126293661539},null,{"$f":"+T501+T497+T493+T489+T485+T481+T477+T473+T469+T465+T461+T457","v":61541},{"$f":"+U501+U497+U493+U489+U485+U481+U477+U473+U469+U465+U461+U457","v":63374},{"$f":"+V501+V497+V493+V489+V485+V481+V477+V473+V469+V465+V461+V457","v":37182.43},57039.885549414466,57803.457863025375,47815.394328118142,55825.477649766108,59770.546465006657,62464.414848036409,65362.755087171703,66737.512350319303,38304.842363919888,{"$f":"+AF501+AF497+AF493+AF489+AF485+AF481+AF477+AF473+AF469+AF465+AF461+AF457","v":63384.828680000574},65272.747156633079,38296.452047514889,58748.856428665065,59535.306117214466,49247.990408905272,57498.063678029706,61561.330621771842,64335.909941978061,67321.087295513789,68737.033633746789,39452.492986001045,{"$f":"SUM(G507:R507)","v":650488.72000000009},{"$f":"SUM(T507:AE507)","v":673221.71650477801},{"$f":"SUM(AF507:AQ507)","v":693392.09899597452}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G267+G370+G423+G451+G505","v":6885769.1099999994},{"$f":"H267+H370+H423+H451+H505","v":7619945.3700000001},5817733.709999999,5912014.5500000007,6399769.9199999999,5331666.290000001,5748951.8800000008,6192050.6800000006,5764473.6499999994,6511028.4800000004,7156988.5600000005,{"$f":"R267+R370+R423+R451+R505","v":5417063.75},null,{"$f":"T267+T370+T423+T451+T505","v":7161049.7000000011},{"$f":"U267+U370+U423+U451+U505","v":7347489.9199999999},{"$f":"V267+V370+V423+V451+V505","v":5522224.1899999995},{"$f":"W267+W370+W423+W451+W505","v":6177250.5521920454},6686888.5280774571,5570865.6085777404,6006872.2556265499,6469850.193827942,6023090.3926917734,6803138.5804722225,7478078.9459139844,5660094.3312879689,{"$f":"AF267+AF370+AF423+AF451+AF505","v":7375601.7679834506},7567627.919715818,5687675.4393933304,6362327.0334270103,6887234.2625964954,5737774.2025480112,6186844.0360984951,6663693.2471206598,6203548.084446555,7006967.2805046095,7702129.5208442686,5829676.3052490242,{"$f":"SUM(G508:R508)","v":74757455.950000003},{"$f":"SUM(T508:AE508)","v":76906893.19866769},{"$f":"SUM(AF508:AQ508)","v":79211099.099927723}]
[null,854]
[null,855]
[null,856,"OTHER UTILITY OPERATING EXPENSES"]
[]
[null,null,"UTILITY OPERATING EXPENSES - NONLABOR"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES - NONLABOR"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,-1641.94,-1450.28,-1414.54,-1109.33,-1230.22,-1492.59,-1218.6400000000001,-1142.83,-1192.67,-1715.88,-4230.5600000000004,-1979.67,null,-2466.79,-3090.88,-3088.95,{"$f":"J518*(1+$AU518)","v":-990.63168999999994},-1098.58646,-1332.8828699999999,-1088.2455200000002,-1020.54719,-1065.05431,-1532.2808400000001,-3777.8900800000006,-1767.8453100000002,{"$f":"T518*(1+$AV$518)","v":-2602.4634499999997},{"$f":"U518*(1+$AV$518)","v":-3260.8784000000001},-3258.8422499999997,-1045.1164329499998,-1159.0087152999999,-1406.1914278499999,-1148.0990236,-1076.67728545,-1123.6322970499998,-1616.5562861999999,-3985.6740344000004,-1865.07680205,{"$f":"SUM(G518:R518)","v":-19819.150000000001},{"$f":"SUM(T518:AE518)","v":-22320.584269999999},{"$f":"SUM(AF518:AQ518)","v":-23548.216404849994},-0.107,5.5E-2]
[null,620,812,"Gas Used for Other Utility Operations",null,null,-138110.25,-117213.53,-121744.67,-116249.73999999999,-96853.8,87714.22,347585.02,-42892.270000000004,-54547.92,-77466.920000000013,-68573.03,-79286.929999999993,null,-108867.97,-96175.35,-82778.52,-103811.01781999999,-86490.443400000004,78328.798460000005,310393.42286000005,-38302.797110000007,-48711.292560000002,-69177.959560000018,-61235.715790000002,-70803.228489999994,{"$f":"T519*(1+$AV$519)","v":-114855.70835},-101464.99425,-87331.338600000003,-109520.62380009999,-91247.417786999998,82636.882375300003,327465.06111730001,-40409.450951050007,-51390.413650800001,-72982.747335800013,-64603.680158449999,-74697.406056949985,{"$f":"SUM(G519:R519)","v":-477639.82},{"$f":"SUM(T519:AE519)","v":-377632.07341000001},{"$f":"SUM(AF519:AQ519)","v":-398401.83744755003},-0.107,5.5E-2]
[null,621]
[null,622,null,"Total Production Expenses",null,null,-139752.19,-118663.81,-123159.20999999999,-117359.06999999999,-98084.02,86221.63,346366.38,-44035.100000000006,-55740.59,-79182.800000000017,-72803.59,-81266.599999999991,null,{"$f":"SUM(T518:T519)","v":-111334.76},-99266.23000000001,-85867.47,{"$f":"SUM(W518:W519)","v":-104801.64950999999},-87589.02986000001,76995.915590000004,309305.17734000005,-39323.344300000004,-49776.346870000001,-70710.240400000024,-65013.605869999999,-72571.073799999998,{"$f":"SUM(AF518:AF519)","v":-117458.1718},-104725.87265,-90590.180850000004,-110565.74023304999,-92406.426502300004,81230.690947449999,326316.96209370001,-41486.128236500008,-52514.045947849998,-74599.303622000007,-68589.354192850005,-76562.482858999982,{"$f":"SUM(G521:R521)","v":-497458.96999999986},{"$f":"SUM(T521:AE521)","v":-399952.65767999995},{"$f":"SUM(AF521:AQ521)","v":-421950.05385239999}]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,206893.57,296166.78999999998,185190.11000000002,357174.66,290667.06,268305.59000000003,314355.31000000006,139888.97,206627.84000000003,374395.16000000003,207921.62,547568.44999999995,null,195939.91,316152.92,465020.61,{"$f":"J526*(1+$AU526)","v":361460.75591999997},294155.06472000002,271525.25708000001,318127.57372000004,141567.63764,209107.37408000004,378887.90192000003,210416.67944000001,554139.27139999997,{"$f":"T526*(1+$AV$526)","v":201034.34766},324372.89591999998,477111.14585999999,370858.73557391996,301803.09640272002,278584.91376408003,326398.89063672005,145248.39621864,214544.16580608004,388738.98736992007,215887.51310544001,568546.89245639998,{"$f":"SUM(G526:R526)","v":3395155.13},{"$f":"SUM(T526:AE526)","v":3716500.9559200001},{"$f":"SUM(AF526:AQ526)","v":3813129.9807739202},1.2E-2,2.5999999999999999E-2]
[null,628,null,null,"Wyoming",null,30271.97,31573.260000000002,25192.02,26883.199999999997,30404.809999999998,24359.63,24771.47,22642.170000000002,24644.17,28973.1,25900.54,44651.9,null,31455.280000000002,37309.960000000006,27113.14,27205.798399999996,30769.667719999998,24651.94556,25068.727640000001,22913.876040000003,24939.900039999997,29320.7772,26211.34648,45187.722800000003,{"$f":"T527*(1+$AV$527)","v":32273.117280000002},38280.018960000009,27818.08164,27913.149158399996,31569.679080719998,25292.89614456,25720.514558640003,23509.636817040002,25588.337441039996,30083.117407199999,26892.84148848,46362.603592800006,{"$f":"SUM(G527:R527)","v":340268.24},{"$f":"SUM(T527:AE527)","v":352148.14188000001},{"$f":"SUM(AF527:AQ527)","v":361303.99356888002},1.2E-2,2.5999999999999999E-2]
[null,629,null,null,"Total",null,237165.54,327740.05,210382.13,384057.86,321071.87,292665.22000000003,339126.78,162531.14000000001,231272.01,403368.26,233822.16,592220.35,null,227395.19,353462.88,492133.75,{"$f":"SUM(W526:W527)","v":388666.55431999994},324924.73244000005,296177.20264000003,343196.30136000004,164481.51368,234047.27412000005,408208.67912000004,236628.02592000001,599326.99419999996,{"$f":"SUM(AF526:AF527)","v":233307.46494000001},362652.91488,504929.22749999998,398771.88473231997,333372.77548344003,303877.80990864005,352119.40519536007,168758.03303568001,240132.50324712004,418822.10477712005,242780.35459392,614909.49604919995,{"$f":"SUM(G528:R528)","v":3735423.3700000006},{"$f":"SUM(T528:AE528)","v":4068649.0978000001},{"$f":"SUM(AF528:AQ528)","v":4174433.9743428007}]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,16442.900000000001,14292.490000000002,15580.690000000002,15170.93,3093.2599999999998,-1936.8200000000002,-2507.7000000000003,-1935.17,31627.840000000004,1796.0500000000002,6775.0499999999993,5336.33,null,8587.380000000001,6041.5500000000011,8407.18,{"$f":"J531*(1+$AU531)","v":14260.674199999999},2907.6643999999997,-1820.6108000000002,-2357.2380000000003,-1819.0598,29730.169600000001,1688.287,6368.5469999999987,5016.1502,{"$f":"T531*(1+$AV$531)","v":8724.7780800000019},6138.2148000000016,8541.6948800000009,14488.8449872,2954.1870303999999,-1849.7405728000001,-2394.9538080000002,-1848.1647568000001,30205.8523136,1715.2995920000001,6470.4437519999983,5096.4086032000005,{"$f":"SUM(G531:R531)","v":103735.85000000002},{"$f":"SUM(T531:AE531)","v":77010.693800000008},{"$f":"SUM(AF531:AQ531)","v":78242.864900800007},-0.06,1.6E-2]
[null,633,null,null,"Wyoming",null,2324.46,4417.57,3200.14,3573.7200000000003,3696.19,2649.9500000000003,3279.8,2659.07,4149.43,2438.91,2850.67,4843.24,null,1909.66,3813.91,2601.9700000000003,3359.2968000000001,3474.4186,2490.953,3083.0120000000002,2499.5257999999999,3900.4641999999999,2292.5753999999997,2679.6297999999997,4552.6455999999998,{"$f":"T532*(1+$AV$532)","v":1940.2145600000001},3874.9325599999997,2643.6015200000002,3413.0455488000002,3530.0092976000001,2530.8082479999998,3132.3401920000001,2539.5182128000001,3962.8716272000001,2329.2566063999998,2722.5038767999999,4625.4879295999999,{"$f":"SUM(G532:R532)","v":40083.149999999994},{"$f":"SUM(T532:AE532)","v":36658.061199999996},{"$f":"SUM(AF532:AQ532)","v":37244.5901792},-0.06,1.6E-2]
[null,634,null,null,"Total",null,18767.36,18710.060000000001,18780.830000000002,18744.650000000001,6789.45,713.13,772.1,723.9,35777.270000000004,4234.96,9625.7199999999993,10179.57,null,10497.04,9855.4600000000009,11009.15,{"$f":"SUM(W531:W532)","v":17619.970999999998},6382.0829999999996,670.34219999999982,725.77399999999989,680.46599999999989,33630.633800000003,3980.8624,9048.1767999999975,9568.7957999999999,{"$f":"SUM(AF531:AF532)","v":10664.992640000002},10013.147360000001,11185.296400000001,17901.890535999999,6484.196328,681.06767519999971,737.38638399999991,691.35345600000005,34168.723940800002,4044.5561983999996,9192.9476287999987,9721.8965328000013,{"$f":"SUM(G533:R533)","v":143819},{"$f":"SUM(T533:AE533)","v":113668.755},{"$f":"SUM(AF533:AQ533)","v":115487.45508}]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J536*(1+$AU536)","v":0},0,0,0,0,0,0,0,0,{"$f":"T536*(1+$AV$536)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G536:R536)","v":0},{"$f":"SUM(T536:AE536)","v":0},{"$f":"SUM(AF536:AQ536)","v":0},-0.03,2.1999999999999999E-2]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T537*(1+$AV$537)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G537:R537)","v":0},{"$f":"SUM(T537:AE537)","v":0},{"$f":"SUM(AF537:AQ537)","v":0},-0.03,2.1999999999999999E-2]
[null,639,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W536:W537)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF536:AF537)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G538:R538)","v":0},{"$f":"SUM(T538:AE538)","v":0},{"$f":"SUM(AF538:AQ538)","v":0}]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,1708.76,1492.47,1452.13,1117.08,1236.93,1497.42,1223.22,1147.43,1197.25,1721,4237.57,2016.64,null,2510.9700000000003,3161.02,3137.26,{"$f":"J541*(1+$AU541)","v":997.55243999999993},1104.5784900000001,1337.19606,1092.33546,1024.65499,1069.1442500000001,1536.8530000000001,3784.1500099999998,1800.8595200000002,{"$f":"T541*(1+$AV$541)","v":2649.0733500000001},3334.8761,3309.8092999999999,1052.4178241999998,1165.33030695,1410.7418432999998,1152.4139103,1081.0110144499999,1127.94718375,1621.379915,3992.2782605499997,1899.9067936000001,{"$f":"SUM(G541:R541)","v":20047.900000000001},{"$f":"SUM(T541:AE541)","v":22556.574220000002},{"$f":"SUM(AF541:AQ541)","v":23797.185802100001},{"$f":"AU518","v":-0.107},{"$f":"AV518","v":5.5E-2}]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T542*(1+$AV$542)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G542:R542)","v":0},{"$f":"SUM(T542:AE542)","v":0},{"$f":"SUM(AF542:AQ542)","v":0},{"$f":"AU519","v":-0.107},{"$f":"AV519","v":5.5E-2}]
[null,644,null,null,"Total",null,1708.76,1492.47,1452.13,1117.08,1236.93,1497.42,1223.22,1147.43,1197.25,1721,4237.57,2016.64,null,2510.9700000000003,3161.02,3137.26,{"$f":"SUM(W541:W542)","v":997.55243999999993},1104.5784900000001,1337.19606,1092.33546,1024.65499,1069.1442500000001,1536.8530000000001,3784.1500099999998,1800.8595200000002,{"$f":"SUM(AF541:AF542)","v":2649.0733500000001},3334.8761,3309.8092999999999,1052.4178241999998,1165.33030695,1410.7418432999998,1152.4139103,1081.0110144499999,1127.94718375,1621.379915,3992.2782605499997,1899.9067936000001,{"$f":"SUM(G543:R543)","v":20047.900000000001},{"$f":"SUM(T543:AE543)","v":22556.574220000002},{"$f":"SUM(AF543:AQ543)","v":23797.185802100001}]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,275074.73,562764.93000000005,513138.21,433046.66,478463.51,962709.54,216109.86,783424.70000000007,638921.81000000006,439777.42,440409.16000000003,520901.89,null,-23872.170000000002,355739.44,638714.54,{"$f":"J546*(1+$AU546)","v":427850.10007999995},472721.94787999999,951157.02552000002,213516.54167999999,774023.60360000003,631254.74828000006,434500.09096,435124.25008000003,514651.06732000003,{"$f":"T546*(1+$AV$546)","v":-24468.974249999999},364632.92599999998,654682.40350000001,438546.3525819999,484539.99657699995,974935.95115799992,218854.45522199999,793374.19368999999,647036.11698699999,445362.59323399997,446002.356332,527517.34400299995,{"$f":"SUM(G546:R546)","v":6264742.419999999},{"$f":"SUM(T546:AE546)","v":5825381.1853999998},{"$f":"SUM(AF546:AQ546)","v":5971015.7150349999},-1.2E-2,2.5000000000000001E-2]
[null,648,null,null,"Wyoming",null,27580.65,44844.57,40662.29,43759.65,38493.300000000003,50190.5,33118.520000000004,51204.73,35018.639999999999,42582.570000000007,36248.67,49321.66,null,-7078.41,20909.760000000002,17394.36,43234.534200000002,38031.380400000002,49588.214,32721.097760000004,50590.273240000002,34598.416319999997,42071.579160000008,35813.685959999995,48729.800080000001,{"$f":"T547*(1+$AV$547)","v":-7255.370249999999},21432.504000000001,17829.218999999997,44315.397554999996,38982.16491,50827.919349999996,33539.125204000004,51855.030071000001,35463.376727999996,43123.368639000008,36709.028108999992,49948.045081999997,{"$f":"SUM(G547:R547)","v":493025.75},{"$f":"SUM(T547:AE547)","v":406604.69112000003},{"$f":"SUM(AF547:AQ547)","v":416769.80839799996},-1.2E-2,2.5000000000000001E-2]
[null,649,null,null,"Total",null,302655.38,607609.5,553800.5,476806.31,516956.81,1012900.04,249228.38,834629.43,673940.45000000007,482359.99,476657.83,570223.55000000005,null,-30950.58,376649.2,656108.9,{"$f":"SUM(W546:W547)","v":471084.63427999994},510753.32828000002,1000745.2395200001,246237.63944,824613.87684000004,665853.16460000002,476571.67012000002,470937.93604,563380.86739999999,{"$f":"SUM(AF546:AF547)","v":-31724.344499999999},386065.43,672511.62250000006,482861.75013699988,523522.16148699995,1025763.8705079999,252393.580426,845229.22376099997,682499.49371499999,488485.96187299996,482711.384441,577465.38908499992,{"$f":"SUM(G548:R548)","v":6757768.1699999999},{"$f":"SUM(T548:AE548)","v":6231985.8765199995},{"$f":"SUM(AF548:AQ548)","v":6387785.5234329998}]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,7902.1900000000005,28785.75,50253.18,175152.71,88021.23,37318.97,13366.11,2269.84,282712.49,21949.260000000002,23747.030000000002,23576.639999999999,null,22411.93,43458.21,168917.38,{"$f":"J551*(1+$AU551)","v":174101.79373999999},87493.102619999991,37095.05618,13285.913340000001,2256.2209600000001,281016.21506000002,21817.564440000002,23604.547820000003,23435.18016,{"$f":"T551*(1+$AV$551)","v":22882.580529999999},44370.832409999995,172464.64497999998,177757.93140853997,89330.457775019982,37874.052359779998,13564.917520139999,2303.6016001600001,286917.55557625997,22275.733293239999,24100.243324220002,23927.318943359998,{"$f":"SUM(G551:R551)","v":755055.4},{"$f":"SUM(T551:AE551)","v":898893.11431999982},{"$f":"SUM(AF551:AQ551)","v":917769.86972071975},-6.0000000000000001E-3,2.1000000000000001E-2]
[null,653,null,null,"Wyoming",null,5352.26,6724.82,6989.51,10002.290000000001,7933.83,5164.72,5411.13,4654.71,14392.19,5644.16,6729.03,5354.29,null,6759.85,7661.79,10996.869999999999,9942.2762600000005,7886.2270200000003,5133.7316799999999,5378.6632200000004,4626.7817400000004,14305.836860000001,5610.29504,6688.6558199999999,5322.1642599999996,{"$f":"T552*(1+$AV$552)","v":6901.8068499999999},7822.6875899999995,11227.804269999999,10151.06406146,8051.8377874199996,5241.5400452799995,5491.6151476200002,4723.9441565400002,14606.259434060001,5728.1112358399996,6829.1175922199991,5433.9297094599988,{"$f":"SUM(G552:R552)","v":84352.939999999988},{"$f":"SUM(T552:AE552)","v":90313.141900000002},{"$f":"SUM(AF552:AQ552)","v":92209.71787990001},-6.0000000000000001E-3,2.1000000000000001E-2]
[null,654,null,null,"Total",null,13254.45,35510.57,57242.69,185155,95955.06,42483.69,18777.240000000002,6924.55,297104.68,27593.420000000002,30476.06,28930.93,null,29171.78,51120,179914.25,{"$f":"SUM(W551:W552)","v":184044.07},95379.329639999996,42228.787859999997,18664.576560000001,6883.0027000000009,295322.05192,27427.859480000003,30293.203640000003,28757.344420000001,{"$f":"SUM(AF551:AF552)","v":29784.38738},52193.52,183692.44924999998,187908.99546999997,97382.295562439976,43115.592405060001,19056.532667759999,7027.5457567000003,301523.81501031999,28003.844529079997,30929.36091644,29361.248652819995,{"$f":"SUM(G553:R553)","v":839408.34000000008},{"$f":"SUM(T553:AE553)","v":989206.25621999986},{"$f":"SUM(AF553:AQ553)","v":1009979.5876006199}]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,52091.990000000005,93853.440000000002,64271.439999999995,-70476.62999999999,155484.68000000002,89594.89,12502.59,-38322.89,57857.880000000005,77923.790000000008,30204.090000000004,65272.299999999996,null,57864.329999999994,62960.960000000006,74944.750000000015,{"$f":"J556*(1+$AU556)","v":-70124.246849999996},154707.25660000002,89146.915550000005,12440.07705,-38131.275549999998,57568.590600000003,77534.171050000004,30053.069550000004,64945.938499999997,{"$f":"T556*(1+$AV$556)","v":58963.75226999999},64157.218240000002,76368.700250000009,-71456.607540149984,157646.6944754,90840.706945450002,12676.438513949999,-38855.769785449993,58662.393821400001,79007.320299949992,30624.077871450001,66179.911331499985,{"$f":"SUM(G556:R556)","v":590257.57000000007},{"$f":"SUM(T556:AE556)","v":573910.53650000005},{"$f":"SUM(AF556:AQ556)","v":584814.83669349994},-5.0000000000000001E-3,1.9E-2]
[null,658,null,null,"Wyoming",null,4744.6000000000004,6263.6900000000005,3350.6200000000003,779.14999999999964,5971.1200000000008,3589.98,1628.23,-20.620000000000118,1635.53,4082.92,4021.43,2264.04,null,1902.16,2871.2799999999997,7945.15,775.25424999999962,5941.2644000000009,3572.0300999999999,1620.0888500000001,-20.516900000000117,1627.3523499999999,4062.5054,4001.32285,2252.7197999999999,{"$f":"T557*(1+$AV$557)","v":1938.3010399999998},2925.8343199999995,8096.1078499999985,789.98408074999952,6054.1484236000006,3639.8986718999995,1650.8705381499999,-20.906721100000116,1658.2720446499998,4139.6930026,4077.3479841499998,2295.5214761999996,{"$f":"SUM(G557:R557)","v":38310.69},{"$f":"SUM(T557:AE557)","v":36550.611100000002},{"$f":"SUM(AF557:AQ557)","v":37245.0727109},-5.0000000000000001E-3,1.9E-2]
[null,659,null,null,"Total",null,56836.590000000004,100117.13,67622.06,-69697.48,161455.80000000002,93184.87,14130.82,-38343.51,59493.41,82006.710000000006,34225.520000000004,67536.34,null,59766.49,65832.240000000005,82889.900000000009,{"$f":"SUM(W556:W557)","v":-69348.992599999998},160648.52100000004,92718.945650000009,14060.1659,-38151.792450000001,59195.942950000004,81596.676449999999,34054.392400000004,67198.658299999996,{"$f":"SUM(AF556:AF557)","v":60902.053309999988},67083.052559999996,84464.808100000009,-70666.623459399983,163700.84289900001,94480.605617349996,14327.309052099999,-38876.676506549993,60320.665866050003,83147.013302549996,34701.425855599999,68475.432807699981,{"$f":"SUM(G558:R558)","v":628568.25999999989},{"$f":"SUM(T558:AE558)","v":610461.14760000014},{"$f":"SUM(AF558:AQ558)","v":622059.90940440004}]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,40364.89,107340.47,57944.1,52987.490000000005,45885.11,44356.66,44356.99,33749.67,47354.11,47316.61,44047.76,65966.44,null,61612.65,62923.740000000005,94149.61,{"$f":"J561*(1+$AU561)","v":52669.565060000008},45609.799339999998,44090.520040000003,44090.848059999997,33547.171979999999,47069.985339999999,47032.710339999998,43783.473440000002,65570.641360000009,{"$f":"T561*(1+$AV$561)","v":62783.290349999996},64119.291059999996,95938.452589999986,53670.286796140004,46476.385527459992,44928.239920759996,44928.57417313999,34184.568247619995,47964.315061459994,47926.331836459991,44615.359435359998,66816.483545840005,{"$f":"SUM(G561:R561)","v":631670.29999999981},{"$f":"SUM(T561:AE561)","v":642150.7149599999},{"$f":"SUM(AF561:AQ561)","v":654351.57854423998},-6.0000000000000001E-3,1.9E-2]
[null,663,null,null,"Wyoming",null,6510.42,3478.85,3777.7300000000005,2093.67,2359.67,2781.5200000000004,2160.33,1934.65,1913.0900000000001,3658.6,13223.72,8171.17,null,6410.43,4501.2,5979.9100000000008,2081.1079800000002,2345.5119800000002,2764.8308800000004,2147.3680199999999,1923.0421000000001,1901.6114600000001,3636.6484,13144.37768,8122.1429799999996,{"$f":"T562*(1+$AV$562)","v":6532.2281699999994},4586.7227999999996,6093.5282900000002,2120.6490316200002,2390.07670762,2817.3626667200001,2188.1680123799997,1959.5798998999999,1937.74207774,3705.7447195999998,13394.120855919999,8276.4636966199996,{"$f":"SUM(G562:R562)","v":52063.42},{"$f":"SUM(T562:AE562)","v":54958.181479999992},{"$f":"SUM(AF562:AQ562)","v":56002.386928119995},-6.0000000000000001E-3,1.9E-2]
[null,664,null,null,"Total",null,46875.31,110819.32,61721.83,55081.16,48244.78,47138.18,46517.32,35684.32,49267.200000000004,50975.21,57271.48,74137.61,null,68023.08,67424.94,100129.52,{"$f":"SUM(W561:W562)","v":54750.673040000009},47955.311320000001,46855.350920000004,46238.216079999998,35470.214079999998,48971.596799999999,50669.358739999996,56927.851119999999,73692.784340000013,{"$f":"SUM(AF561:AF562)","v":69315.518519999998},68706.013859999992,102031.98087999999,55790.935827760004,48866.462235079991,47745.602587479996,47116.742185519994,36144.148147519998,49902.057139199991,51632.07655605999,58009.480291279993,75092.94724246001,{"$f":"SUM(G563:R563)","v":683733.72},{"$f":"SUM(T563:AE563)","v":697108.89644000004},{"$f":"SUM(AF563:AQ563)","v":710353.96547236003}]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,492366.22000000009,279303.33,328782.75,333719.17000000004,331624.74000000005,315378.77999999997,243286.62999999998,202615.5,308505.15000000002,303200.14,254355.1,297506.91000000003,null,296964.88,335505.27,440668.29,{"$f":"J566*(1+$AU566)","v":334052.88916999998},331956.36473999999,315694.15877999994,243529.91662999993,202818.11549999999,308813.65515000001,303503.34013999999,254609.45509999999,297804.41690999997,{"$f":"T566*(1+$AV$566)","v":300231.49367999996},339195.82796999998,445515.64118999994,337727.47095086996,335607.88475213997,319166.79452657991,246208.7457129299,205049.11477049996,312210.60535664996,306841.87688153994,257410.15910609998,301080.26549600996,{"$f":"SUM(G566:R566)","v":3690644.4200000004},{"$f":"SUM(T566:AE566)","v":3665920.7521199998},{"$f":"SUM(AF566:AQ566)","v":3706245.8803933193},1E-3,1.0999999999999999E-2]
[null,668,null,null,"Wyoming",null,43843.839999999997,33573.75,30941.7,21876.73,29799.599999999999,23379.14,19405.04,14699.69,20130.05,19624.330000000002,25173.47,23896.690000000002,null,24823.15,34785.300000000003,33893.89,21898.606729999996,29829.399599999997,23402.519139999997,19424.445039999999,14714.389689999998,20150.180049999995,19643.95433,25198.643469999999,23920.58669,{"$f":"T567*(1+$AV$567)","v":25096.20465},35167.938300000002,34266.722789999993,22139.491404029992,30157.522995599993,23659.946850539993,19638.113935439997,14876.247976589997,20371.832030549995,19860.03782763,25475.828548169997,24183.713143589997,{"$f":"SUM(G567:R567)","v":306344.02999999997},{"$f":"SUM(T567:AE567)","v":291685.06474},{"$f":"SUM(AF567:AQ567)","v":294893.60045213997},1E-3,1.0999999999999999E-2]
[null,669,null,null,"Total",null,536210.06000000006,312877.08,359724.45,355595.9,361424.34,338757.92,262691.67,217315.19,328635.2,322824.47000000003,279528.57,321403.60000000003,null,321788.03000000003,370290.57,474562.18,{"$f":"SUM(W566:W567)","v":355951.49589999998},361785.76433999999,339096.67791999993,262954.36166999995,217532.50519,328963.83519999997,323147.29446999996,279808.09856999997,321725.0036,{"$f":"SUM(AF566:AF567)","v":325327.69832999993},374363.76626999996,479782.36397999991,359866.96235489997,365765.40774773998,342826.74137711991,265846.85964836989,219925.36274708997,332582.43738719996,326701.91470916994,282885.98765426996,325263.97863959998,{"$f":"SUM(G568:R568)","v":3996988.4500000007},{"$f":"SUM(T568:AE568)","v":3957605.8168599997},{"$f":"SUM(AF568:AQ568)","v":4001139.4808454593}]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,1699.27,1671.98,1706.58,1740.51,1703.8400000000001,1720.0100000000002,1677.97,24511.850000000002,17132.750000000004,17535.3,35176.86,3277.0800000000004,null,30462.480000000003,3225.95,12242.19,{"$f":"J571*(1+$AU571)","v":1737.02898},1700.4323200000001,1716.5699800000002,1674.6140600000001,24462.826300000001,17098.484500000002,17500.2294,35106.506280000001,3270.5258400000002,{"$f":"T571*(1+$AV$571)","v":30736.642319999999},3254.9835499999995,12352.369709999999,1752.6622408199999,1715.73621088,1732.01910982,1689.68558654,24682.991736699998,17252.370860499999,17657.731464599998,35422.464836519997,3299.9605725599999,{"$f":"SUM(G571:R571)","v":109554.00000000001},{"$f":"SUM(T571:AE571)","v":150197.83765999999},{"$f":"SUM(AF571:AQ571)","v":151549.61819893998},-2E-3,8.9999999999999993E-3]
[null,673,null,null,"Wyoming",null,59.63,58.67,59.88,60.51,59.61,60.36,59.24,881.14,599.35,619.06000000000006,1211.74,112.89,null,1033.05,129.17000000000002,413.85,60.388979999999997,59.490780000000001,60.239280000000001,59.121520000000004,879.37771999999995,598.15129999999999,617.82188000000008,1209.3165200000001,112.66422,{"$f":"T572*(1+$AV$572)","v":1042.3474499999998},130.33252999999999,417.57464999999996,60.932480819999988,60.026197019999998,60.781433519999993,59.653613679999999,887.29211947999988,603.5346616999999,623.38227691999998,1220.2003686799999,113.67819797999999,{"$f":"SUM(G572:R572)","v":3842.0799999999995},{"$f":"SUM(T572:AE572)","v":5232.6422000000002},{"$f":"SUM(AF572:AQ572)","v":5279.7359797999998},-2E-3,8.9999999999999993E-3]
[null,674,null,null,"Total",null,1758.9,1730.65,1766.46,1801.02,1763.45,1780.3700000000001,1737.21,25392.99,17732.100000000002,18154.36,36388.6,3389.9700000000003,null,31495.530000000002,3355.12,12656.04,{"$f":"SUM(W571:W572)","v":1797.41796},1759.9231000000002,1776.8092600000002,1733.73558,25342.204020000001,17696.635800000004,18118.05128,36315.822800000002,3383.1900600000004,{"$f":"SUM(AF571:AF572)","v":31778.98977},3385.3160799999996,12769.94436,1813.5947216399998,1775.7624079,1792.8005433400001,1749.3392002200001,25570.283856179998,17855.905522199999,18281.113741519999,36642.665205199999,3413.6387705399998,{"$f":"SUM(G573:R573)","v":113396.08000000002},{"$f":"SUM(T573:AE573)","v":155430.47985999999},{"$f":"SUM(AF573:AQ573)","v":156829.35417874}]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,44932.800000000003,51352.639999999999,25238.81,78889.02,55545.93,58804.920000000006,53321.1,56767.729999999996,42266.12,50939.54,50501.65,85912.36,null,30128.9,57835.270000000004,69326.539999999994,{"$f":"J576*(1+$AU576)","v":79835.688240000003},56212.481160000003,59510.579040000004,53960.953199999996,57448.942759999998,42773.313440000005,51550.814480000001,51107.669800000003,86943.308319999996,{"$f":"T576*(1+$AV$576)","v":30912.251400000001},59338.987020000008,71129.030039999998,81911.416134240004,57674.005670160004,61057.854095040006,55363.937983199998,58942.615271759998,43885.419589440004,52891.135656480001,52436.469214800003,89203.834336319997,{"$f":"SUM(G576:R576)","v":654472.61999999988},{"$f":"SUM(T576:AE576)","v":696634.46043999994},{"$f":"SUM(AF576:AQ576)","v":714746.95641143993},1.2E-2,2.5999999999999999E-2]
[null,678,null,null,"Wyoming",null,1520.5,1690.8700000000001,838.94,2563.4,1838.9,1926.67,1745.05,1859.69,1391.71,1673.29,1582.94,2833.44,null,911.46,2168.8200000000002,2162.4700000000003,2594.1608000000001,1860.9668000000001,1949.7900400000001,1765.9906000000001,1882.0062800000001,1408.4105200000001,1693.3694800000001,1601.9352800000001,2867.44128,{"$f":"T577*(1+$AV$577)","v":935.15796},2225.2093200000004,2218.6942200000003,2661.6089808000002,1909.3519368000002,2000.4845810400002,1811.9063556000001,1930.93844328,1445.0291935200003,1737.3970864800001,1643.5855972800002,2941.9947532800002,{"$f":"SUM(G577:R577)","v":21465.399999999998},{"$f":"SUM(T577:AE577)","v":22866.821080000002},{"$f":"SUM(AF577:AQ577)","v":23461.358428080002},1.2E-2,2.5999999999999999E-2]
[null,679,null,null,"Total",null,46453.3,53043.51,26077.75,81452.42,57384.83,60731.590000000004,55066.15,58627.42,43657.83,52612.83,52084.590000000004,88745.8,null,31040.36,60004.090000000004,71489.009999999995,{"$f":"SUM(W576:W577)","v":82429.849040000001},58073.447960000005,61460.369080000004,55726.943799999994,59330.94904,44181.723960000003,53244.183960000002,52709.605080000001,89810.749599999996,{"$f":"SUM(AF576:AF577)","v":31847.409360000001},61564.19634000001,73347.724260000003,84573.02511504,59583.357606960002,63058.338676080006,57175.844338800001,60873.553715039998,45330.448782960004,54628.53274296,54080.054812080001,92145.829089599996,{"$f":"SUM(G578:R578)","v":675938.02},{"$f":"SUM(T578:AE578)","v":719501.28152000008},{"$f":"SUM(AF578:AQ578)","v":738208.31483952003}]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,5539.9400000000005,6469.33,6476.16,6081.72,6329.96,6325.1500000000005,7284.65,6393.76,6432.44,10159.33,6326.15,9023.130000000001,null,4312.37,5766.77,7366.33,{"$f":"J581*(1+$AU581)","v":5996.5759200000002},6241.3405599999996,6236.5979000000007,7182.6648999999998,6304.2473600000003,6342.3858399999999,10017.09938,6237.5838999999996,8896.8061800000014,{"$f":"T581*(1+$AV$581)","v":4454.6782099999991},5957.07341,7609.418889999999,6194.4629253599996,6447.3047984799987,6442.4056307000001,7419.692841699999,6512.2875228799994,6551.6845727199998,10347.66365954,6443.4241686999994,9190.4007839400001,{"$f":"SUM(G581:R581)","v":82841.72},{"$f":"SUM(T581:AE581)","v":80900.771939999991},{"$f":"SUM(AF581:AQ581)","v":83570.497414019992},-1.4E-2,3.3000000000000002E-2]
[null,683,null,null,"Wyoming",null,194.4,227.01,227.25,211.46,204.43,206.19,219.48000000000002,214.19,209.1,206.1,207.89000000000001,265.33,null,135.09,226.62,232.72,208.49956,201.56798000000001,203.30333999999999,216.40728000000001,211.19134,206.17259999999999,203.21459999999999,204.97954000000001,261.61537999999996,{"$f":"T582*(1+$AV$582)","v":139.54796999999999},234.09845999999999,240.39975999999999,215.38004547999998,208.21972334,210.01235021999997,223.54872023999999,218.16065421999997,212.97629579999997,209.92068179999998,211.74386482,270.24868753999993,{"$f":"SUM(G582:R582)","v":2592.83},{"$f":"SUM(T582:AE582)","v":2511.3816200000001},{"$f":"SUM(AF582:AQ582)","v":2594.2572134599995},-1.4E-2,3.3000000000000002E-2]
[null,684,null,null,"Total",null,5734.34,6696.34,6703.41,6293.18,6534.39,6531.34,7504.13,6607.95,6641.54,10365.43,6534.04,9288.4600000000009,null,4447.46,5993.39,7599.05,{"$f":"SUM(W581:W582)","v":6205.0754800000004},6442.9085399999994,6439.9012400000011,7399.0721800000001,6515.4387000000006,6548.5584399999998,10220.313979999999,6442.5634399999999,9158.4215600000007,{"$f":"SUM(AF581:AF582)","v":4594.2261799999987},6191.1718700000001,7849.8186499999993,6409.8429708399999,6655.5245218199989,6652.4179809200004,7643.241561939999,6730.4481770999992,6764.6608685199999,10557.58434134,6655.1680335199999,9460.6494714799992,{"$f":"SUM(G583:R583)","v":85434.549999999988},{"$f":"SUM(T583:AE583)","v":83412.153560000006},{"$f":"SUM(AF583:AQ583)","v":86164.754627479968}]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,612642.27999999991,644937.55999999994,633080.7300000001,601437.01,601295.5,659921.02,641278.29,583299.79,629956.56999999995,574629.68999999994,599921.17000000004,591100.97000000009,null,615934.86,622797.47000000009,699932.59,{"$f":"J586*(1+$AU586)","v":602038.44700999989},601896.79549999989,660580.94101999991,641919.56828999997,583883.08979,630586.52656999987,575204.31968999992,600521.09117000003,591692.07097,{"$f":"T586*(1+$AV$586)","v":625789.81776000001},632762.22952000005,711131.51144000003,611671.06216215994,611527.14422799984,671150.23607631994,652190.28138264001,593225.21922663995,640675.91099511983,584407.58880503988,610129.42862871999,601159.14410551998,{"$f":"SUM(G586:R586)","v":7373500.580000001},{"$f":"SUM(T586:AE586)","v":7426987.7700099992},{"$f":"SUM(AF586:AQ586)","v":7545819.5743301604},1E-3,1.6E-2]
[null,688,null,null,"Wyoming",null,6976.18,5052.3099999999995,5015.84,3615.56,2710.08,5932.3,4708.75,2804.58,2311.52,-6088.3600000000006,3980.37,5746.73,null,4811.3,5029.9500000000007,7229.42,3619.1755599999997,2712.7900799999998,5938.2322999999997,4713.4587499999998,2807.3845799999995,2313.8315199999997,-6094.4483600000003,3984.3503699999997,5752.4767299999985,{"$f":"T587*(1+$AV$587)","v":4888.2808000000005},5110.4292000000005,7345.0907200000001,3677.0823689599997,2756.1947212799996,6033.2440167999994,4788.8740900000003,2852.3027332799993,2350.8528243199999,-6191.9595337600003,4048.0999759199999,5844.5163576799987,{"$f":"SUM(G587:R587)","v":42765.86},{"$f":"SUM(T587:AE587)","v":42817.921529999992},{"$f":"SUM(AF587:AQ587)","v":43503.008274479995},1E-3,1.6E-2]
[null,689,null,null,"Total",null,619618.46,649989.87,638096.57000000007,605052.57000000007,604005.57999999996,665853.32000000007,645987.04,586104.37,632268.09,568541.32999999996,603901.54,596847.70000000007,null,620746.16,627827.42000000004,707162.01,{"$f":"SUM(W586:W587)","v":605657.62256999989},604609.58557999984,666519.17331999994,646633.02703999996,586690.47436999995,632900.35808999988,569109.87132999988,604505.44154000003,597444.5477,{"$f":"SUM(AF586:AF587)","v":630678.09855999995},637872.65872000006,718476.60216000001,615348.14453111996,614283.33894927986,677183.4800931199,656979.15547264006,596077.52195991995,643026.7638194398,578215.6292712799,614177.52860464004,607003.66046319995,{"$f":"SUM(G588:R588)","v":7416266.4400000004},{"$f":"SUM(T588:AE588)","v":7469805.6915399991},{"$f":"SUM(AF588:AQ588)","v":7589322.5826046383}]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,177901.96000000002,127001.31,149681.22,135897.26999999999,107801.15,210429.62000000002,167179.76,167244.44,94042.510000000009,173842.43,185248.49,120254.79,null,67454.720000000001,71464.479999999996,59011.490000000005,{"$f":"J591*(1+$AU591)","v":136440.85907999999},108232.35459999999,211271.33848000003,167848.47904000001,167913.41776000001,94418.680040000007,174537.79971999998,185989.48395999998,120735.80915999999,{"$f":"T591*(1+$AV$591)","v":68331.631359999999},72393.51823999999,59778.639369999997,138214.59024803998,109639.37520979998,214017.86588024002,170030.50926751998,170096.29219087999,95646.122880519993,176806.79111635996,188407.34725147995,122305.37467907998,{"$f":"SUM(G591:R591)","v":1816524.95},{"$f":"SUM(T591:AE591)","v":1565318.91184},{"$f":"SUM(AF591:AQ591)","v":1585668.0576939199},4.0000000000000001E-3,1.2999999999999999E-2]
[null,693,null,null,"Wyoming",null,25564.71,5939.87,26490.2,22559.47,5481.33,21448.49,9158.380000000001,6759.35,6159.04,9232.75,14725.720000000001,5680.9400000000005,null,8252.89,5188.63,10917.36,22649.707880000002,5503.2553200000002,21534.283960000001,9195.0135200000004,6786.3874000000005,6183.67616,9269.6810000000005,14784.622880000001,5703.6637600000004,{"$f":"T592*(1+$AV$592)","v":8360.177569999998},5256.0821899999992,11059.285679999999,22944.15408244,5574.7976391599996,21814.22965148,9314.5486957599987,6874.6104361999996,6264.0639500799998,9390.1868529999992,14976.822977439999,5777.8113888799999,{"$f":"SUM(G592:R592)","v":159200.25000000003},{"$f":"SUM(T592:AE592)","v":125969.17188000001},{"$f":"SUM(AF592:AQ592)","v":127606.77111443998},4.0000000000000001E-3,1.2999999999999999E-2]
[null,694,null,null,"Total",null,203466.67,132941.18,176171.42,158456.74,113282.48,231878.11000000002,176338.14,174003.79,100201.55,183075.18,199974.21,125935.73,null,75707.61,76653.11,69928.850000000006,{"$f":"SUM(W591:W592)","v":159090.56696},113735.60991999999,232805.62244000004,177043.49256000001,174699.80516000002,100602.35620000001,183807.48071999999,200774.10683999999,126439.47291999999,{"$f":"SUM(AF591:AF592)","v":76691.808929999999},77649.600429999991,70837.925049999991,161158.74433048,115214.17284895998,235832.09553172003,179345.05796327998,176970.90262707998,101910.1868306,186196.97796935996,203384.17022891995,128083.18606795998,{"$f":"SUM(G593:R593)","v":1975725.2},{"$f":"SUM(T593:AE593)","v":1691288.0837200005},{"$f":"SUM(AF593:AQ593)","v":1713274.82880836}]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,3528.37,5563.99,26486.41,7279.6200000000008,11045.69,5493.07,4794.8,-5962.9500000000007,11919.289999999999,2568.92,9353.9599999999991,7129.63,null,5031.8599999999997,9553.35,9141.17,{"$f":"J596*(1+$AU596)","v":7279.6200000000008},11045.69,5493.07,4794.8,-5962.9500000000007,11919.289999999999,2568.92,9353.9599999999991,7129.63,{"$f":"T596*(1+$AV$596)","v":5082.1785999999993},9648.8834999999999,9232.5817000000006,7352.4162000000006,11156.1469,5548.0006999999996,4842.7480000000005,-6022.5795000000007,12038.482899999999,2594.6091999999999,9447.4995999999992,7200.9263000000001,{"$f":"SUM(G596:R596)","v":89200.800000000017},{"$f":"SUM(T596:AE596)","v":77348.41},{"$f":"SUM(AF596:AQ596)","v":78121.894100000005},0,0.01]
[null,698,null,null,"Wyoming",null,251.07,1347.43,1794.89,421.86,1415.92,1076.5999999999999,248.54,-266.48,1388.2,1291.79,1228.21,656.08,null,813.46,1653.76,1702.0900000000001,421.86,1415.92,1076.5999999999999,248.54,-266.48,1388.2,1291.79,1228.21,656.08,{"$f":"T597*(1+$AV$597)","v":821.59460000000001},1670.2976000000001,1719.1109000000001,426.07859999999999,1430.0792000000001,1087.366,251.02539999999999,-269.14480000000003,1402.0820000000001,1304.7078999999999,1240.4920999999999,662.64080000000001,{"$f":"SUM(G597:R597)","v":10854.109999999999},{"$f":"SUM(T597:AE597)","v":11630.03},{"$f":"SUM(AF597:AQ597)","v":11746.330299999998},0,0.01]
[null,699,null,null,"Total",null,3779.44,6911.42,28281.3,7701.4800000000005,12461.61,6569.67,5043.34,-6229.43,13307.49,3860.71,10582.17,7785.71,null,5845.32,11207.11,10843.26,{"$f":"SUM(W596:W597)","v":7701.4800000000005},12461.61,6569.67,5043.34,-6229.43,13307.49,3860.71,10582.169999999998,7785.71,{"$f":"SUM(AF596:AF597)","v":5903.7731999999996},11319.1811,10951.6926,7778.4948000000004,12586.2261,6635.3666999999996,5093.7734,-6291.7243000000008,13440.564899999999,3899.3170999999998,10687.991699999999,7863.5671000000002,{"$f":"SUM(G598:R598)","v":100054.91000000002},{"$f":"SUM(T598:AE598)","v":88978.440000000017},{"$f":"SUM(AF598:AQ598)","v":89868.224399999992}]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,9710.18,6901.7199999999993,8823.6299999999992,-2542.31,-9734.7200000000012,-17692.68,-9838.64,-4120.4400000000005,-14700.150000000001,-14686.48,-1379.53,-11360.619999999999,null,4833.55,-335.36999999999989,3460.35,{"$f":"J601*(1+$AU601)","v":-2567.7330999999999},-9832.0672000000013,-17869.606800000001,-9937.0263999999988,-4161.6444000000001,-14847.151500000002,-14833.344799999999,-1393.3253,-11474.226199999999,{"$f":"T601*(1+$AV$601)","v":4910.8868000000002},-340.73591999999991,3515.7156,-2608.8168295999999,-9989.3802752000011,-18155.5205088,-10096.018822399999,-4228.2307104000001,-15084.705924000002,-15070.678316799998,-1415.6185048,-11657.813819199999,{"$f":"SUM(G601:R601)","v":-60620.039999999994},{"$f":"SUM(T601:AE601)","v":-78957.595700000005},{"$f":"SUM(AF601:AQ601)","v":-80220.917231200016},0.01,1.6E-2]
[null,703,null,null,"Wyoming",null,1733.9,1335.2600000000002,1574.52,1333.29,2212.3000000000002,1008.1,-1276.46,-4414.0599999999995,-1948.39,-52.120000000000005,232.06999999999994,1894.4499999999998,null,1897.88,862.68,1288.9900000000002,1346.6229000000001,2234.4230000000002,1018.181,-1289.2246,-4458.2005999999992,-1967.8739,-52.641200000000005,234.39069999999992,1913.3944999999999,{"$f":"T602*(1+$AV$602)","v":1928.2460800000001},876.48287999999991,1309.6138400000002,1368.1688664000001,2270.1737680000001,1034.471896,-1309.8521936,-4529.5318095999992,-1999.3598824000001,-53.483459200000006,238.14095119999993,1944.0088119999998,{"$f":"SUM(G602:R602)","v":3632.8600000000006},{"$f":"SUM(T602:AE602)","v":3028.6218000000017},{"$f":"SUM(AF602:AQ602)","v":3077.0797488000021},0.01,1.6E-2]
[null,704,null,null,"Total",null,11444.08,8236.98,10398.15,-1209.02,-7522.42,-16684.580000000002,-11115.1,-8534.5,-16648.54,-14738.6,-1147.46,-9466.17,null,6731.43,527.31000000000006,4749.34,{"$f":"SUM(W601:W602)","v":-1221.1101999999998},-7597.6442000000006,-16851.425800000001,-11226.250999999998,-8619.8449999999993,-16815.025400000002,-14885.985999999999,-1158.9346,-9560.8316999999988,{"$f":"SUM(AF601:AF602)","v":6839.1328800000001},535.74695999999994,4825.3294400000004,-1240.6479631999998,-7719.2065072000005,-17121.048612800001,-11405.871015999999,-8757.7625200000002,-17084.065806400002,-15124.161775999999,-1177.4775536,-9713.8050071999987,{"$f":"SUM(G603:R603)","v":-56987.18},{"$f":"SUM(T603:AE603)","v":-75928.973899999997},{"$f":"SUM(AF603:AQ603)","v":-77143.837482399991}]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,11515.18,14107.029999999999,13495.02,9667.8100000000013,9255.69,9213.1099999999988,6812.43,10824.859999999999,10077.58,7240.95,5441.89,7168.96,null,7496.89,7089.79,16991.5,{"$f":"J606*(1+$AU606)","v":9590.467520000002},9181.6444800000008,9139.4051199999994,6757.9305599999998,10738.261119999999,9996.9593600000007,7183.0223999999998,5398.3548799999999,7111.6083200000003,{"$f":"T606*(1+$AV$606)","v":7586.85268},7174.8674799999999,17195.398000000001,9705.5531302400013,9291.8242137600009,9249.0779814399993,6839.0257267199995,10867.12025344,10116.922872320001,7269.2186688000002,5463.1351385600001,7196.9476198400007,{"$f":"SUM(G606:R606)","v":114820.51},{"$f":"SUM(T606:AE606)","v":106675.83375999999},{"$f":"SUM(AF606:AQ606)","v":107955.94376512003},-8.0000000000000002E-3,1.2E-2]
[null,708,null,null,"Wyoming",null,607.96,681.03,175.55,95.3,304.92,327.04000000000002,-36.21,551.53,226.52,378.93,161.71,385.99,null,250,312.47000000000003,628.99,94.537599999999998,302.48063999999999,324.42367999999999,-35.920320000000004,547.11775999999998,224.70784,375.89856000000003,160.41632000000001,382.90208000000001,{"$f":"T607*(1+$AV$607)","v":253},316.21964000000003,636.53787999999997,95.672051199999999,306.11040767999998,328.31676415999999,-36.351363840000005,553.68317311999999,227.40433408000001,380.40934272000004,162.34131584000002,387.49690495999999,{"$f":"SUM(G607:R607)","v":3860.2699999999995},{"$f":"SUM(T607:AE607)","v":3568.0241599999999},{"$f":"SUM(AF607:AQ607)","v":3610.8404499199996},-8.0000000000000002E-3,1.2E-2]
[null,709,null,null,"Total",null,12123.14,14788.06,13670.57,9763.11,9560.61,9540.15,6776.22,11376.39,10304.1,7619.88,5603.6,7554.95,null,7746.89,7402.26,17620.490000000002,{"$f":"SUM(W606:W607)","v":9685.0051200000016},9484.1251200000006,9463.8287999999993,6722.0102399999996,11285.378879999998,10221.6672,7558.9209599999995,5558.7712000000001,7494.5104000000001,{"$f":"SUM(AF606:AF607)","v":7839.85268},7491.0871200000001,17831.935880000001,9801.2251814400006,9597.9346214400011,9577.3947455999987,6802.6743628799995,11420.80342656,10344.327206400001,7649.6280115200007,5625.4764544,7584.4445248000011,{"$f":"SUM(G608:R608)","v":118680.78000000001},{"$f":"SUM(T608:AE608)","v":110243.85792000001},{"$f":"SUM(AF608:AQ608)","v":111566.78421504001}]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J611*(1+$AU611)","v":0},0,0,0,0,0,0,0,0,{"$f":"T611*(1+$AV$611)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G611:R611)","v":0},{"$f":"SUM(T611:AE611)","v":0},{"$f":"SUM(AF611:AQ611)","v":0},0,0]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T612*(1+$AV$612)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G612:R612)","v":0},{"$f":"SUM(T612:AE612)","v":0},{"$f":"SUM(AF612:AQ612)","v":0},0,0]
[null,714,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W611:W612)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF611:AF612)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G613:R613)","v":0},{"$f":"SUM(T613:AE613)","v":0},{"$f":"SUM(AF613:AQ613)","v":0}]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J616*(1+$AU616)","v":0},0,0,0,0,0,0,0,0,{"$f":"T616*(1+$AV$616)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G616:R616)","v":0},{"$f":"SUM(T616:AE616)","v":0},{"$f":"SUM(AF616:AQ616)","v":0},0,0]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T617*(1+$AV$617)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G617:R617)","v":0},{"$f":"SUM(T617:AE617)","v":0},{"$f":"SUM(AF617:AQ617)","v":0},0,0]
[null,719,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W616:W617)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF616:AF617)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G618:R618)","v":0},{"$f":"SUM(T618:AE618)","v":0},{"$f":"SUM(AF618:AQ618)","v":0}]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G526+G531+G536+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G611+G616","v":1960315.23},2242005.23,2081601.17,2136342.7199999997,2177719.5599999996,2651439.2499999995,1715203.37,1961797.0900000003,2371931.48,2090309.11,1902288.0199999998,{"$f":"R526+R531+R536+R541+R546+R551+R556+R561+R566+R571+R576+R581+R586+R591+R596+R601+R606+R611+R616","v":2340651.9},null,{"$f":"T526+T531+T536+T541+T546+T551+T556+T561+T566+T571+T576+T581+T586+T591+T596+T601+T606+T611+T616","v":1387675.51},{"$f":"U526+U531+U536+U541+U546+U551+U556+U561+U566+U571+U576+U581+U586+U591+U596+U601+U606+U611+U616","v":1963340.8199999998},{"$f":"V526+V531+V536+V541+V546+V551+V556+V561+V566+V571+V576+V581+V586+V591+V596+V601+V606+V611+V616","v":2771431.7800000007},{"$f":"W526+W531+W536+W541+W546+W551+W556+W561+W566+W571+W576+W581+W586+W591+W596+W601+W606+W611+W616","v":2135620.0374099999},2175334.4502099995,2644304.4131499995,1717927.95159,1955913.2600100001,2363918.3706099996,2090229.7791199998,1900065.4971299998,2341669.0579600004,{"$f":"AF526+AF531+AF536+AF541+AF546+AF551+AF556+AF561+AF566+AF571+AF576+AF581+AF586+AF591+AF596+AF601+AF606+AF611+AF616","v":1410605.2807999998},2000511.8893000002,2825877.1573000005,2176838.7787939804,2216986.1898029698,2696933.5989099098,1749669.3438470999,1994612.6669910199,2409751.1608528197,2130393.5826761294,1935436.5815210997,2388963.3057509698,{"$f":"SUM(G621:R621)","v":25631604.129999999},{"$f":"SUM(T621:AE621)","v":25447430.927189998},{"$f":"SUM(AF621:AQ621)","v":25936579.536546003}]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"G527+G532+G537+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617","v":157536.54999999999},147208.96000000002,150291.07999999999,139829.25999999998,132886.00999999998,144101.19000000003,104601.29000000001,106164.34000000003,112220.15000000001,114266.03,137478.18,{"$f":"R527+R532+R537+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617","v":156078.84},null,{"$f":"T527+T532+T537+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617","v":84287.250000000029},{"$f":"U527+U532+U537+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U612+U617","v":127425.3},{"$f":"V527+V532+V537+V542+V547+V552+V557+V562+V567+V572+V577+V582+V587+V592+V597+V602+V607+V612+V617","v":130501.18000000001},139491.82789999997,132568.76431999999,143709.27796000004,104316.78928,105636.15619000002,111779.03732,113943.02089000001,137145.88366999995,155738.02016000001,{"$f":"AF527+AF532+AF537+AF542+AF547+AF552+AF557+AF562+AF567+AF572+AF577+AF582+AF587+AF592+AF597+AF602+AF607+AF612+AF617","v":85794.854729999992},129909.79034999998,132921.37300999998,142291.85831615998,135250.39279583999,146579.27867022,106464.10090606999,107961.36136275,114095.27476033999,116369.89058623,139842.21560592004,159068.16053259003,{"$f":"SUM(G622:R622)","v":1602661.8800000001},{"$f":"SUM(T622:AE622)","v":1486542.5076900001},{"$f":"SUM(AF622:AQ622)","v":1516548.55162612}]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618","v":2117851.7799999998},2389214.19,2231892.2499999995,2276171.98,2310605.5699999998,2795540.44,1819804.6599999997,2067961.4299999997,2484151.6300000004,2204575.14,2039766.2000000004,{"$f":"R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R613+R618","v":2496730.7400000002},null,{"$f":"T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T613+T618","v":1471962.76},{"$f":"U528+U533+U538+U543+U548+U553+U558+U563+U568+U573+U578+U583+U588+U593+U598+U603+U608+U613+U618","v":2090766.1200000003},{"$f":"V528+V533+V538+V543+V548+V553+V558+V563+V568+V573+V578+V583+V588+V593+V598+V603+V608+V613+V618","v":2901932.96},{"$f":"W528+W533+W538+W543+W548+W553+W558+W563+W568+W573+W578+W583+W588+W593+W598+W603+W608+W613+W618","v":2275111.8653099998},2307903.21453,2788013.69111,1822244.7408699999,2061549.4162000003,2475697.4079299998,2204172.8000099994,2037211.3807999997,2497407.0781199997,{"$f":"AF528+AF533+AF538+AF543+AF548+AF553+AF558+AF563+AF568+AF573+AF578+AF583+AF588+AF593+AF598+AF603+AF608+AF613+AF618","v":1496400.1355299996},2130421.6796500003,2958798.5303099998,2319130.6371101392,2352236.5825988096,2843512.87758013,1856133.4447531702,2102574.0283537698,2523846.4356131596,2246763.4732623599,2075278.7971270198,2548031.4662835593,{"$f":"SUM(G624:R624)","v":27234266.009999998},{"$f":"SUM(T624:AE624)","v":26933973.43488},{"$f":"SUM(AF624:AQ624)","v":27453128.088172115}]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,27869.14,34494.210000000006,21446.6,45785.58,33961.310000000005,43637.61,39323.17,39043.370000000003,31993.780000000002,31828.959999999999,53361.22,40896.61,null,32552.21,37966.520000000004,55060.42,{"$f":"J629*(1+$AU629)","v":46380.792539999995},34402.807030000004,44204.898929999996,39834.371209999998,39550.933810000002,32409.699140000001,32242.736479999996,54054.915859999994,41428.265929999994,{"$f":"T629*(1+$AV$629)","v":33398.567459999998},38953.649520000006,56491.990919999997,47586.693146039994,35297.280012780007,45354.226302179995,40870.06486146,40579.25808906,33252.351317640001,33081.047628479995,55460.343672359995,42505.400844179996,{"$f":"SUM(G629:R629)","v":443641.56000000006},{"$f":"SUM(T629:AE629)","v":490088.57093000005},{"$f":"SUM(AF629:AQ629)","v":502830.87377418007},1.2999999999999999E-2,2.5999999999999999E-2]
[null,731,null,null,"Wyoming",null,3015.52,2261.52,2646.15,2393.84,2218.0300000000002,2702.59,2411.89,2526.5300000000002,2654.56,2347.86,2301.2600000000002,2788.36,null,2777.75,2864.57,2266.64,2424.9599199999998,2246.8643900000002,2737.7236699999999,2443.2445699999998,2559.3748900000001,2689.0692799999997,2378.3821800000001,2331.1763799999999,2824.6086799999998,{"$f":"T630*(1+$AV$630)","v":2849.9715000000001},2939.0488200000004,2325.5726399999999,2488.00887792,2305.2828641400001,2808.9044854200001,2506.7689288199999,2625.9186371400001,2758.9850812799996,2440.22011668,2391.78696588,2898.0485056799998,{"$f":"SUM(G630:R630)","v":30268.11},{"$f":"SUM(T630:AE630)","v":30544.363959999999},{"$f":"SUM(AF630:AQ630)","v":31338.517422960002},1.2999999999999999E-2,2.5999999999999999E-2]
[null,732,null,null,"Total",null,30884.66,36755.730000000003,24092.75,48179.42,36179.340000000004,46340.200000000004,41735.06,41569.9,34648.340000000004,34176.82,55662.48,43684.97,null,35329.96,40831.090000000004,57327.06,{"$f":"SUM(W629:W630)","v":48805.752459999996},36649.671420000006,46942.622599999995,42277.61578,42110.308700000001,35098.76842,34621.118659999993,56386.092239999991,44252.874609999992,{"$f":"SUM(AF629:AF630)","v":36248.538959999998},41892.69834000001,58817.563559999995,50074.702023959995,37602.562876920005,48163.130787599992,43376.833790279998,43205.176726199999,36011.336398920001,35521.267745159996,57852.130638239993,45403.449349859999,{"$f":"SUM(G631:R631)","v":473909.67000000004},{"$f":"SUM(T631:AE631)","v":520632.93488999986},{"$f":"SUM(AF631:AQ631)","v":534169.39119713986}]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,19517.43,36567.69,23964.879999999997,31237.450000000004,29002.449999999997,28132,23000.11,23463.159999999996,25364.29,32591.269999999997,21609.85,24130.730000000003,null,22030.200000000004,20492.02,45169.17,{"$f":"J634*(1+$AU634)","v":31393.63725},29147.462249999993,28272.659999999996,23115.110549999998,23580.475799999993,25491.111449999997,32754.226349999994,21717.899249999995,24251.38365,{"$f":"T634*(1+$AV$634)","v":22382.683200000003},20819.892319999999,45891.87672,31895.935446,29613.821645999993,28725.022559999998,23484.952318799998,23957.763412799992,25898.969233199998,33278.293971599996,22065.385637999996,24639.405788399999,{"$f":"SUM(G634:R634)","v":318581.31},{"$f":"SUM(T634:AE634)","v":327415.35654999997},{"$f":"SUM(AF634:AQ634)","v":332654.0022548},5.0000000000000001E-3,1.6E-2]
[null,736,null,null,"Wyoming",null,10105.33,12738.630000000001,8379.58,9224.35,9121.18,7741.46,8544.76,9500.3000000000011,8739.85,10259.290000000001,11166.580000000002,8109.37,null,9685.3799999999992,11914.7,9434.0399999999991,9270.4717499999988,9166.7858999999989,7780.1672999999992,8587.4838,9547.8014999999996,8783.54925,10310.586449999999,11222.412900000001,8149.9168499999987,{"$f":"T635*(1+$AV$635)","v":9840.3460799999993},12105.335200000001,9584.9846399999988,9418.7992979999981,9313.4544743999995,7904.6499767999994,8724.8835407999995,9700.5663239999994,8924.0860379999995,10475.555833199998,11401.971506400001,8280.3155195999989,{"$f":"SUM(G635:R635)","v":113630.68000000001},{"$f":"SUM(T635:AE635)","v":113853.29569999999},{"$f":"SUM(AF635:AQ635)","v":115674.94843119998},5.0000000000000001E-3,1.6E-2]
[null,737,null,null,"Total",null,29622.760000000002,49306.32,32344.46,40461.800000000003,38123.629999999997,35873.46,31544.87,32963.46,34104.14,42850.559999999998,32776.43,32240.100000000002,null,31715.58,32406.720000000001,54603.21,{"$f":"SUM(W634:W635)","v":40664.108999999997},38314.248149999992,36052.827299999997,31702.594349999999,33128.277299999994,34274.660699999993,43064.812799999992,32940.312149999998,32401.300499999998,{"$f":"SUM(AF634:AF635)","v":32223.029280000002},32925.22752,55476.861359999995,41314.734744000001,38927.276120399991,36629.672536799997,32209.835859599996,33658.329736799991,34823.055271199999,43753.849804799996,33467.357144399997,32919.721308,{"$f":"SUM(G636:R636)","v":432211.99},{"$f":"SUM(T636:AE636)","v":441268.65225000004},{"$f":"SUM(AF636:AQ636)","v":448328.950686}]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,387481.80000000005,439664,471857.82,466499.32,346652.13,543007.43000000005,386423.94,390407.10000000003,467726.71,524588.82000000007,407262.17,491653.75,null,471551.25,316970.40000000002,672456.45,{"$f":"J639*(1+$AU639)","v":470697.81387999997},349771.99916999997,547894.49687000003,389901.75545999996,393920.76390000002,471936.25039,529310.11938000005,410927.52952999994,496078.63374999992,{"$f":"T639*(1+$AV$639)","v":481453.82624999998},323626.77840000001,686578.03544999985,480582.46797147993,357117.21115256991,559400.28130427003,398089.6923246599,402193.0999419,481846.91164818994,540425.63188698003,419557.0076501299,506496.2850587499,{"$f":"SUM(G639:R639)","v":5323224.99},{"$f":"SUM(T639:AE639)","v":5521417.4623300005},{"$f":"SUM(AF639:AQ639)","v":5637367.2290389296},8.9999999999999993E-3,2.1000000000000001E-2]
[null,741,null,null,"Wyoming",null,49310.34,50734.020000000004,42881.760000000002,43629.74,40012.68,45230.340000000004,41941.480000000003,42413.74,43342.02,50392.340000000004,49173.070000000007,43516,null,45784.44,42183.95,51862.13,44022.40765999999,40372.794119999999,45637.413059999999,42318.953320000001,42795.463659999994,43732.098179999994,50845.871059999998,49615.627630000003,43907.643999999993,{"$f":"T640*(1+$AV$640)","v":46745.913240000002},43069.812949999992,52951.234729999989,44946.878220859988,41220.622796519994,46595.798734259995,43207.651339719996,43694.16839685999,44650.472241779993,51913.634352259993,50657.555810229998,44829.704523999986,{"$f":"SUM(G640:R640)","v":542577.53},{"$f":"SUM(T640:AE640)","v":543078.79269000003},{"$f":"SUM(AF640:AQ640)","v":554483.44733648992},8.9999999999999993E-3,2.1000000000000001E-2]
[null,742,null,null,"Total",null,436792.14,490398.02,514739.58,510129.06,386664.81,588237.77,428365.42,432820.84,511068.73000000004,574981.16,456435.24,535169.75,null,517335.69,359154.35000000003,724318.58,{"$f":"SUM(W639:W640)","v":514720.22153999994},390144.79328999994,593531.90993000008,432220.70877999999,436716.22756000003,515668.34856999997,580155.99044000008,460543.15715999994,539986.27774999989,{"$f":"SUM(AF639:AF640)","v":528199.73948999995},366696.59135,739529.27017999988,525529.3461923399,398337.83394908992,605996.08003853005,441297.34366437991,445887.26833876001,526497.3838899699,592339.26623924007,470214.56346035993,551325.9895827499,{"$f":"SUM(G641:R641)","v":5865802.5200000005},{"$f":"SUM(T641:AE641)","v":6064496.25502},{"$f":"SUM(AF641:AQ641)","v":6191850.6763754198}]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,17899.899999999998,-101579.1,-142692.77000000002,-59754.41,27417.1,-13639.03,-32040.44,-1787.2499999999998,46326.37,77549.39,1216.5900000000001,-9247.0300000000007,null,-36942.299999999996,-194254.18000000002,-71832,{"$f":"J644*(1+$AU644)","v":-60292.199689999994},27663.853899999995,-13761.781269999999,-32328.803959999994,-1803.3352499999996,46743.307329999996,78247.334509999986,1227.5393100000001,-9330.2532699999992,{"$f":"T644*(1+$AV$644)","v":-37718.088299999989},-198333.51777999999,-73340.471999999994,-61558.335883489992,28244.794831899992,-14050.778676669997,-33007.708843159991,-1841.2052902499995,47724.916783929992,79890.528534709985,1253.3176355099999,-9526.1885886699984,{"$f":"SUM(G644:R644)","v":-190330.68},{"$f":"SUM(T644:AE644)","v":-266662.81838999997},{"$f":"SUM(AF644:AQ644)","v":-272262.73757619003},8.9999999999999993E-3,2.1000000000000001E-2]
[null,746,null,null,"Wyoming",null,5875.1500000000005,2549.7800000000002,-396.24000000000007,2478.9,5651.9,3216.76,2498.8200000000002,2846.49,2709.64,3942.34,2125.81,1375.1200000000001,null,2284.13,-3573.4300000000003,1459.1399999999999,2501.2100999999998,5702.7670999999991,3245.7108399999997,2521.3093799999997,2872.1084099999994,2734.0267599999997,3977.8210599999998,2144.9422899999995,1387.4960799999999,{"$f":"T645*(1+$AV$645)","v":2332.0967299999998},-3648.4720299999999,1489.7819399999996,2553.7355120999996,5822.5252090999984,3313.8707676399995,2574.2568769799996,2932.4226866099989,2791.4413219599996,4061.3553022599995,2189.9860780899994,1416.6334976799997,{"$f":"SUM(G645:R645)","v":34874.47},{"$f":"SUM(T645:AE645)","v":27257.232019999996},{"$f":"SUM(AF645:AQ645)","v":27829.633892419992},8.9999999999999993E-3,2.1000000000000001E-2]
[null,747,null,null,"Total",null,23775.05,-99029.32,-143089.01,-57275.51,33069,-10422.27,-29541.62,1059.24,49036.01,81491.73,3342.4,-7871.91,null,-34658.17,-197827.61000000002,-70372.86,{"$f":"SUM(W644:W645)","v":-57790.989589999997},33366.620999999992,-10516.07043,-29807.494579999995,1068.7731599999997,49477.334089999997,82225.155569999988,3372.4815999999996,-7942.7571899999994,{"$f":"SUM(AF644:AF645)","v":-35385.991569999991},-201981.98981,-71850.690059999994,-59004.600371389992,34067.320040999992,-10736.907909029998,-30433.451966179993,1091.2173963599994,50516.358105889994,83951.883836969981,3443.3037135999994,-8109.5550909899985,{"$f":"SUM(G646:R646)","v":-155456.21000000008},{"$f":"SUM(T646:AE646)","v":-239405.58637000006},{"$f":"SUM(AF646:AQ646)","v":-244433.10368376999}]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,27308.080000000002,27101.460000000003,24681.97,28352.79,27929.960000000003,28881.55,28159.57,29127.100000000002,28909.759999999998,28745.27,24505.7,21956.240000000002,null,16354.449999999999,23803.289999999997,21356.86,{"$f":"J649*(1+$AU649)","v":28607.965109999997},28181.32964,29141.483949999998,28413.006129999998,29389.243899999998,29169.947839999997,29003.977429999999,24726.2513,22153.846160000001,{"$f":"T649*(1+$AV$649)","v":16697.893449999996},24303.159089999994,21805.354059999998,29208.732377309996,28773.137562439999,29753.455112949996,29009.679258729997,30006.418021899994,29782.516744639994,29613.060956029996,25245.502577299998,{"$f":"AE649*(1+$AV$649)","v":22619.076929359999},{"$f":"SUM(G649:R649)","v":325659.45},{"$f":"SUM(T649:AE649)","v":310301.65146000002},{"$f":"SUM(AF649:AQ649)","v":316817.98614065995},8.9999999999999993E-3,2.1000000000000001E-2]
[null,751,null,null,"Wyoming",null,317.91000000000003,315.85000000000002,282.3,312.17,301.53000000000003,318.47000000000003,315.86,323.20999999999998,308.38,319.22000000000003,346.3,332.34000000000003,null,254.17000000000002,361.08,325.38,314.97953000000001,304.24376999999998,321.33623,318.70274000000001,326.11888999999996,311.15541999999994,322.09298000000001,349.41669999999999,335.33105999999998,{"$f":"T650*(1+$AV650)","v":259.50756999999999},{"$f":"U650*(1+$AV650)","v":368.66267999999997},332.21297999999996,321.59410012999996,310.63288916999994,328.08429082999999,325.39549753999995,332.96738668999996,317.68968381999991,328.85693257999998,356.75445069999995,342.37301225999994,{"$f":"SUM(G650:R650)","v":3793.5400000000009},{"$f":"SUM(T650:AE650)","v":3844.0073200000002},{"$f":"SUM(AF650:AQ650)","v":3924.7314737199995},8.9999999999999993E-3,2.1000000000000001E-2]
[null,752,null,null,"Total",null,27625.99,27417.31,24964.27,28664.959999999999,28231.49,29200.02,28475.43,29450.31,29218.14,29064.49,24852,22288.58,null,16608.62,24164.37,21682.240000000002,{"$f":"SUM(W649:W650)","v":28922.944639999998},28485.573410000001,29462.820179999999,28731.708869999999,29715.362789999999,29481.103259999996,29326.07041,25075.668000000001,22489.177220000001,{"$f":"SUM(AF649:AF650)","v":16957.401019999998},24671.821769999995,22137.567039999998,29530.326477439998,29083.770451609998,30081.539403779996,29335.074756269998,30339.385408589995,30100.206428459995,29941.917888609998,25602.257027999996,22961.449941619998,{"$f":"SUM(G651:R651)","v":329452.99},{"$f":"SUM(T651:AE651)","v":314145.65878},{"$f":"SUM(AF651:AQ651)","v":320742.71761437994}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,109401.03,101952.70000000001,66185.81,46028.460000000006,35958.51,27100.090000000004,27624.190000000002,27235.320000000003,28215.759999999998,44889.729999999996,76211.990000000005,127488.71000000002,null,120467.31999999999,108715.83000000002,93392.63,{"$f":"J654*(1+$AU654)","v":46028.460000000006},35958.51,27100.090000000004,27624.190000000002,27235.320000000003,28215.759999999998,44889.729999999996,76211.990000000005,{"$f":"R654*(1+$AU654)","v":127488.71000000002},{"$f":"T654*(1+$AV654)","v":120467.31999999999},{"$f":"U654*(1+$AV654)","v":108715.83000000002},93392.63,46028.460000000006,35958.51,27100.090000000004,27624.190000000002,27235.320000000003,28215.759999999998,44889.729999999996,76211.990000000005,127488.71000000002,{"$f":"SUM(G654:R654)","v":718292.3},{"$f":"SUM(T654:AE654)","v":763328.54},{"$f":"SUM(AF654:AQ654)","v":763328.54},0,0]
[null,756,null,null,"Wyoming",null,10617.74,10484.950000000001,8013.3,6894.13,5349.86,2240.67,2488,2063.94,2490.63,4588.08,8497.75,13176.12,null,11710.49,10467.32,9312.64,6894.13,5349.86,2240.67,2488,2063.94,2490.63,4588.08,8497.75,{"$f":"R655*(1+$AU655)","v":13176.12},{"$f":"T655*(1+$AV655)","v":11710.49},10467.32,9312.64,6894.13,5349.86,2240.67,2488,2063.94,2490.63,4588.08,8497.75,13176.12,{"$f":"SUM(G655:R655)","v":76905.17},{"$f":"SUM(T655:AE655)","v":79279.62999999999},{"$f":"SUM(AF655:AQ655)","v":79279.62999999999},0,0]
[null,757,null,null,"Total",null,120018.77,112437.65000000001,74199.11,52922.590000000004,41308.370000000003,29340.760000000002,30112.190000000002,29299.260000000002,30706.39,49477.81,84709.74,140664.83000000002,null,132177.81,119183.15000000001,102705.27,{"$f":"SUM(W654:W655)","v":52922.590000000004},41308.370000000003,29340.760000000002,30112.190000000002,29299.260000000002,30706.39,49477.81,84709.74,140664.83000000002,{"$f":"SUM(AF654:AF655)","v":132177.81},119183.15000000002,102705.27,52922.590000000004,41308.370000000003,29340.760000000002,30112.190000000002,29299.260000000002,30706.39,49477.81,84709.74,140664.83000000002,{"$f":"SUM(G656:R656)","v":795197.4700000002},{"$f":"SUM(T656:AE656)","v":842608.17000000016},{"$f":"SUM(AF656:AQ656)","v":842608.17000000016}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,40773,27616.440000000002,21257.71,7994.1,5236.22,3809.44,3855.17,3818.96,3893.96,7234.95,34423.78,58972.46,null,60152.15,49363.74,33988.410000000003,{"$f":"J659*(1+$AU659)","v":7994.1},{"$f":"K659*(1+$AU659)","v":5236.22},{"$f":"L659*(1+$AU659)","v":3809.44},{"$f":"M659*(1+$AU659)","v":3855.17},{"$f":"N659*(1+$AU659)","v":3818.96},{"$f":"O659*(1+$AU659)","v":3893.96},{"$f":"P659*(1+$AU659)","v":7234.95},{"$f":"Q659*(1+$AU659)","v":34423.78},{"$f":"R659*(1+$AU659)","v":58972.46},{"$f":"T659*(1+$AV659)","v":60152.15},{"$f":"U659*(1+$AV659)","v":49363.74},{"$f":"V659*(1+$AV659)","v":33988.410000000003},{"$f":"W659*(1+$AV659)","v":7994.1},{"$f":"X659*(1+$AV659)","v":5236.22},{"$f":"Y659*(1+$AV659)","v":3809.44},{"$f":"Z659*(1+$AV659)","v":3855.17},{"$f":"AA659*(1+$AV659)","v":3818.96},{"$f":"AB659*(1+$AV659)","v":3893.96},{"$f":"AC659*(1+$AV659)","v":7234.95},{"$f":"AD659*(1+$AV659)","v":34423.78},{"$f":"AE659*(1+$AV659)","v":58972.46},{"$f":"SUM(G659:R659)","v":218886.19},{"$f":"SUM(T659:AE659)","v":272743.34000000003},{"$f":"SUM(AF659:AQ659)","v":272743.34000000003},0,0]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T660*(1+$AV660)","v":0},{"$f":"U660*(1+$AV660)","v":0},{"$f":"V660*(1+$AV660)","v":0},{"$f":"W660*(1+$AV660)","v":0},{"$f":"X660*(1+$AV660)","v":0},{"$f":"Y660*(1+$AV660)","v":0},{"$f":"Z660*(1+$AV660)","v":0},{"$f":"AA660*(1+$AV660)","v":0},{"$f":"AB660*(1+$AV660)","v":0},{"$f":"AC660*(1+$AV660)","v":0},{"$f":"AD660*(1+$AV660)","v":0},{"$f":"AE660*(1+$AV660)","v":0},{"$f":"SUM(G660:R660)","v":0},{"$f":"SUM(T660:AE660)","v":0},{"$f":"SUM(AF660:AQ660)","v":0},0,0]
[null,757,null,null,"Total",null,40773,27616.440000000002,21257.71,7994.1,5236.22,3809.44,3855.17,3818.96,3893.96,7234.95,34423.78,58972.46,null,60152.15,49363.74,33988.410000000003,{"$f":"SUM(W659:W660)","v":7994.1},5236.22,3809.44,3855.17,3818.96,3893.96,7234.95,34423.78,58972.46,{"$f":"SUM(AF659:AF660)","v":60152.15},49363.74,33988.410000000003,7994.1,5236.22,3809.44,3855.17,3818.96,3893.96,7234.95,34423.78,58972.46,{"$f":"SUM(G661:R661)","v":218886.19},{"$f":"SUM(T661:AE661)","v":272743.34000000003},{"$f":"SUM(AF661:AQ661)","v":272743.34000000003}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,209463.64,142417.55000000002,109964.45,87290.25,58179.23,27985.21,28337.43,28035.27,28605.73,50905.15,115024.54000000001,193471.57,null,197305.56,162024.5,111667.32,{"$f":"J664*(1+$AU664)","v":87290.25},{"$f":"K664*(1+$AU664)","v":58179.23},{"$f":"L664*(1+$AU664)","v":27985.21},{"$f":"M664*(1+$AU664)","v":28337.43},{"$f":"N664*(1+$AU664)","v":28035.27},{"$f":"O664*(1+$AU664)","v":28605.73},{"$f":"P664*(1+$AU664)","v":50905.15},{"$f":"Q664*(1+$AU664)","v":115024.54000000001},{"$f":"R664*(1+$AU664)","v":193471.57},{"$f":"T664*(1+$AV664)","v":197305.56},{"$f":"U664*(1+$AV664)","v":162024.5},{"$f":"V664*(1+$AV664)","v":111667.32},{"$f":"W664*(1+$AV664)","v":87290.25},{"$f":"X664*(1+$AV664)","v":58179.23},{"$f":"Y664*(1+$AV664)","v":27985.21},{"$f":"Z664*(1+$AV664)","v":28337.43},{"$f":"AA664*(1+$AV664)","v":28035.27},{"$f":"AB664*(1+$AV664)","v":28605.73},{"$f":"AC664*(1+$AV664)","v":50905.15},{"$f":"AD664*(1+$AV664)","v":115024.54000000001},{"$f":"AE664*(1+$AV664)","v":193471.57},{"$f":"SUM(G664:R664)","v":1079680.0200000003},{"$f":"SUM(T664:AE664)","v":1088831.76},{"$f":"SUM(AF664:AQ664)","v":1088831.76},0,0]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T665*(1+$AV665)","v":0},{"$f":"U665*(1+$AV665)","v":0},{"$f":"V665*(1+$AV665)","v":0},{"$f":"W665*(1+$AV665)","v":0},{"$f":"X665*(1+$AV665)","v":0},{"$f":"Y665*(1+$AV665)","v":0},{"$f":"Z665*(1+$AV665)","v":0},{"$f":"AA665*(1+$AV665)","v":0},{"$f":"AB665*(1+$AV665)","v":0},{"$f":"AC665*(1+$AV665)","v":0},{"$f":"AD665*(1+$AV665)","v":0},{"$f":"AE665*(1+$AV665)","v":0},{"$f":"SUM(G665:R665)","v":0},{"$f":"SUM(T665:AE665)","v":0},{"$f":"SUM(AF665:AQ665)","v":0},0,0]
[null,757,null,null,"Total",null,209463.64,142417.55000000002,109964.45,87290.25,58179.23,27985.21,28337.43,28035.27,28605.73,50905.15,115024.54000000001,193471.57,null,197305.56,162024.5,111667.32,{"$f":"SUM(W664:W665)","v":87290.25},58179.23,27985.21,28337.43,28035.27,28605.73,50905.15,115024.54000000001,193471.57,{"$f":"SUM(AF664:AF665)","v":197305.56},162024.5,111667.32,87290.25,58179.23,27985.21,28337.43,28035.27,28605.73,50905.15,115024.54000000001,193471.57,{"$f":"SUM(G666:R666)","v":1079680.0200000003},{"$f":"SUM(T666:AE666)","v":1088831.76},{"$f":"SUM(AF666:AQ666)","v":1088831.76}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J669*(1+$AU669)","v":0},0,0,0,0,0,0,0,0,{"$f":"T669*(1+$AV$669)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G669:R669)","v":0},{"$f":"SUM(T669:AE669)","v":0},{"$f":"SUM(AF669:AQ669)","v":0},-6.0000000000000001E-3,0]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T670*(1+$AV$670)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G670:R670)","v":0},{"$f":"SUM(T670:AE670)","v":0},{"$f":"SUM(AF670:AQ670)","v":0},-6.0000000000000001E-3,0]
[null,762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W669:W670)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF669:AF670)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G671:R671)","v":0},{"$f":"SUM(T671:AE671)","v":0},{"$f":"SUM(AF671:AQ671)","v":0}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G669+G664+G659+G654+G649+G644+G639+G634+G629","v":839714.02000000025},{"$f":"H669+H664+H659+H654+H649+H644+H639+H634+H629","v":708234.95},596666.47,653433.53999999992,564336.91,688914.3,504683.13999999996,539343.03,661036.3600000001,798333.54,733615.84,949323.03999999992,null,{"$f":"T669+T664+T659+T654+T649+T644+T639+T634+T629","v":883470.83999999985},{"$f":"U669+U664+U659+U654+U649+U644+U639+U634+U629","v":525082.12},{"$f":"V669+V664+V659+V654+V649+V644+V639+V634+V629","v":961259.26},{"$f":"W669+W664+W659+W654+W649+W644+W639+W634+W629","v":658100.81908999989},568541.41198999994,694646.49848000007,508752.22938999999,543727.63216000004,666465.76614999992,804588.22415000002,738314.44524999987,954514.61621999997,{"$f":"AF669+AF664+AF659+AF654+AF649+AF644+AF639+AF634+AF629","v":894139.91205999989},529474.03154999996,976475.14515,669028.30305733986,578420.20520568988,708076.94660272996,518263.46992048988,553984.88417541003,679221.11572759994,819318.39297779999,749241.86717329978,{"$f":"AQ669+AQ664+AQ659+AQ654+AQ649+AQ644+AQ639+AQ634+AQ629","v":966666.72003201989},{"$f":"SUM(G674:R674)","v":8237635.1400000006},{"$f":"SUM(T674:AE674)","v":8507463.862879999},{"$f":"SUM(AF674:AQ674)","v":8642310.9936323799}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"G670+G665+G660+G655+G650+G645+G640+G635+G630","v":79241.990000000005},{"$f":"H670+H665+H660+H655+H650+H645+H640+H635+H630","v":79084.750000000015},61806.850000000006,64933.130000000005,62655.18,61450.290000000008,58200.810000000005,59674.21,60245.079999999994,71849.13,73610.77,69297.31,null,{"$f":"T670+T665+T660+T655+T650+T645+T640+T635+T630","v":72496.36},{"$f":"U670+U665+U660+U655+U650+U645+U640+U635+U630","v":64218.189999999995},{"$f":"V670+V665+V660+V655+V650+V645+V640+V635+V630","v":74659.969999999987},65428.158959999986,63143.315279999995,61963.021099999998,58677.693810000004,60164.807349999995,60740.528889999987,72422.833729999998,74161.325900000011,69781.116669999989,{"$f":"AF670+AF665+AF660+AF655+AF650+AF645+AF640+AF635+AF630","v":73738.325119999994},65301.707619999994,75996.426929999987,66623.146009009986,64322.37823332999,63191.978254949994,59826.956183859998,61349.983431299988,61933.304366839991,73807.702536979981,75495.804811300011,70943.195059219972,{"$f":"SUM(G675:R675)","v":802049.5},{"$f":"SUM(T675:AE675)","v":797857.32169000001},{"$f":"SUM(AF675:AQ675)","v":812530.90855678974}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G631+G636+G641+G646+G651++G656+G661+G666+G671","v":918956.01},{"$f":"H631+H636+H641+H646+H651++H656+H661+H666+H671","v":787319.70000000019},{"$f":"I631+I636+I641+I646+I651++I656+I661+I666+I671","v":658473.31999999995},718366.66999999993,626992.09,750364.59,562883.95000000007,599017.24,721281.44000000006,870182.67,807226.6100000001,{"$f":"R631+R636+R641+R646+R651++R656+R661+R666+R671","v":1018620.3500000001},null,{"$f":"T631+T636+T641+T646+T651++T656+T661+T666+T671","v":955967.2},{"$f":"U631+U636+U641+U646+U651++U656+U661+U666+U671","v":589300.31000000006},{"$f":"V631+V636+V641+V646+V651++V656+V661+V666+V671","v":1035919.23},{"$f":"W631+W636+W641+W646+W651++W656+W661+W666+W671","v":723528.9780499998},631684.72726999992,756609.51958000008,567429.92320000008,603892.43951000005,727206.29503999988,877011.05788000009,812475.77115000004,1024295.7328899999,{"$f":"AF631+AF636+AF641+AF646+AF651++AF656+AF661+AF666+AF671","v":967878.23717999994},594775.73916999996,1052471.5720800001,735651.44906634977,642742.58343901986,771268.92485767999,578090.42610435002,615334.86760670994,741154.42009443976,893126.09551478003,824737.67198460002,1037609.9150912398,{"$f":"SUM(G677:R677)","v":9039684.6400000006},{"$f":"SUM(T677:AE677)","v":9305321.1845700014},{"$f":"SUM(AF677:AQ677)","v":9454841.9021891691}]
[null,769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS677/AR677","v":1.0293855986296885}]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,7899.5,9952.4399999999987,5649.17,15228.890000000001,11111.43,12330.52,10164.1,9766.48,8427.25,9603.2800000000007,9766.01,16538.03,null,5377.9400000000005,11239.59,13429.53,{"$f":"J682*(1+$AU682)","v":15426.86557},11255.878589999998,12490.81676,10296.2333,9893.4442399999989,8536.8042499999992,9728.1226399999996,9892.9681299999993,16753.024389999999,{"$f":"T682*(1+$AV$682)","v":5517.7664400000003},11531.81934,13778.69778,15827.96407482,11548.531433339998,12815.577995760001,10563.9353658,10150.673790239998,8758.7611605000002,9981.0538286400006,10150.185301379999,17188.60302414,{"$f":"SUM(G682:R682)","v":126437.09999999999},{"$f":"SUM(T682:AE682)","v":134321.21786999999},{"$f":"SUM(AF682:AQ682)","v":137813.56953462001},1.2999999999999999E-2,2.5999999999999999E-2]
[null,774,null,null,"Wyoming",null,1177.1600000000001,904.2,1006.33,1022.88,998.51,1043.67,1061.56,969.09,992.76,1059.4000000000001,1217,1081.54,null,1016.77,790.54,1245.68,1036.1774399999999,1011.4906299999999,1057.2377099999999,1075.3602799999999,981.6881699999999,1005.6658799999999,1073.1722,1232.8209999999999,1095.6000199999999,{"$f":"T683*(1+$AV$683)","v":1043.2060200000001},811.09403999999995,1278.0676800000001,1063.11805344,1037.78938638,1084.7258904599998,1103.3196472799998,1007.2120624199999,1031.8131928799999,1101.0746772,1264.8743459999998,1124.0856205199998,{"$f":"SUM(G683:R683)","v":12534.099999999999},{"$f":"SUM(T683:AE683)","v":12622.203329999998},{"$f":"SUM(AF683:AQ683)","v":12950.380616580002},1.2999999999999999E-2,2.5999999999999999E-2]
[null,775,null,null,"Total",null,9076.66,10856.64,6655.5,16251.77,12109.94,13374.19,11225.66,10735.57,9420.01,10662.68,10983.01,17619.57,null,6394.71,12030.130000000001,14675.210000000001,{"$f":"SUM(W682:W683)","v":16463.043010000001},12267.369219999999,13548.054469999999,11371.593580000001,10875.132409999998,9542.4701299999997,10801.294839999999,11125.789129999999,17848.624409999997,{"$f":"SUM(AF682:AF683)","v":6560.9724600000009},12342.91338,15056.765460000001,16891.082128260001,12586.320819719998,13900.303886220001,11667.255013079999,11157.885852659998,9790.5743533799996,11082.128505840001,11415.05964738,18312.68864466,{"$f":"SUM(G684:R684)","v":138971.19999999998},{"$f":"SUM(T684:AE684)","v":146943.42120000001},{"$f":"SUM(AF684:AQ684)","v":150763.9501512}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,4067805.59,3884635.15,1907845.79,1690052.14,1038946.7,492656.82,546518.07999999996,514590.93,593927.76,1685278.4000000001,2416156.1199999996,4495260.41,null,4403052.32,3906507.5700000003,3189577.48,{"$f":"J687*(1+$AU687)","v":1695122.2964199998},1042063.5400999999,494134.79045999993,548157.63423999993,516134.70278999995,595709.54327999998,1690334.2352,2423404.5883599995,4508746.19123,{"$f":"T687*(1+$AV$687)","v":4491113.3664000006},3984637.7214000002,3253369.0296,1729024.7423483997,1062904.8109019999,504017.48626919993,559120.7869247999,526457.39684579999,607623.7341456,1724140.9199040001,2471872.6801271993,4598921.1150545999,{"$f":"SUM(G687:R687)","v":23333673.890000001},{"$f":"SUM(T687:AE687)","v":25012944.892080002},{"$f":"SUM(AF687:AQ687)","v":25513203.7899216},3.0000000000000001E-3,0.02]
[null,779,null,null,"Wyoming",null,33479.83,37599.93,24057.18,22512.84,19361.5,11995.300000000001,11777.12,13690.08,12707.29,15606.68,19937.43,21841.24,null,21380.34,24279.510000000002,20552.34,22580.378519999998,19419.584499999997,12031.285899999999,11812.451359999999,13731.150239999999,12745.41187,15653.500039999999,19997.242289999998,21906.763719999999,{"$f":"T688*(1+$AV$688)","v":21807.946800000002},24765.100200000001,20963.3868,23031.986090399998,19807.976189999998,12271.911617999998,12048.700387199999,14005.773244799999,13000.320107400001,15966.570040799999,20397.187135799999,22344.898994399999,{"$f":"SUM(G688:R688)","v":244566.41999999995},{"$f":"SUM(T688:AE688)","v":216089.95843999999},{"$f":"SUM(AF688:AQ688)","v":220411.75760879996},3.0000000000000001E-3,0.02]
[null,780,null,null,"Total",null,4101285.42,3922235.08,1931902.97,1712564.98,1058308.2,504652.12,558295.19999999995,528281.01,606635.05000000005,1700885.08,2436093.5499999998,4517101.6500000004,null,4424432.66,3930787.08,3210129.82,{"$f":"SUM(W687:W688)","v":1717702.6749399998},1061483.1245999997,506166.07635999995,559970.08559999987,529865.85303,608454.95514999994,1705987.7352400001,2443401.8306499994,4530652.9549500002,{"$f":"SUM(AF687:AF688)","v":4512921.3132000007},4009402.8216000004,3274332.4164,1752056.7284387997,1082712.787092,516289.39788719994,571169.4873119999,540463.17009060003,620624.05425299995,1740107.4899448,2492269.8672629991,4621266.0140490001,{"$f":"SUM(G689:R689)","v":23578240.310000002},{"$f":"SUM(T689:AE689)","v":25229034.85052},{"$f":"SUM(AF689:AQ689)","v":25733615.547530405}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,157022.16,-123466.05,18560.53,39483.21,54922.77,8574.6999999999989,39689.93,43251.16,143520.78,45986.18,117399.18,117061.13,null,38619.07,10433.89,100331.48,{"$f":"J692*(1+$AU692)","v":39680.626049999992},55197.383849999991,8617.5734999999986,39888.379649999995,43467.415800000002,144238.38389999999,46216.110899999992,117986.17589999999,117646.43565,{"$f":"T692*(1+$AV$692)","v":39082.49884},10559.096679999999,101535.45775999999,40156.793562599989,55859.752456199989,8720.9843819999987,40367.040205799996,43989.0247896,145969.24450679999,46770.704230799995,119402.01001079999,119058.1928778,{"$f":"SUM(G692:R692)","v":662005.68000000005},{"$f":"SUM(T692:AE692)","v":762322.92519999994},{"$f":"SUM(AF692:AQ692)","v":771470.8003023999},5.0000000000000001E-3,1.2E-2]
[null,784,null,null,"Wyoming",null,5509.84,-4706.28,260.83,1214.33,139.26,265.37,187.41,1500.84,4725.9800000000005,719.75,3853.9900000000002,3881.88,null,210.53,407.78000000000003,2493.5500000000002,1220.4016499999998,139.95629999999997,266.69684999999998,188.34704999999997,1508.3441999999998,4749.6099000000004,723.34874999999988,3873.2599499999997,3901.2893999999997,{"$f":"T693*(1+$AV$693)","v":213.05636000000001},412.67336000000006,2523.4726000000001,1235.0464697999998,141.63577559999996,269.89721220000001,190.60721459999996,1526.4443303999999,4806.6052188000003,732.02893499999993,3919.7390693999996,3948.1048727999996,{"$f":"SUM(G693:R693)","v":17553.2},{"$f":"SUM(T693:AE693)","v":19683.11405},{"$f":"SUM(AF693:AQ693)","v":19919.311418599998},5.0000000000000001E-3,1.2E-2]
[null,785,null,null,"Total",null,162532,-128172.33,18821.36,40697.54,55062.03,8840.07,39877.340000000004,44752,148246.76,46705.93,121253.17,120943.01000000001,null,38829.599999999999,10841.67,102825.03,{"$f":"SUM(W692:W693)","v":40901.027699999991},55337.340149999989,8884.2703499999989,40076.726699999992,44975.76,148987.9938,46939.45964999999,121859.43584999998,121547.72504999999,{"$f":"SUM(AF692:AF693)","v":39295.555200000003},10971.770039999999,104058.93035999998,41391.840032399989,56001.388231799989,8990.8815941999983,40557.647420399997,45515.469120000002,150775.84972559998,47502.733165799997,123321.7490802,123006.2977506,{"$f":"SUM(G694:R694)","v":679558.88},{"$f":"SUM(T694:AE694)","v":782006.03925000003},{"$f":"SUM(AF694:AQ694)","v":791390.11172099994}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J697*(1+$AU697)","v":0},0,0,0,0,0,0,0,0,{"$f":"T697*(1+$AV$697)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G697:R697)","v":0},{"$f":"SUM(T697:AE697)","v":0},{"$f":"SUM(AF697:AQ697)","v":0},-3.0000000000000001E-3,3.0000000000000001E-3]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T698*(1+$AV$698)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G698:R698)","v":0},{"$f":"SUM(T698:AE698)","v":0},{"$f":"SUM(AF698:AQ698)","v":0},-3.0000000000000001E-3,3.0000000000000001E-3]
[null,790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W697:W698)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF697:AF698)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G699:R699)","v":0},{"$f":"SUM(T699:AE699)","v":0},{"$f":"SUM(AF699:AQ699)","v":0}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G682+G687+G692+G697","v":4232727.25},{"$f":"H682+H687+H692+H697","v":3771121.54},1932055.49,1744764.2399999998,1104980.8999999999,513562.04000000004,596372.11,567608.57000000007,745875.79,1740867.86,2543321.3099999996,{"$f":"R682+R687+R692+R697","v":4628859.57},null,{"$f":"T682+T687+T692+T697","v":4447049.330000001},{"$f":"U682+U687+U692+U697","v":3928181.0500000003},{"$f":"V682+V687+V692+V697","v":3303338.4899999998},{"$f":"W682+W687+W692+W697","v":1750229.7880399998},1108516.8025400001,515243.18071999995,598342.24718999991,569495.56282999995,748484.73143000004,1746278.4687399999,2551283.7323899996,4643145.6512700003,{"$f":"AF682+AF687+AF692+AF697","v":4535713.6316800006},4006728.63742,3368683.1851400002,1785009.4999858197,1130313.0947915399,525554.04864695994,610051.76249639993,580597.09542564,762351.73981289996,1780892.6779634401,2601424.8754393789,4735167.9109565401,{"$f":"SUM(G702:R702)","v":24122116.669999998},{"$f":"SUM(T702:AE702)","v":25909589.035150006},{"$f":"SUM(AF702:AQ702)","v":26422488.15975862}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"G683+G688+G693+G698","v":40166.83},{"$f":"H683+H688+H693+H698","v":33797.85},25324.340000000004,24750.050000000003,20499.269999999997,13304.340000000002,13026.09,16160.01,18426.030000000002,17385.830000000002,25008.420000000002,{"$f":"R683+R688+R693+R698","v":26804.660000000003},null,{"$f":"T683+T688+T693+T698","v":22607.64},{"$f":"U683+U688+U693+U698","v":25477.83},{"$f":"V683+V688+V693+V698","v":24291.57},24836.957609999998,20571.031429999999,13355.220459999999,13076.15869,16221.182609999998,18500.68765,17450.020990000001,25103.323239999998,26903.653140000002,{"$f":"AF683+AF688+AF693+AF698","v":23064.209180000002},25988.867600000001,24764.927080000001,25330.150613639998,20987.401351979999,13626.534720659998,13342.627249079998,16539.42963762,18838.738519080001,17799.673652999998,25581.800551199998,27417.089487719997,{"$f":"SUM(G703:R703)","v":274653.72000000003},{"$f":"SUM(T703:AE703)","v":248395.27582000001},{"$f":"SUM(AF703:AQ703)","v":253281.44964397995}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G684+G689+G694+G699","v":4272894.08},{"$f":"H684+H689+H694+H699","v":3804919.39},1957379.83,1769514.29,1125480.17,526866.38,609398.19999999995,583768.57999999996,764301.82000000007,1758253.69,2568329.7299999995,{"$f":"R684+R689+R694+R699","v":4655664.2300000004},null,{"$f":"T684+T689+T694+T699","v":4469656.97},{"$f":"U684+U689+U694+U699","v":3953658.88},{"$f":"V684+V689+V694+V699","v":3327630.0599999996},{"$f":"W684+W689+W694+W699","v":1775066.7456499997},1129087.8339699998,528598.40117999993,611418.40587999986,585716.74543999997,766985.41907999991,1763728.4897300003,2576387.0556299994,4670049.3044099994,{"$f":"AF684+AF689+AF694+AF699","v":4558777.8408600008},4032717.50502,3393448.11222,1810339.6505994599,1151300.4961435199,539180.58336762001,623394.38974547992,597136.52506326011,781190.47833197995,1798692.3516164401,2627006.6759905792,4762585.0004442595,{"$f":"SUM(G705:R705)","v":24396770.390000001},{"$f":"SUM(T705:AE705)","v":26157984.310969997},{"$f":"SUM(AF705:AQ705)","v":26675769.609402597}]
[null,797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS705/AR705","v":1.0721904536057731}]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B709+1","v":801},null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J710*(1+$AU710)","v":0},0,0,0,0,0,0,0,0,{"$f":"T710*(1+$AV$710)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G710:R710)","v":0},{"$f":"SUM(T710:AE710)","v":0},{"$f":"SUM(AF710:AQ710)","v":0},0,0]
[null,{"$f":"+B710+1","v":802},null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T711*(1+$AV$711)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G711:R711)","v":0},{"$f":"SUM(T711:AE711)","v":0},{"$f":"SUM(AF711:AQ711)","v":0},0,0]
[null,803,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W710:W711)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF710:AF711)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G712:R712)","v":0},{"$f":"SUM(T712:AE712)","v":0},{"$f":"SUM(AF712:AQ712)","v":0}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,2411034.4800000004,1931469.51,2367590.4900000002,2072041.1799999981,1899078.9100000006,2177659.2399999993,1838094.4300000002,1846962.6100000003,2495691.83,1802072.7099999988,1810055.8199999996,1450690.5300000014,null,2352144.37,2053873.6199999992,1806838.8500000003,{"$f":"J714*(1+$AU714)","v":2080329.3447199981},1906675.2256400005,2186369.8769599991,1845446.8077200002,1854350.4604400003,2505674.5973200002,1809281.0008399987,1817296.0432799996,1456493.2921200015,{"$f":"T714*(1+$AV$714)","v":2382722.2468099999},2080573.977059999,1830327.75505,2107373.6262013577,1931462.0035733203,2214792.6853604787,1869437.6162203599,1878457.0164257202,2538248.3670851598,1832801.6538509184,1840920.8918426395,1475427.7049175615,{"$f":"SUM(G714:R714)","v":24102441.739999998},{"$f":"SUM(T714:AE714)","v":23674773.489039999},{"$f":"SUM(AF714:AQ714)","v":23982545.544397514},4.0000000000000001E-3,1.2999999999999999E-2]
[null,806,null,null,"Wyoming",null,145803.70000000001,144987.29,140895.50999999998,120190.73,126979.36,126741.72,111383.66,126712.48,131151.61000000002,131538.12,121385.81,90535.3,null,136103.6,148481.51999999999,124212.74,120671.49291999999,127487.27744000001,127248.68688000001,111829.19464,127219.32991999999,131676.21644000002,132064.27247999999,121871.35324,90897.441200000001,{"$f":"T715*(1+$AV$715)","v":137872.94680000001},150411.77975999998,125827.50562,122240.22232795997,129144.61204671999,128902.91980943999,113282.97417031998,128873.18120895997,133388.00725372002,133781.10802223996,123455.68083211998,92079.107935599997,{"$f":"SUM(G715:R715)","v":1518305.2900000003},{"$f":"SUM(T715:AE715)","v":1499763.1251600003},{"$f":"SUM(AF715:AQ715)","v":1519260.04578708},4.0000000000000001E-3,1.2999999999999999E-2]
[null,807,null,null,"Total",null,{"$f":"SUM(G714:G715)","v":2556838.1800000006},{"$f":"SUM(H714:H715)","v":2076456.8},2508486,2192231.9099999983,2026058.2700000007,2304400.9599999995,1949478.09,1973675.0900000003,2626843.44,1933610.8299999987,1931441.6299999997,1541225.8300000015,null,{"$f":"SUM(T714:T715)","v":2488247.9700000002},2202355.1399999992,1931051.5900000003,{"$f":"SUM(W714:W715)","v":2201000.8376399982},2034162.5030800006,2313618.563839999,1957276.0023600003,1981569.7903600002,2637350.8137600003,1941345.2733199988,1939167.3965199997,1547390.7333200015,{"$f":"SUM(AF714:AF715)","v":2520595.19361},2230985.7568199988,1956155.26067,2229613.8485293179,2060606.6156200403,2343695.6051699189,1982720.5903906799,2007330.1976346802,2671636.3743388797,1966582.7618731584,1964376.5726747594,1567506.8128531615,{"$f":"SUM(G716:R716)","v":25620747.030000001},{"$f":"SUM(T716:AE716)","v":25174536.614200003},{"$f":"SUM(AF716:AQ716)","v":25501805.590184595}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-262465.08999999997,-260968.81000000003,-262465.08999999997,-262036.13999999998,-272450.17,-262853.53000000003,-264311.73000000004,-264087.69,-267079.86,-266939.25,-267090.74,-280174.06,null,-285098.87,-282835.07,-284397.53000000003,{"$f":"J718*(1+$AU718)","v":-262036.13999999998},-272450.17,-262853.53000000003,-264311.73000000004,-264087.69,-267079.86,-266939.25,-267090.74,-280174.06,{"$f":"T718*(1+$AV$718)","v":-285098.87},-282835.07,-284397.53000000003,-262036.13999999998,-272450.17,-262853.53000000003,-264311.73000000004,-264087.69,-267079.86,-266939.25,-267090.74,-280174.06,{"$f":"SUM(G718:R718)","v":-3192922.1599999997},{"$f":"SUM(T718:AE718)","v":-3259354.64},{"$f":"SUM(AF718:AQ718)","v":-3259354.64},0,0]
[null,810,null,null,"Wyoming",null,-9209.7800000000007,-9157.2800000000007,-9209.7800000000007,-9110.5300000000007,-9530.9600000000009,-9223.41,-9331.2199999999993,-9493.26,-9343.09,-9423.99,-9200.5,-9651.18,null,-9668.36,-11325.16,-9614.18,-9110.5300000000007,-9530.9600000000009,-9223.41,-9331.2199999999993,-9493.26,-9343.09,-9423.99,-9200.5,-9651.18,{"$f":"T719*(1+$AV$719)","v":-9668.36},-11325.16,-9614.18,-9110.5300000000007,-9530.9600000000009,-9223.41,-9331.2199999999993,-9493.26,-9343.09,-9423.99,-9200.5,-9651.18,{"$f":"SUM(G719:R719)","v":-111884.98000000001},{"$f":"SUM(T719:AE719)","v":-114915.84},{"$f":"SUM(AF719:AQ719)","v":-114915.84},0,0]
[null,811,null,null,"Total",null,-271674.87,-270126.09000000003,-271674.87,-271146.67,-281981.13,-272076.94,-273642.95,-273580.95,-276422.95,-276363.24,-276291.24,-289825.24,null,-294767.23,-294160.23,-294011.71000000002,{"$f":"SUM(W718:W719)","v":-271146.67},-281981.13,-272076.94,-273642.95,-273580.95,-276422.95,-276363.24,-276291.24,-289825.24,{"$f":"SUM(AF718:AF719)","v":-294767.23},-294160.23,-294011.71000000002,-271146.67,-281981.13,-272076.94,-273642.95,-273580.95,-276422.95,-276363.24,-276291.24,-289825.24,{"$f":"SUM(G720:R720)","v":-3304807.1400000006},{"$f":"SUM(T720:AE720)","v":-3374270.4800000004},{"$f":"SUM(AF720:AQ720)","v":-3374270.4800000004}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,110889.72,202401.58,84028.07,228041.97000000003,154136.95000000001,304654.18,90199.44,105548.86,287362.02,41614.19,134066.69,196652.39,null,85120.430000000008,175451.96,146317.33000000002,{"$f":"J722*(1+$AU722)","v":230778.47364000004},155986.59340000001,308310.03016000002,91281.833280000006,106815.44632,290810.36424000002,42113.560280000005,135675.49028,199012.21868000002,{"$f":"T722*(1+$AV$722)","v":86737.718169999993},178785.54723999999,149097.35927000002,235163.26463916001,158950.3386746,314167.92073304002,93016.18811232,108844.93980008,296335.76116056001,42913.717925320001,138253.32459531998,202793.45083491999,{"$f":"SUM(G722:R722)","v":1939596.06},{"$f":"SUM(T722:AE722)","v":1967673.7302800003},{"$f":"SUM(AF722:AQ722)","v":2005059.5311553197},1.2E-2,1.9E-2]
[null,814,null,null,"Wyoming",null,7119.57,7624.38,5499.51,15336.33,7081.1100000000006,12760.56,4710.5200000000004,5624.63,16522.63,3527.9300000000003,5987.07,31146.18,null,9505.14,11155.1,6362.08,15520.365960000001,7166.0833200000006,12913.68672,4767.0462400000006,5692.1255600000004,16720.901560000002,3570.2651600000004,6058.9148399999995,31519.934160000001,{"$f":"T723*(1+$AV$723)","v":9685.7376599999989},11367.046899999999,6482.9595199999994,15815.25291324,7302.2389030799995,13159.046767679998,4857.6201185600003,5800.2759456399999,17038.598689639999,3638.1001980400001,6174.0342219599988,32118.812909039996,{"$f":"SUM(G723:R723)","v":122940.42000000001},{"$f":"SUM(T723:AE723)","v":130951.64352},{"$f":"SUM(AF723:AQ723)","v":133439.72474687998},1.2E-2,1.9E-2]
[null,815,null,null,"Total",null,118009.29000000001,210025.96,89527.58,243378.30000000002,161218.06,317414.74,94909.96,111173.49,303884.65000000002,45142.12,140053.76000000001,227798.57,null,94625.57,186607.06,152679.41,{"$f":"SUM(W722:W723)","v":246298.83960000004},163152.67672000002,321223.71688000002,96048.879520000002,112507.57188,307531.26580000005,45683.825440000008,141734.40512000001,230532.15284000002,{"$f":"SUM(AF722:AF723)","v":96423.455829999992},190152.59413999997,155580.31879000002,250978.51755240001,166252.57757768,327326.96750072,97873.808230880008,114645.21574571999,313374.35985020001,46551.818123360004,144427.35881727998,234912.26374395998,{"$f":"SUM(G724:R724)","v":2062536.48},{"$f":"SUM(T724:AE724)","v":2098625.3738000002},{"$f":"SUM(AF724:AQ724)","v":2138499.2559022}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,53412.46,88661.9,-202013.59,55672.229999999996,45791.939999999995,55654.939999999995,60297.740000000005,62993.04,53332.83,62041.2,56854.04,3670.26,null,56883.479999999996,83431.76999999999,57117.09,{"$f":"J726*(1+$AU726)","v":56451.641219999998},46433.027159999998,56434.109159999993,61141.908360000009,63874.942560000003,54079.48962,62909.7768,57649.99656,3721.6436400000002,{"$f":"T726*(1+$AV$726)","v":58021.149599999997},85100.405399999989,58259.431799999998,57580.674044399995,47361.687703199997,57562.791343199991,62364.746527200012,65152.441411200001,55161.079412400002,64167.972335999999,58802.9964912,3796.0765128000003,{"$f":"SUM(G726:R726)","v":396368.99},{"$f":"SUM(T726:AE726)","v":660128.87508000003},{"$f":"SUM(AF726:AQ726)","v":673331.45258159994},1.4E-2,0.02]
[null,818,null,null,"Wyoming",null,1874.22,3111.11,-7088.56,1935.6200000000001,1601.91,1952.91,2128.7400000000002,2264.44,1865.71,2190.3000000000002,1958.46,126.43,null,1929.05,3340.7400000000002,1930.8700000000001,1962.7186800000002,1624.3367400000002,1980.2507400000002,2158.5423600000004,2296.1421599999999,1891.8299400000001,2220.9642000000003,1985.87844,128.20001999999999,{"$f":"T727*(1+$AV$727)","v":1967.6310000000001},3407.5548000000003,1969.4874000000002,2001.9730536000002,1656.8234748000002,2019.8557548000001,2201.7132072000004,2342.0650031999999,1929.6665388000001,2265.3834840000004,2025.5960087999999,130.76402039999999,{"$f":"SUM(G727:R727)","v":13921.29},{"$f":"SUM(T727:AE727)","v":23449.523279999998},{"$f":"SUM(AF727:AQ727)","v":23918.513745600005},1.4E-2,0.02]
[null,819,null,null,"Total",null,55286.68,91773.01,-209102.15,57607.85,47393.85,57607.85,62426.48,65257.48,55198.54,64231.5,58812.5,3796.69,null,58812.53,86772.51,59047.96,{"$f":"SUM(W726:W727)","v":58414.359899999996},48057.363899999997,58414.359899999996,63300.450720000008,66171.084719999999,55971.319560000004,65130.741000000002,59635.875,3849.8436600000005,{"$f":"SUM(AF726:AF727)","v":59988.780599999998},88507.960199999987,60228.919199999997,59582.647097999994,49018.511178000001,59582.647097999994,64566.459734400014,67494.506414400006,57090.745951200006,66433.355819999997,60828.592499999999,3926.8405332000002,{"$f":"SUM(G728:R728)","v":410290.28},{"$f":"SUM(T728:AE728)","v":683578.39835999999},{"$f":"SUM(AF728:AQ728)","v":697249.96632719995}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J730*(1+$AU730)","v":0},0,0,0,0,0,0,0,0,{"$f":"T730*(1+$AV$730)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G730:R730)","v":0},{"$f":"SUM(T730:AE730)","v":0},{"$f":"SUM(AF730:AQ730)","v":0},1.6E-2,1.7999999999999999E-2]
[null,822,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T731*(1+$AV$731)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G731:R731)","v":0},{"$f":"SUM(T731:AE731)","v":0},{"$f":"SUM(AF731:AQ731)","v":0},1.6E-2,1.7999999999999999E-2]
[null,823,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W730:W731)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF730:AF731)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G732:R732)","v":0},{"$f":"SUM(T732:AE732)","v":0},{"$f":"SUM(AF732:AQ732)","v":0}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J734*(1+$AU734)","v":0},{"$f":"K734*(1+$AU734)","v":0},0,0,0,0,0,0,0,{"$f":"T734*(1+$AV$734)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G734:R734)","v":0},{"$f":"SUM(T734:AE734)","v":0},{"$f":"SUM(AF734:AQ734)","v":0},3.2000000000000001E-2,3.5999999999999997E-2]
[null,826,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T735*(1+$AV$735)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G735:R735)","v":0},{"$f":"SUM(T735:AE735)","v":0},{"$f":"SUM(AF735:AQ735)","v":0},3.2000000000000001E-2,3.5999999999999997E-2]
[null,827,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T734:T735)","v":0},0,0,{"$f":"SUM(W734:W735)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF734:AF735)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G736:R736)","v":0},{"$f":"SUM(T736:AE736)","v":0},{"$f":"SUM(AF736:AQ736)","v":0}]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J738*(1+$AU738)","v":0},0,0,0,0,0,0,0,0,{"$f":"T738*(1+$AV$738)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G738:R738)","v":0},{"$f":"SUM(T738:AE738)","v":0},{"$f":"SUM(AF738:AQ738)","v":0},8.0000000000000002E-3,0.02]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T739*(1+$AV$739)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G739:R739)","v":0},{"$f":"SUM(T739:AE739)","v":0},{"$f":"SUM(AF739:AQ739)","v":0},8.0000000000000002E-3,0.02]
[null,831,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T738:T739)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF738:AF739)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G740:R740)","v":0},{"$f":"SUM(T740:AE740)","v":0},{"$f":"SUM(AF740:AQ740)","v":0}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J742*(1+$AU742)","v":0},0,0,0,0,0,0,0,0,{"$f":"T742*(1+$AV$742)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G742:R742)","v":0},{"$f":"SUM(T742:AE742)","v":0},{"$f":"SUM(AF742:AQ742)","v":0},6.0000000000000001E-3,1.2999999999999999E-2]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T743*(1+$AV$743)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G743:R743)","v":0},{"$f":"SUM(T743:AE743)","v":0},{"$f":"SUM(AF743:AQ743)","v":0},6.0000000000000001E-3,1.2999999999999999E-2]
[null,835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T742:T743)","v":0},0,0,{"$f":"SUM(W742:W743)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF742:AF743)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G744:R744)","v":0},{"$f":"SUM(T744:AE744)","v":0},{"$f":"SUM(AF744:AQ744)","v":0}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,168469.74,90551.890000000014,180080.48,142877.53,137995.40000000002,82510.73,170837.29,104141.65000000001,153393.96000000002,172667.22,121918.66999999998,177648.6,null,163037.59,151924.01999999999,153801.9,{"$f":"J746*(1+$AU746)","v":143591.91764999999},138685.37700000001,82923.283649999983,171691.47644999999,104662.35825,154160.92980000001,173530.55609999999,122528.26334999996,178536.84299999999,{"$f":"T746*(1+$AV$746)","v":164667.96590000001},153443.26019999999,155339.91899999999,145027.83682649999,140072.23076999999,83752.516486499982,173408.39121449998,105708.98183250001,155702.53909800001,175265.861661,123753.54598349996,180322.21143,{"$f":"SUM(G746:R746)","v":1703093.16},{"$f":"SUM(T746:AE746)","v":1739074.5152499997},{"$f":"SUM(AF746:AQ746)","v":1756465.2604024999},5.0000000000000001E-3,0.01]
[null,838,null,null,"Wyoming",null,3155.94,2454.6799999999998,3592.0600000000004,2969.61,2954.19,1808.45,4696.4400000000005,3512.1400000000003,3695.09,3746.11,3538.88,3797.23,null,3786.04,4313.67,3776.14,2984.4580499999997,2968.9609499999997,1817.4922499999998,4719.9222,3529.7006999999999,3713.5654499999996,3764.8405499999999,3556.5743999999995,3816.2161499999997,{"$f":"T747*(1+$AV$747)","v":3823.9004},4356.8067000000001,3813.9013999999997,3014.3026304999999,2998.6505594999999,1835.6671724999999,4767.1214220000002,3564.997707,3750.7011044999995,3802.4889555,3592.1401439999995,3854.3783114999997,{"$f":"SUM(G747:R747)","v":39920.820000000007},{"$f":"SUM(T747:AE747)","v":42747.580699999999},{"$f":"SUM(AF747:AQ747)","v":43175.056506999994},5.0000000000000001E-3,0.01]
[null,839,null,null,"Total",null,171625.68,93006.57,183672.54,145847.13999999998,140949.59000000003,84319.18,175533.73,107653.79000000001,157089.05000000002,176413.33,125457.54999999999,181445.83000000002,null,{"$f":"SUM(T746:T747)","v":166823.63},156237.69,157578.04,146576.37569999998,141654.33795000002,84740.775899999979,176411.39864999999,108192.05895000001,157874.49525000001,177295.39664999998,126084.83774999996,182353.05914999999,{"$f":"SUM(AF746:AF747)","v":168491.86630000002},157800.06689999998,159153.8204,148042.13945699998,143070.8813295,85588.183658999988,178175.51263649997,109273.97953950001,159453.24020250002,179068.35061650001,127345.68612749997,184176.58974150001,{"$f":"SUM(G748:R748)","v":1743013.9800000002},{"$f":"SUM(T748:AE748)","v":1781822.09595},{"$f":"SUM(AF748:AQ748)","v":1799640.3169094999}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,79460.760000000009,83160.87000000001,82226.73000000001,80760.97,80846.559999999998,83075.27,82614.69,82124.180000000008,83300.340000000011,82905.26999999999,80185.320000000007,88837.85,null,81413.149999999994,81841.06,86322.48000000001,{"$f":"J750*(1+$AU750)","v":82699.23328},82786.877439999997,85069.076480000003,84597.44256000001,84095.16032000001,85299.54816000002,84894.996479999987,82109.767680000004,90969.958400000003,{"$f":"T750*(1+$AV$750)","v":82390.107799999998},82823.152719999998,87358.349760000012,83691.624079360001,83780.319969279997,86089.905397759998,85612.611870720008,85104.302243840008,86323.142737920018,85913.736437759988,83095.084892160012,92061.597900799999,{"$f":"SUM(G750:R750)","v":989498.81000000017},{"$f":"SUM(T750:AE750)","v":1012098.7508},{"$f":"SUM(AF750:AQ750)","v":1024243.9358095999},2.4E-2,1.2E-2]
[null,842,null,null,"Wyoming",null,2770.34,2882.29,2867.4,2789.14,2828.21,2878.23,2898.08,2933.28,2914.04,2908.35,2725.98,3060.2000000000003,null,2743.11,3256.02,2900.42,2856.0793599999997,2896.0870399999999,2947.3075200000003,2967.6339199999998,3003.6787200000003,2983.97696,2978.1504,2791.4035200000003,3133.6448000000005,{"$f":"T751*(1+$AV$751)","v":2776.0273200000001},3295.0922399999999,2935.2250400000003,2890.3523123199998,2930.8400844799999,2982.6752102400005,3003.2455270399996,3039.7228646400004,3019.7846835199998,3013.8882048,2824.9003622400005,3171.2485376000004,{"$f":"SUM(G751:R751)","v":34455.54},{"$f":"SUM(T751:AE751)","v":35457.512239999996},{"$f":"SUM(AF751:AQ751)","v":35883.002386880005},2.4E-2,1.2E-2]
[null,843,null,null,"Total",null,82231.100000000006,86043.16,85094.13,83550.11,83674.77,85953.5,85512.77,85057.46,86214.38,85813.62,82911.3,91898.05,null,{"$f":"SUM(T750:T751)","v":84156.26},85097.08,89222.900000000009,85555.312640000004,85682.964479999995,88016.384000000005,87565.076480000003,87098.839040000006,88283.52512000002,87873.146879999986,84901.171200000012,94103.603199999998,{"$f":"SUM(AF750:AF751)","v":85166.135119999992},86118.244959999996,90293.574800000017,86581.97639168,86711.160053760002,89072.580608000004,88615.857397760003,88144.025108480011,89342.927421440021,88927.624642559982,85919.985254400017,95232.846438399996,{"$f":"SUM(G752:R752)","v":1023954.3500000001},{"$f":"SUM(T752:AE752)","v":1047556.26304},{"$f":"SUM(AF752:AQ752)","v":1060126.93819648}]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J754*(1+$AU754)","v":0},0,0,0,0,0,0,0,0,{"$f":"T754*(1+$AV$754)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G754:R754)","v":0},{"$f":"SUM(T754:AE754)","v":0},{"$f":"SUM(AF754:AQ754)","v":0},-4.0000000000000001E-3,8.0000000000000002E-3]
[null,846,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T755*(1+$AV$755)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G755:R755)","v":0},{"$f":"SUM(T755:AE755)","v":0},{"$f":"SUM(AF755:AQ755)","v":0},-4.0000000000000001E-3,8.0000000000000002E-3]
[null,847,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T754:T755)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF754:AF755)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G756:R756)","v":0},{"$f":"SUM(T756:AE756)","v":0},{"$f":"SUM(AF756:AQ756)","v":0}]
[null,{"$f":"+B756+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G710:G756)/2","v":2712316.06},2287179.41,2386003.2300000004,2451468.6399999987,2177313.4100000006,2577619.2899999996,2094218.08,2069236.3600000003,2952807.11,2028848.1599999988,2062385.4999999991,{"$f":"SUM(R710:R756)/2","v":1756339.7300000014},null,{"$f":"SUM(T710:T756)/2","v":2597898.7300000004},{"$f":"SUM(U710:U756)/2","v":2422909.2499999986},2095568.1900000002,{"$f":"SUM(W710:W756)/2","v":2466699.0554799978},2190728.7161300005,2593936.8605199987,2106958.8577299998,2081958.3949500003,2970588.4694899996,2040965.1432899984,2075232.4455900001,1768404.1521700011,{"$f":"SUM(AF710:AF756)/2","v":2635898.2014600006},2459404.3930199984,2127400.1838599998,2503652.4590283982,2223678.6157589802,2633189.0440356391,2138309.2783902199,2113306.9744427805,3014474.6977642197,2071200.6710755783,2106606.9553739391,1795930.1133102218,{"$f":"SUM(G759:R759)","v":27555734.98},{"$f":"SUM(T759:AE759)","v":27411848.265349995},{"$f":"SUM(AF759:AQ759)","v":27823051.587519977}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G754+G750+G746+G742+G738+G734+G730+G726+G722+G718+G714+G710","v":2560802.0700000003},2135276.94,2249447.0900000003,2317357.7399999979,2045399.5900000008,2440700.8299999991,1977731.86,1937682.6500000004,2806001.12,1894361.3399999989,1935989.7999999996,{"$f":"+R754+R750+R746+R742+R738+R734+R730+R726+R722+R718+R714+R710","v":1637325.5700000015},null,{"$f":"+T754+T750+T746+T742+T738+T734+T730+T726+T722+T718+T714+T710","v":2453500.15},{"$f":"+U754+U750+U746+U742+U738+U734+U730+U726+U722+U718+U714+U710","v":2263687.3599999989},1966000.1200000003,{"$f":"+W754+W750+W746+W742+W738+W734+W730+W726+W722+W718+W714+W710","v":2331814.470509998},2058116.9306400006,2456252.8464099988,1989847.7383700002,1949710.6778900004,2822945.0691400003,1905790.6404999988,1948168.8211499997,1648559.8958400015,{"$f":"+AF754+AF750+AF746+AF742+AF738+AF734+AF730+AF726+AF722+AF718+AF714+AF710","v":2489440.3182799998},2297891.272619999,1995985.2848800002,2366800.8857907779,2089176.4106904003,2493512.2893209788,2019527.8239451,1979179.9917133402,2864691.0294940397,1934123.6922109984,1977735.1038048195,1674226.9815960815,{"$f":"SUM(G760:R760)","v":25938076.599999998},{"$f":"SUM(T760:AE760)","v":25794394.720449995},{"$f":"SUM(AF760:AQ760)","v":26182291.084346537}]
[null,852,null,"Total Wyoming Distribution",null,null,{"$f":"+G755+G751+G747+G743+G739+G735+G731+G727+G723+G719+G715+G711","v":151513.99000000002},151902.47,136556.13999999998,134110.9,131913.82,136918.46,116486.22,131553.71,146805.99000000002,134486.82,126395.7,{"$f":"+R755+R751+R747+R743+R739+R735+R731+R727+R723+R719+R715+R711","v":119014.16},null,{"$f":"+T755+T751+T747+T743+T739+T735+T731+T727+T723+T719+T715+T711","v":144398.58000000002},{"$f":"+U755+U751+U747+U743+U739+U735+U731+U727+U723+U719+U715+U711","v":159221.88999999998},129568.07,134884.58497,132611.78549000001,137684.01411000002,117111.11936,132247.71706,147643.40035000001,135174.50279,127063.62444,119844.25633,{"$f":"+AF755+AF751+AF747+AF743+AF739+AF735+AF731+AF727+AF723+AF719+AF715+AF711","v":146457.88318},161513.12039999999,131414.89898,136851.57323761997,134502.20506857999,139676.75471466,118781.45444511999,134126.98272943997,149783.66827018,137076.97886457996,128871.85156911997,121703.13171413999,{"$f":"SUM(G761:R761)","v":1617658.38},{"$f":"SUM(T761:AE761)","v":1617453.5449000001},{"$f":"SUM(AF761:AQ761)","v":1640760.50317344}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G521+G624+G677+G705+G759","v":9882265.7400000002},9149968.8800000008,7110589.4199999999,7098162.5099999988,6142307.2200000007,6736612.3299999991,5432671.2699999996,5275948.51,6866801.4100000001,6782676.8599999994,7404904.4499999993,{"$f":"R521+R624+R677+R705+R759","v":9846088.450000003},null,{"$f":"T521+T624+T677+T705+T759","v":9384150.9000000004},{"$f":"U521+U624+U677+U705+U759","v":8957368.3299999982},9275182.9699999988,{"$f":"W521+W624+W677+W705+W759","v":7135604.9949799972},6171815.4620400006,6744154.3879799992,5417357.1050199997,5293793.651800001,6890701.244669999,6815167.2505099978,7436293.0472999997,9887585.1937899999,{"$f":"AF521+AF624+AF677+AF705+AF759","v":9541496.2432300001},9112593.4442099985,9441528.2176200002,7258208.4555712976,6277551.8514380297,6868382.1207885183,5522244.5010869205,5386866.2672300199,7008151.9858559482,6935183.2878471576,7565040.7462832881,10067594.012270281,{"$f":"SUM(G762:R762)","v":87728997.049999997},{"$f":"SUM(T762:AE762)","v":89409174.538089991},{"$f":"SUM(AF762:AQ762)","v":90984841.133431479}]

{"sheet":"RB FORECAST","index":8,"n_rows":291,"n_cols":53,"rows_kept":291,"cut":false,"hidden":false,"merged":[[4,1,4,4],[10,1,10,4]]}
[]
[null,"Rate Base Forecast"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13-Month Avg",null,null,null,null,null,null,null,null,null,null,null,null,null,"9 Month","Annual Change","13-Month Avg",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year End ",null,null,"13-Month Avg"]
[null,null,null,null,null,"BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED",null,"Period Ended","Booked","BOOKED","BOOKED","BOOKED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","Capital Increase",null,"Period Ended","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","Capital Increase","Check",null,"Period Ended"]
[null,null,null,null,null,{"$f":"'Rate Base'!S9","v":"2014-12-01"},{"$f":"'Rate Base'!T9","v":"2015-01-01"},{"$f":"'Rate Base'!U9","v":"2015-02-01"},{"$f":"'Rate Base'!V9","v":"2015-03-01"},{"$f":"'Rate Base'!W9","v":"2015-04-01"},{"$f":"'Rate Base'!X9","v":"2015-05-01"},{"$f":"'Rate Base'!Y9","v":"2015-06-01"},{"$f":"'Rate Base'!Z9","v":"2015-07-01"},{"$f":"'Rate Base'!AA9","v":"2015-08-01"},{"$f":"'Rate Base'!AB9","v":"2015-09-01"},{"$f":"'Rate Base'!AC9","v":"2015-10-01"},{"$f":"'Rate Base'!AD9","v":"2015-11-01"},{"$f":"'Rate Base'!AE9","v":"2015-12-01"},null,{"$f":"+R8","v":"2015-12-01"},"2015-12-31",{"$f":"U8+30","v":"2016-01-30"},{"$f":"V8+30","v":"2016-02-29"},"2016-03-30","2016-04-29","2016-05-29","2016-06-28","2016-07-28","2016-08-27","2016-09-26","2016-10-26","2016-11-25","2016-12-25",{"$f":"AG8","v":"2016-12-25"},null,{"$f":"+AG8","v":"2016-12-25"},{"$f":"AG8","v":"2016-12-25"},{"$f":"AK8+30","v":"2017-01-24"},{"$f":"AL8+30","v":"2017-02-23"},"2017-03-25","2017-04-24","2017-05-24","2017-06-23","2017-07-23","2017-08-22","2017-09-21","2017-10-21","2017-11-20","2017-12-20",{"$f":"AW8","v":"2017-12-20"},"Figures",null,{"$f":"+AW8","v":"2017-12-20"}]
[]
[null,"UTILITY RATE BASE",null,null,null,null," "]
[null,null,"NET UTILITY PLANT"]
[]
[null,null,"Intangible Plant"]
[null,"101","Gas Plant In Service"]
[null,null,null,"Intangible Plant"]
[1,null,"302","Franchises & Consents"]
[{"$f":"+A16+1","v":2},null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S15","v":10883.08},{"$f":"'Rate Base'!T15","v":10883.08},{"$f":"'Rate Base'!U15","v":10883.08},{"$f":"'Rate Base'!V15","v":10883.08},{"$f":"'Rate Base'!W15","v":10883.08},{"$f":"'Rate Base'!X15","v":10883.08},{"$f":"'Rate Base'!Y15","v":10883.08},{"$f":"'Rate Base'!Z15","v":10883.08},{"$f":"'Rate Base'!AA15","v":10883.08},{"$f":"'Rate Base'!AB15","v":10883.08},{"$f":"'Rate Base'!AC15","v":10883.08},{"$f":"'Rate Base'!AD15","v":10883.08},{"$f":"'Rate Base'!AE15","v":10883.08},null,{"$f":"((F17/2)+SUM(G17:Q17)+(R17/2))/12","v":10883.08},{"$f":"+R17","v":10883.08},10883.08,10883.08,10883.08,{"$f":"(X17/X20)*Y20","v":10883.08},{"$f":"(Y17/Y20)*Z20","v":10883.08},10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,null,{"$f":"((U17/2)+SUM(V17:AF17)+(AG17/2))/12","v":10883.08},{"$f":"AG17","v":10883.08},{"$f":"(AK17/AK20)*AL20","v":10883.08},{"$f":"(AL17/AL20)*AM20","v":10883.08},10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,null,null,{"$f":"((AK17/2)+SUM(AL17:AV17)+(AW17/2))/12","v":10883.08}]
[3,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S16","v":58742.880000000005},{"$f":"'Rate Base'!T16","v":58742.880000000005},{"$f":"'Rate Base'!U16","v":58742.880000000005},{"$f":"'Rate Base'!V16","v":58742.880000000005},{"$f":"'Rate Base'!W16","v":58742.880000000005},{"$f":"'Rate Base'!X16","v":58742.880000000005},{"$f":"'Rate Base'!Y16","v":58742.880000000005},{"$f":"'Rate Base'!Z16","v":58742.880000000005},{"$f":"'Rate Base'!AA16","v":58742.880000000005},{"$f":"'Rate Base'!AB16","v":58742.880000000005},{"$f":"'Rate Base'!AC16","v":58742.880000000005},{"$f":"'Rate Base'!AD16","v":58742.880000000005},{"$f":"'Rate Base'!AE16","v":58742.880000000005},null,{"$f":"((F18/2)+SUM(G18:Q18)+(R18/2))/12","v":58742.880000000005},{"$f":"+R18","v":58742.880000000005},58742.880000000005,58742.880000000005,58742.880000000005,{"$f":"(X18/X20)*Y20","v":58742.879999999997},58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,null,null,{"$f":"((U18/2)+SUM(V18:AF18)+(AG18/2))/12","v":58742.880000000005},{"$f":"AG18","v":58742.879999999997},{"$f":"(AK18/AK20)*AL20","v":58742.879999999997},{"$f":"(AL18/AL20)*AM20","v":58742.879999999997},58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,null,null,null,{"$f":"((AK18/2)+SUM(AL18:AV18)+(AW18/2))/12","v":58742.879999999983}]
[4]
[5,null,null,"Total Intangible Plant",null,{"$f":"SUM(F17:F18)","v":69625.960000000006},69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,null,{"$f":"SUM(T17:T19)","v":69625.960000000006},{"$f":"+R20","v":69625.960000000006},69625.960000000006,69625.960000000006,69625.960000000006,{"$f":"IF($R20-$I20=0,X20+$AH20/9,X20+((J20-I20)/($R20-$I20))*$AH20)","v":69625.960000000006},{"$f":"IF($R20-$I20=0,Y20+$AH20/9,Y20+((K20-J20)/($R20-$I20))*$AH20)","v":69625.960000000006},69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,{"$f":"'101_106 PROJECTION'!N6-(X20-U20)","v":0},{"$f":"+AG20-U20","v":0},{"$f":"SUM(AJ17:AJ19)","v":69625.960000000006},{"$f":"AG20","v":69625.960000000006},{"$f":"IF($R20-$F20=0,AK20+$AX20/12,AK20+((G20-F20)/($R20-$F20))*$AX20)","v":69625.960000000006},{"$f":"IF($R20-$F20=0,AL20+$AX20/12,AL20+((H20-G20)/($R20-$F20))*$AX20)","v":69625.960000000006},69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,0,{"$f":"+AW20-AK20","v":0},null,{"$f":"SUM(BA17:BA19)","v":69625.959999999977}]
[6]
[7,null,null,"Production & Gathering Plant"]
[8,null,"325","Land & Land Rights",null,{"$f":"'Rate Base'!S21","v":6266900.6900000004},{"$f":"'Rate Base'!T21","v":6266900.6900000004},{"$f":"'Rate Base'!U21","v":6266900.6900000004},{"$f":"'Rate Base'!V21","v":6266900.6900000004},{"$f":"'Rate Base'!W21","v":6266900.6900000004},{"$f":"'Rate Base'!X21","v":6266900.6900000004},{"$f":"'Rate Base'!Y21","v":6266900.6900000004},{"$f":"'Rate Base'!Z21","v":6266900.6900000004},{"$f":"'Rate Base'!AA21","v":6266900.6900000004},{"$f":"'Rate Base'!AB21","v":6266900.6900000004},{"$f":"'Rate Base'!AC21","v":6266900.6900000004},{"$f":"'Rate Base'!AD21","v":6266900.6900000004},{"$f":"'Rate Base'!AE21","v":6266900.6900000004},null,{"$f":"((F23/2)+SUM(G23:Q23)+(R23/2))/12","v":6266900.6899999985},{"$f":"+R23","v":6266900.6900000004},6266900.6900000004,6266900.6900000004,6266900.6900000004,{"$f":"(X23/X$31)*Y$31","v":6266900.6899999995},6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,null,null,{"$f":"((U23/2)+SUM(V23:AF23)+(AG23/2))/12","v":6266900.6899999985},{"$f":"AG23","v":6266900.6899999995},{"$f":"(AK23/AK31)*AL31","v":6266900.6899999995},{"$f":"(AL23/AL31)*AM31","v":6266900.6899999995},6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,6266900.6899999995,null,null,null,{"$f":"((AK23/2)+SUM(AL23:AV23)+(AW23/2))/12","v":6266900.6899999985}]
[9,null,"326...9","Structures",null,{"$f":"'Rate Base'!S22","v":1437567.99},{"$f":"'Rate Base'!T22","v":1437567.99},{"$f":"'Rate Base'!U22","v":1437567.99},{"$f":"'Rate Base'!V22","v":1437567.99},{"$f":"'Rate Base'!W22","v":1437567.99},{"$f":"'Rate Base'!X22","v":1437567.99},{"$f":"'Rate Base'!Y22","v":1437567.99},{"$f":"'Rate Base'!Z22","v":1437567.99},{"$f":"'Rate Base'!AA22","v":1437567.99},{"$f":"'Rate Base'!AB22","v":1437567.99},{"$f":"'Rate Base'!AC22","v":1437567.99},{"$f":"'Rate Base'!AD22","v":1437567.99},{"$f":"'Rate Base'!AE22","v":1437567.99},null,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,null,null,1437567.99,1437567.99,{"$f":"(AK24/AK31)*AL31","v":1437567.99},{"$f":"(AL24/AL31)*AM31","v":1437567.99},1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,null,null,null,1437567.99]
[10,null,"330","Gas Wells - Construction",null,{"$f":"'Rate Base'!S23","v":52175293.810000002},{"$f":"'Rate Base'!T23","v":52175293.810000002},{"$f":"'Rate Base'!U23","v":52175293.810000002},{"$f":"'Rate Base'!V23","v":52175293.810000002},{"$f":"'Rate Base'!W23","v":52175293.810000002},{"$f":"'Rate Base'!X23","v":52175293.810000002},{"$f":"'Rate Base'!Y23","v":52175293.810000002},{"$f":"'Rate Base'!Z23","v":52175293.810000002},{"$f":"'Rate Base'!AA23","v":52175293.810000002},{"$f":"'Rate Base'!AB23","v":52175293.810000002},{"$f":"'Rate Base'!AC23","v":52175293.810000002},{"$f":"'Rate Base'!AD23","v":52175293.810000002},{"$f":"'Rate Base'!AE23","v":52175293.810000002},null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,null,52175293.810000002,52175293.810000002,{"$f":"(AK25/AK31)*AL31","v":52175293.810000002},{"$f":"(AL25/AL31)*AM31","v":52175293.810000002},52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,null,null,52175293.810000002]
[11,null,"331","Gas Wells - Equipment",null,{"$f":"'Rate Base'!S24","v":17216356.879999999},{"$f":"'Rate Base'!T24","v":17216356.879999999},{"$f":"'Rate Base'!U24","v":17216356.879999999},{"$f":"'Rate Base'!V24","v":17216356.879999999},{"$f":"'Rate Base'!W24","v":17216356.879999999},{"$f":"'Rate Base'!X24","v":17216356.879999999},{"$f":"'Rate Base'!Y24","v":17216356.879999999},{"$f":"'Rate Base'!Z24","v":17216356.879999999},{"$f":"'Rate Base'!AA24","v":17216356.050000001},{"$f":"'Rate Base'!AB24","v":17216356.050000001},{"$f":"'Rate Base'!AC24","v":17216356.050000001},{"$f":"'Rate Base'!AD24","v":17216356.050000001},{"$f":"'Rate Base'!AE24","v":17216356.050000001},null,17216356.568750001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,null,17216356.050000004,17216356.050000001,{"$f":"(AK26/AK31)*AL31","v":17216356.050000001},{"$f":"(AL26/AL31)*AM31","v":17216356.050000001},17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,null,null,17216356.050000004]
[12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"'Rate Base'!S25","v":2693816.12},{"$f":"'Rate Base'!T25","v":2693816.12},{"$f":"'Rate Base'!U25","v":2693816.12},{"$f":"'Rate Base'!V25","v":2693816.12},{"$f":"'Rate Base'!W25","v":2693816.12},{"$f":"'Rate Base'!X25","v":2693816.12},{"$f":"'Rate Base'!Y25","v":2693816.12},{"$f":"'Rate Base'!Z25","v":2693816.12},{"$f":"'Rate Base'!AA25","v":2693816.12},{"$f":"'Rate Base'!AB25","v":2693816.12},{"$f":"'Rate Base'!AC25","v":2693816.12},{"$f":"'Rate Base'!AD25","v":2693816.12},{"$f":"'Rate Base'!AE25","v":2693816.12},null,2693816.1200000006,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,null,2693816.1200000006,2693816.12,{"$f":"(AK27/AK31)*AL31","v":2693816.12},{"$f":"(AL27/AL31)*AM31","v":2693816.12},2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,null,null,2693816.1200000006]
[13,null,"336","Purification Equipment",null,{"$f":"'Rate Base'!S26","v":57014.71},{"$f":"'Rate Base'!T26","v":57014.71},{"$f":"'Rate Base'!U26","v":57014.71},{"$f":"'Rate Base'!V26","v":57014.71},{"$f":"'Rate Base'!W26","v":57014.71},{"$f":"'Rate Base'!X26","v":57014.71},{"$f":"'Rate Base'!Y26","v":57014.71},{"$f":"'Rate Base'!Z26","v":57014.71},{"$f":"'Rate Base'!AA26","v":57014.71},{"$f":"'Rate Base'!AB26","v":57014.71},{"$f":"'Rate Base'!AC26","v":57014.71},{"$f":"'Rate Base'!AD26","v":57014.71},{"$f":"'Rate Base'!AE26","v":57014.71},null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,null,57014.71,57014.71,{"$f":"(AK28/AK31)*AL31","v":57014.71},{"$f":"(AL28/AL31)*AM31","v":57014.71},57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,null,null,57014.71]
[14,null,"337","Other Equipment",null,{"$f":"'Rate Base'!S27","v":121186.63},{"$f":"'Rate Base'!T27","v":121186.63},{"$f":"'Rate Base'!U27","v":121186.63},{"$f":"'Rate Base'!V27","v":121186.63},{"$f":"'Rate Base'!W27","v":121186.63},{"$f":"'Rate Base'!X27","v":121186.63},{"$f":"'Rate Base'!Y27","v":121186.63},{"$f":"'Rate Base'!Z27","v":121186.63},{"$f":"'Rate Base'!AA27","v":121186.63},{"$f":"'Rate Base'!AB27","v":121186.63},{"$f":"'Rate Base'!AC27","v":121186.63},{"$f":"'Rate Base'!AD27","v":121186.63},{"$f":"'Rate Base'!AE27","v":121186.63},null,121186.62999999996,121186.63,121186.63,121186.63,121186.63,{"$f":"(X29/X$31)*Y$31","v":121186.62999999999},121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,null,null,121186.62999999996,121186.62999999999,{"$f":"(AK29/AK31)*AL31","v":121186.62999999999},{"$f":"(AL29/AL31)*AM31","v":121186.62999999999},121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,null,null,null,121186.62999999996]
[15]
[16,null,null,"Total Production & Gathering Plant",null,{"$f":"SUM(F23:F29)","v":79968136.829999998},79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136,79968136,79968136,79968136,79968136,null,{"$f":"SUM(T23:T29)","v":79968136.518749997},{"$f":"+R31","v":79968136},79968136,79968136,79968136,{"$f":"IF($R31-$I31=0,X31+$AH31/9,X31+((J31-I31)/($R31-$I31))*$AH31)","v":79968136},{"$f":"IF($R31-$I31=0,Y31+$AH31/9,Y31+((K31-J31)/($R31-$I31))*$AH31)","v":79968136},{"$f":"IF($R31-$I31=0,Z31+$AH31/9,Z31+((L31-K31)/($R31-$I31))*$AH31)","v":79968136},{"$f":"IF($R31-$I31=0,AA31+$AH31/9,AA31+((M31-L31)/($R31-$I31))*$AH31)","v":79968136},{"$f":"IF($R31-$I31=0,AB31+$AH31/9,AB31+((N31-M31)/($R31-$I31))*$AH31)","v":79968136},{"$f":"IF($R31-$I31=0,AC31+$AH31/9,AC31+((O31-N31)/($R31-$I31))*$AH31)","v":79968136},{"$f":"IF($R31-$I31=0,AD31+$AH31/9,AD31+((P31-O31)/($R31-$I31))*$AH31)","v":79968136},{"$f":"IF($R31-$I31=0,AE31+$AH31/9,AE31+((Q31-P31)/($R31-$I31))*$AH31)","v":79968136},{"$f":"IF($R31-$I31=0,AF31+$AH31/9,AF31+((R31-Q31)/($R31-$I31))*$AH31)","v":79968136},{"$f":"SUM('101_106 PROJECTION'!N7:N13)-(X31-U31)","v":0},{"$f":"+AG31-U31","v":0},{"$f":"SUM(AJ23:AJ29)","v":79968136},{"$f":"AG31","v":79968136},{"$f":"IF($R31-$F31=0,AK31+$AX31/12,AK31+((G31-F31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AL31+$AX31/12,AL31+((H31-G31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AM31+$AX31/12,AM31+((I31-H31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AN31+$AX31/12,AN31+((J31-I31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AO31+$AX31/12,AO31+((K31-J31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AP31+$AX31/12,AP31+((L31-K31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AQ31+$AX31/12,AQ31+((M31-L31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AR31+$AX31/12,AR31+((N31-M31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AS31+$AX31/12,AS31+((O31-N31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AT31+$AX31/12,AT31+((P31-O31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AU31+$AX31/12,AU31+((Q31-P31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AV31+$AX31/12,AV31+((R31-Q31)/($R31-$F31))*$AX31)","v":79968136},0,{"$f":"+AW31-AK31","v":0},null,{"$f":"SUM(BA23:BA29)","v":79968136}]
[17,null,null,null,null,null,{"$f":"+G31/G162","v":3.4773360472457798E-2}]
[18,null,null,"Distribution Plant"]
[19,null,"374","Land & Land Rights"]
[20,null,null,null,"Wyoming",{"$f":"'Rate Base'!S33","v":381894.39},{"$f":"'Rate Base'!T33","v":381894.39},{"$f":"'Rate Base'!U33","v":381894.39},{"$f":"'Rate Base'!V33","v":400188.28},{"$f":"'Rate Base'!W33","v":400188.28},{"$f":"'Rate Base'!X33","v":400188.28},{"$f":"'Rate Base'!Y33","v":400188.28},{"$f":"'Rate Base'!Z33","v":400188.28},{"$f":"'Rate Base'!AA33","v":400188.28},{"$f":"'Rate Base'!AB33","v":400188.28},{"$f":"'Rate Base'!AC33","v":400188.28},{"$f":"'Rate Base'!AD33","v":400188.28},{"$f":"'Rate Base'!AE33","v":400188.28},null,{"$f":"((F35/2)+SUM(G35:Q35)+(R35/2))/12","v":396377.05291666678},{"$f":"+R35","v":400188.28},400188.28,400188.28,400188.28,{"$f":"(X35/X37)*Y37","v":400188.49549758929},{"$f":"(Y35/Y37)*Z37","v":400188.59761355107},400188.59761355107,400188.59761355107,400188.59761355107,400206.55848529824,400324.60283441195,400324.60283441195,400571.61466864403,null,null,{"$f":"((U35/2)+SUM(V35:AF35)+(AG35/2))/12","v":400228.61978668656},{"$f":"AG35","v":400571.61466864403},{"$f":"(AK35/AK37)*AL37","v":400571.61466864403},{"$f":"(AL35/AL37)*AM37","v":400571.61466864403},400571.61466864403,400571.61466864403,400571.61466864403,400571.61466864403,400571.61466864403,400571.61466864403,400571.61466864403,400571.61466864403,400571.61466864403,400571.61466864403,null,null,null,{"$f":"((AK35/2)+SUM(AL35:AV35)+(AW35/2))/12","v":400571.61466864403}]
[21,null,null,null,"Utah",{"$f":"'Rate Base'!S34","v":16452627.140000001},{"$f":"'Rate Base'!T34","v":16453519.210000001},{"$f":"'Rate Base'!U34","v":16453519.210000001},{"$f":"'Rate Base'!V34","v":16770722.200000001},{"$f":"'Rate Base'!W34","v":16771174.020000001},{"$f":"'Rate Base'!X34","v":16771388.119999999},{"$f":"'Rate Base'!Y34","v":16771388.119999999},{"$f":"'Rate Base'!Z34","v":16771388.119999999},{"$f":"'Rate Base'!AA34","v":16771388.119999999},{"$f":"'Rate Base'!AB34","v":16809045.529999997},{"$f":"'Rate Base'!AC34","v":17056541.559999999},{"$f":"'Rate Base'!AD34","v":17056541.559999999},{"$f":"'Rate Base'!AE34","v":17574435.459999997},null,{"$f":"((F36/2)+SUM(G36:Q36)+(R36/2))/12","v":16789178.922499999},{"$f":"+R36","v":17574435.459999997},17574435.459999997,17568137.459999997,17557234.299999997,{"$f":"(X36/X37)*Y37","v":17557243.754403971},{"$f":"(Y36/Y37)*Z37","v":17557248.234479867},17557248.234479867,17557248.234479867,17557248.234479867,17558036.221658044,17563215.114691041,17563215.114691041,17574052.12533135,null,null,{"$f":"((U36/2)+SUM(V36:AF36)+(AG36/2))/12","v":17562062.846335772},{"$f":"AG36","v":17574052.12533135},{"$f":"(AK36/AK37)*AL37","v":17574052.12533135},{"$f":"(AL36/AL37)*AM37","v":17574052.12533135},17574052.12533135,17574052.12533135,17574052.12533135,17574052.12533135,17574052.12533135,17574052.12533135,17574052.12533135,17574052.12533135,17574052.12533135,17574052.12533135,null,null,null,{"$f":"((AK36/2)+SUM(AL36:AV36)+(AW36/2))/12","v":17574052.125331346}]
[22,null,null,null,"Total",{"$f":"SUM(F35:F36)","v":16834521.530000001},16835413.600000001,16835413.600000001,17170910.48,17171362.300000001,17171576.399999999,17171576.399999999,17171576.399999999,17171576.399999999,17209233.809999999,17456729.84,17456729.84,17974623.739999998,null,{"$f":"SUM(T35:T36)","v":17185555.975416668},{"$f":"+R37","v":17974623.739999998},17974623.739999998,17968325.739999998,17957422.579999998,{"$f":"IF($R37-$I37=0,X37+$AH37/9,X37+((J37-I37)/($R37-$I37))*$AH37)","v":17957432.249901563},{"$f":"IF($R37-$I37=0,Y37+$AH37/9,Y37+((K37-J37)/($R37-$I37))*$AH37)","v":17957436.832093421},{"$f":"IF($R37-$I37=0,Z37+$AH37/9,Z37+((L37-K37)/($R37-$I37))*$AH37)","v":17957436.832093421},{"$f":"IF($R37-$I37=0,AA37+$AH37/9,AA37+((M37-L37)/($R37-$I37))*$AH37)","v":17957436.832093421},{"$f":"IF($R37-$I37=0,AB37+$AH37/9,AB37+((N37-M37)/($R37-$I37))*$AH37)","v":17957436.832093421},{"$f":"IF($R37-$I37=0,AC37+$AH37/9,AC37+((O37-N37)/($R37-$I37))*$AH37)","v":17958242.780143347},{"$f":"IF($R37-$I37=0,AD37+$AH37/9,AD37+((P37-O37)/($R37-$I37))*$AH37)","v":17963539.71752546},{"$f":"IF($R37-$I37=0,AE37+$AH37/9,AE37+((Q37-P37)/($R37-$I37))*$AH37)","v":17963539.71752546},{"$f":"IF($R37-$I37=0,AF37+$AH37/9,AF37+((R37-Q37)/($R37-$I37))*$AH37)","v":17974623.739999998},{"$f":"+'101_106 PROJECTION'!N14-(X37-U37)","v":17201.160000000149},{"$f":"+AG37-U37","v":0},{"$f":"SUM(AJ35:AJ36)","v":17962291.46612246},{"$f":"AG37","v":17974623.739999998},{"$f":"IF($R37-$F37=0,AK37+$AX37/12,AK37+((G37-F37)/($R37-$F37))*$AX37)","v":17974623.739999998},{"$f":"IF($R37-$F37=0,AL37+$AX37/12,AL37+((H37-G37)/($R37-$F37))*$AX37)","v":17974623.739999998},{"$f":"IF($R37-$F37=0,AM37+$AX37/12,AM37+((I37-H37)/($R37-$F37))*$AX37)","v":17974623.739999998},{"$f":"IF($R37-$F37=0,AN37+$AX37/12,AN37+((J37-I37)/($R37-$F37))*$AX37)","v":17974623.739999998},{"$f":"IF($R37-$F37=0,AO37+$AX37/12,AO37+((K37-J37)/($R37-$F37))*$AX37)","v":17974623.739999998},{"$f":"IF($R37-$F37=0,AP37+$AX37/12,AP37+((L37-K37)/($R37-$F37))*$AX37)","v":17974623.739999998},{"$f":"IF($R37-$F37=0,AQ37+$AX37/12,AQ37+((M37-L37)/($R37-$F37))*$AX37)","v":17974623.739999998},{"$f":"IF($R37-$F37=0,AR37+$AX37/12,AR37+((N37-M37)/($R37-$F37))*$AX37)","v":17974623.739999998},{"$f":"IF($R37-$F37=0,AS37+$AX37/12,AS37+((O37-N37)/($R37-$F37))*$AX37)","v":17974623.739999998},{"$f":"IF($R37-$F37=0,AT37+$AX37/12,AT37+((P37-O37)/($R37-$F37))*$AX37)","v":17974623.739999998},{"$f":"IF($R37-$F37=0,AU37+$AX37/12,AU37+((Q37-P37)/($R37-$F37))*$AX37)","v":17974623.739999998},{"$f":"IF($R37-$F37=0,AV37+$AX37/12,AV37+((R37-Q37)/($R37-$F37))*$AX37)","v":17974623.739999998},{"$f":"'101_106 PROJECTION'!$T$14","v":0},{"$f":"+AW37-AK37","v":0},null,{"$f":"SUM(BA35:BA36)","v":17974623.739999991}]
[23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land rights:",4324138.68]
[24,null,"375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,"% of total in Land rights:",{"$f":"R38/R37","v":0.24056907908326541}]
[25,null,null,null,"Wyoming",{"$f":"'Rate Base'!S38","v":717226.15},{"$f":"'Rate Base'!T38","v":717226.15},{"$f":"'Rate Base'!U38","v":871199.46000000008},{"$f":"'Rate Base'!V38","v":866096.88},{"$f":"'Rate Base'!W38","v":866243.66},{"$f":"'Rate Base'!X38","v":943906.23},{"$f":"'Rate Base'!Y38","v":943906.23},{"$f":"'Rate Base'!Z38","v":943906.23},{"$f":"'Rate Base'!AA38","v":943906.23},{"$f":"'Rate Base'!AB38","v":943906.23},{"$f":"'Rate Base'!AC38","v":943906.23},{"$f":"'Rate Base'!AD38","v":943906.23},{"$f":"'Rate Base'!AE38","v":982959.23},null,{"$f":"((F40/2)+SUM(G40:Q40)+(R40/2))/12","v":898183.53750000021},{"$f":"+R40","v":982959.23},982959.23,982959.23,982959.23,{"$f":"(X40/X42)*Y42","v":982893.98244086432},982691.31728192326,982341.12103409285,982239.57327259355,982162.85547895532,982188.20044180495,982203.00952956243,981988.0510453115,981819.10573324515,null,null,{"$f":"((U40/2)+SUM(V40:AF40)+(AG40/2))/12","v":982497.91403264424},{"$f":"AG40","v":981819.10573324515},{"$f":"(AK40/AK42)*AL42","v":981819.10573324515},{"$f":"(AL40/AL42)*AM42","v":981819.10573324515},981819.10573324515,981819.10573324515,981819.10573324515,981819.10573324515,981819.10573324515,981819.10573324515,981819.10573324515,981819.10573324515,981819.10573324515,981819.10573324515,null,null,null,{"$f":"((AK40/2)+SUM(AL40:AV40)+(AW40/2))/12","v":981819.10573324549}]
[26,null,null,null,"Utah",{"$f":"'Rate Base'!S39","v":11933293.41},{"$f":"'Rate Base'!T39","v":11989968.779999999},{"$f":"'Rate Base'!U39","v":14733261.659999998},{"$f":"'Rate Base'!V39","v":14850891.309999999},{"$f":"'Rate Base'!W39","v":14875361.470000001},{"$f":"'Rate Base'!X39","v":14874161.469999999},{"$f":"'Rate Base'!Y39","v":15006285.34},{"$f":"'Rate Base'!Z39","v":15044597.809999999},{"$f":"'Rate Base'!AA39","v":15073542.299999999},{"$f":"'Rate Base'!AB39","v":15063980.02},{"$f":"'Rate Base'!AC39","v":15058392.77},{"$f":"'Rate Base'!AD39","v":15139493.43},{"$f":"'Rate Base'!AE39","v":15164181},null,{"$f":"((F41/2)+SUM(G41:Q41)+(R41/2))/12","v":14604889.463750003},{"$f":"+R41","v":15164181},15164181,15164181,15182931.65,{"$f":"(X41/X42)*Y42","v":15181923.826683985},{"$f":"(Y41/Y42)*Z42","v":15178793.431076387},{"$f":"(Z41/Z42)*AA42","v":15173384.248749573},{"$f":"(AA41/AA42)*AB42","v":15171815.727212772},{"$f":"(AB41/AB42)*AC42","v":15170630.732981475},{"$f":"(AC41/AC42)*AD42","v":15171022.214974698},{"$f":"(AD41/AD42)*AE42","v":15171250.95830439},{"$f":"(AE41/AE42)*AF42","v":15167930.678200841},{"$f":"(AF41/AF42)*AG42","v":15165321.124266755},null,null,{"$f":"((U41/2)+SUM(V41:AF41)+(AG41/2))/12","v":15171899.71085979},{"$f":"AG41","v":15165321.124266755},{"$f":"(AK41/AK42)*AL42","v":15165321.124266755},{"$f":"(AL41/AL42)*AM42","v":15165321.124266755},{"$f":"(AM41/AM42)*AN42","v":15165321.124266755},{"$f":"(AN41/AN42)*AO42","v":15165321.124266755},{"$f":"(AO41/AO42)*AP42","v":15165321.124266755},{"$f":"(AP41/AP42)*AQ42","v":15165321.124266755},{"$f":"(AQ41/AQ42)*AR42","v":15165321.124266755},{"$f":"(AR41/AR42)*AS42","v":15165321.124266755},{"$f":"(AS41/AS42)*AT42","v":15165321.124266755},{"$f":"(AT41/AT42)*AU42","v":15165321.124266755},{"$f":"(AU41/AU42)*AV42","v":15165321.124266755},{"$f":"(AV41/AV42)*AW42","v":15165321.124266755},null,null,null,{"$f":"((AK41/2)+SUM(AL41:AV41)+(AW41/2))/12","v":15165321.124266753}]
[27,null,null,null,"Total",{"$f":"SUM(F40:F41)","v":12650519.560000001},12707194.93,15604461.119999999,15716988.189999999,15741605.130000001,15818067.699999999,15950191.57,15988504.039999999,16017448.529999999,16007886.25,16002299,16083399.66,16147140.23,null,{"$f":"SUM(T40:T41)","v":15503073.001250003},{"$f":"+R42","v":16147140.23},16147140.23,16147140.23,16165890.880000001,{"$f":"IF($R42-$I42=0,X42+$AH42/9,X42+((J42-I42)/($R42-$I42))*$AH42)","v":16164817.80912485},16161484.748358311,16155725.369783666,16154055.300485365,16152793.588460431,16153210.415416503,16153453.967833953,16149918.729246153,16147140.23,{"$f":"+'101_106 PROJECTION'!N15-(X42-U42)","v":-18750.650000000373},{"$f":"+AG42-U42","v":0},{"$f":"SUM(AJ40:AJ41)","v":16154397.624892434},{"$f":"AG42","v":16147140.23},{"$f":"IF($R42-$F42=0,AK42+$AX42/12,AK42+((G42-F42)/($R42-$F42))*$AX42)","v":16147140.23},{"$f":"IF($R42-$F42=0,AL42+$AX42/12,AL42+((H42-G42)/($R42-$F42))*$AX42)","v":16147140.23},{"$f":"IF($R42-$F42=0,AM42+$AX42/12,AM42+((I42-H42)/($R42-$F42))*$AX42)","v":16147140.23},{"$f":"IF($R42-$F42=0,AN42+$AX42/12,AN42+((J42-I42)/($R42-$F42))*$AX42)","v":16147140.23},{"$f":"IF($R42-$F42=0,AO42+$AX42/12,AO42+((K42-J42)/($R42-$F42))*$AX42)","v":16147140.23},{"$f":"IF($R42-$F42=0,AP42+$AX42/12,AP42+((L42-K42)/($R42-$F42))*$AX42)","v":16147140.23},{"$f":"IF($R42-$F42=0,AQ42+$AX42/12,AQ42+((M42-L42)/($R42-$F42))*$AX42)","v":16147140.23},{"$f":"IF($R42-$F42=0,AR42+$AX42/12,AR42+((N42-M42)/($R42-$F42))*$AX42)","v":16147140.23},{"$f":"IF($R42-$F42=0,AS42+$AX42/12,AS42+((O42-N42)/($R42-$F42))*$AX42)","v":16147140.23},{"$f":"IF($R42-$F42=0,AT42+$AX42/12,AT42+((P42-O42)/($R42-$F42))*$AX42)","v":16147140.23},{"$f":"IF($R42-$F42=0,AU42+$AX42/12,AU42+((Q42-P42)/($R42-$F42))*$AX42)","v":16147140.23},{"$f":"IF($R42-$F42=0,AV42+$AX42/12,AV42+((R42-Q42)/($R42-$F42))*$AX42)","v":16147140.23},{"$f":"'101_106 PROJECTION'!$T$15","v":0},{"$f":"+AW42-AK42","v":0},null,{"$f":"SUM(BA40:BA41)","v":16147140.229999999}]
[28,null,null,null,null,null,null,null,{"$f":"I42-H42","v":112527.0700000003},{"$f":"J42-I42","v":24616.940000001341},76462.569999998435,132123.87000000104,38312.469999998808,28944.490000000224,-9562.2799999993294,-5587.25,81100.660000000149,63740.570000000298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG43","v":0}]
[29,null,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R42-H42","v":542679.11000000127}]
[30,null,null,null,"Dist - Wy - Mains - SD"]
[31,null,null,null,"Dist - Wy - Mains - LD"]
[32,null,null,null,"Dist - Wy - Mains - Feeders"]
[33,null,null,null,"Wyoming",{"$f":"'Rate Base'!S46","v":34121858.450000003},{"$f":"'Rate Base'!T46","v":34128475},{"$f":"'Rate Base'!U46","v":34234962.280000001},{"$f":"'Rate Base'!V46","v":34518784.009999998},{"$f":"'Rate Base'!W46","v":34519290.609999999},{"$f":"'Rate Base'!X46","v":34633610.57},{"$f":"'Rate Base'!Y46","v":34870592.899999999},{"$f":"'Rate Base'!Z46","v":34870755.619999997},{"$f":"'Rate Base'!AA46","v":35301601.479999997},{"$f":"'Rate Base'!AB46","v":36429466.879999995},{"$f":"'Rate Base'!AC46","v":36692993.269999996},{"$f":"'Rate Base'!AD46","v":36697988.089999996},{"$f":"'Rate Base'!AE46","v":37088094.039999999},null,{"$f":"((F48/2)+SUM(G48:Q48)+(R48/2))/12","v":35208624.746249996},{"$f":"+R48","v":37088094.039999999},37368409.469999999,37099379.259999998,37572570.119999997,{"$f":"(X48/X53)*Y53","v":37754041.200050451},37887373.040875405,37971402.032101251,38114246.112542115,38501970.675407209,38593676.021122977,40373677.176405065,40468371.899813749,41292466.531040676,null,null,{"$f":"((U48/2)+SUM(V48:AF48)+(AG48/2))/12","v":38407949.774486549},{"$f":"AG48","v":41292466.531040676},{"$f":"(AK48/AK53)*AL53","v":41313165.359395497},{"$f":"(AL48/AL53)*AM53","v":41459733.953993328},41808120.041563481,41960906.444800176,42073162.857176796,42143909.597282358,42264174.673503563,42590612.590719946,42667822.303284578,44166463.156676196,44246189.723526865,44940021.790855862,null,null,null,{"$f":"((AK48/2)+SUM(AL48:AV48)+(AW48/2))/12","v":42484208.73857259}]
[34,null,null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F49/2)+SUM(G49:Q49)+(R49/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U49/2)+SUM(V49:AF49)+(AG49/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK49/2)+SUM(AL49:AV49)+(AW49/2))/12","v":0}]
[35,null,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F50/2)+SUM(G50:Q50)+(R50/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U50/2)+SUM(V50:AF50)+(AG50/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK50/2)+SUM(AL50:AV50)+(AW50/2))/12","v":0}]
[36,null,null,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F51/2)+SUM(G51:Q51)+(R51/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U51/2)+SUM(V51:AF51)+(AG51/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK51/2)+SUM(AL51:AV51)+(AW51/2))/12","v":0}]
[37,null,null,null,"Utah",{"$f":"'Rate Base'!S50","v":1178719176.6499999},{"$f":"'Rate Base'!T50","v":1179529359.1400001},{"$f":"'Rate Base'!U50","v":1185206633.4000001},{"$f":"'Rate Base'!V50","v":1198670518.4000001},{"$f":"'Rate Base'!W50","v":1204699135.0600002},{"$f":"'Rate Base'!X50","v":1209014579.3500001},{"$f":"'Rate Base'!Y50","v":1211569342.9299998},{"$f":"'Rate Base'!Z50","v":1216314975.3400002},{"$f":"'Rate Base'!AA50","v":1228765736.73},{"$f":"'Rate Base'!AB50","v":1230684653.4000001},{"$f":"'Rate Base'!AC50","v":1289559180.1100001},{"$f":"'Rate Base'!AD50","v":1292700285.26},{"$f":"'Rate Base'!AE50","v":1319689572.8099999},null,{"$f":"((F52/2)+SUM(G52:Q52)+(R52/2))/12","v":1224659897.8208334},{"$f":"+R52","v":1319689572.8099999},1318449052.8299999,1329882536.4400001,1332949767.3300002,{"$f":"(X52/X53)*Y53","v":1339387757.4157946},1344117927.4743688,1347098996.4815128,1352166629.1502388,1365921806.5099065,1369175207.0317326,1432323725.1714971,{"$f":"(AE52/AE53)*AF53","v":1435683178.8668885},1464919314.2561765,null,null,{"$f":"((U52/2)+SUM(V52:AF52)+(AG52/2))/12","v":1363288419.0195858},{"$f":"AG52","v":1464919314.2561765},{"$f":"(AK52/AK53)*AL53","v":1465653639.8120658},{"$f":"(AL52/AL53)*AM53","v":1470853405.8499784},1483212985.0026553,1488633338.2016804,1492615822.186162,1495125681.1194711,1499392285.8487985,1510973216.9485755,1513712360.63957,1566879151.4781942,1569707584.7845721,1594322437.8478174,null,null,null,{"$f":"((AK52/2)+SUM(AL52:AV52)+(AW52/2))/12","v":1507198362.3269768}]
[38,null,null,null,"Total",{"$f":"SUM(F46:F52)","v":1212841035.0999999},1213657834.1400001,1219441595.6800001,1233189302.4100001,1239218425.6700001,1243648189.9200001,1246439935.8299999,1251185730.96,1264067338.21,1267114120.2800002,1326252173.3800001,1329398273.3499999,1356777666.8499999,null,{"$f":"SUM(T46:T52)","v":1259868522.5670834},{"$f":"+R53","v":1356777666.8499999},1355817462.3,1366981915.7,1370522337.45,{"$f":"IF($R53-$I53=0,X53+$AH53/9,X53+((J53-I53)/($R53-$I53))*$AH53)","v":1377141798.615845},{"$f":"IF($R53-$I53=0,Y53+$AH53/9,Y53+((K53-J53)/($R53-$I53))*$AH53)","v":1382005300.5152442},1385070398.5136139,1390280875.2627809,1404423777.1853137,1407768883.0528555,1472697402.3479021,1476151550.7667022,1506211780.7872171,{"$f":"'101_106 PROJECTION'!N16-(X53-U53)","v":135689443.33721691},{"$f":"+AG53-U53","v":149434113.93721724},{"$f":"SUM(AJ46:AJ52)","v":1401696368.7940724},{"$f":"AG53","v":1506211780.7872171},{"$f":"IF($R53-$F53=0,AK53+$AX53/12,AK53+((G53-F53)/($R53-$F53))*$AX53)","v":1506966805.1714613},{"$f":"IF($R53-$F53=0,AL53+$AX53/12,AL53+((H53-G53)/($R53-$F53))*$AX53)","v":1512313139.8039718},{"$f":"IF($R53-$F53=0,AM53+$AX53/12,AM53+((I53-H53)/($R53-$F53))*$AX53)","v":1525021105.0442188},{"$f":"IF($R53-$F53=0,AN53+$AX53/12,AN53+((J53-I53)/($R53-$F53))*$AX53)","v":1530594244.6464806},{"$f":"IF($R53-$F53=0,AO53+$AX53/12,AO53+((K53-J53)/($R53-$F53))*$AX53)","v":1534688985.0433388},{"$f":"IF($R53-$F53=0,AP53+$AX53/12,AP53+((L53-K53)/($R53-$F53))*$AX53)","v":1537269590.7167535},{"$f":"IF($R53-$F53=0,AQ53+$AX53/12,AQ53+((M53-L53)/($R53-$F53))*$AX53)","v":1541656460.5223022},{"$f":"IF($R53-$F53=0,AR53+$AX53/12,AR53+((N53-M53)/($R53-$F53))*$AX53)","v":1553563829.5392957},{"$f":"IF($R53-$F53=0,AS53+$AX53/12,AS53+((O53-N53)/($R53-$F53))*$AX53)","v":1556380182.9428549},{"$f":"IF($R53-$F53=0,AT53+$AX53/12,AT53+((P53-O53)/($R53-$F53))*$AX53)","v":1611045614.6348708},{"$f":"IF($R53-$F53=0,AU53+$AX53/12,AU53+((Q53-P53)/($R53-$F53))*$AX53)","v":1613953774.5080993},{"$f":"IF($R53-$F53=0,AV53+$AX53/12,AV53+((R53-Q53)/($R53-$F53))*$AX53)","v":1639262459.6386735},{"$f":"'101_106 PROJECTION'!$T$16","v":133050678.85145643},{"$f":"+AW53-AK53","v":133050678.8514564},null,{"$f":"SUM(BA46:BA52)","v":1549682571.0655494}]
[39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG54","v":0}]
[40,null,"377","Compressor Station Equipment"]
[41,null,null,null,"Wyoming",{"$f":"'Rate Base'!S54","v":0},{"$f":"'Rate Base'!T54","v":0},{"$f":"'Rate Base'!U54","v":0},{"$f":"'Rate Base'!V54","v":0},{"$f":"'Rate Base'!W54","v":0},{"$f":"'Rate Base'!X54","v":0},{"$f":"'Rate Base'!Y54","v":0},{"$f":"'Rate Base'!Z54","v":0},{"$f":"'Rate Base'!AA54","v":0},{"$f":"'Rate Base'!AB54","v":0},{"$f":"'Rate Base'!AC54","v":0},{"$f":"'Rate Base'!AD54","v":0},{"$f":"'Rate Base'!AE54","v":0},null,{"$f":"((F56/2)+SUM(G56:Q56)+(R56/2))/12","v":0},0,0,0,0,{"$f":"(X56/X58)*Y58","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"((U56/2)+SUM(V56:AF56)+(AG56/2))/12","v":0},0,{"$f":"(AK56/AK58)*AL58","v":0},{"$f":"(AL56/AL58)*AM58","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK56/2)+SUM(AL56:AV56)+(AW56/2))/12","v":0}]
[42,null,null,null,"Utah",{"$f":"'Rate Base'!S55","v":18154668.640000001},{"$f":"'Rate Base'!T55","v":18154668.640000001},{"$f":"'Rate Base'!U55","v":18154668.640000001},{"$f":"'Rate Base'!V55","v":18154668.640000001},{"$f":"'Rate Base'!W55","v":18183537.399999999},{"$f":"'Rate Base'!X55","v":18190277.739999998},{"$f":"'Rate Base'!Y55","v":18192571.449999999},{"$f":"'Rate Base'!Z55","v":18194156.399999999},{"$f":"'Rate Base'!AA55","v":18194156.399999999},{"$f":"'Rate Base'!AB55","v":18210417.780000001},{"$f":"'Rate Base'!AC55","v":18210417.780000001},{"$f":"'Rate Base'!AD55","v":18210417.780000001},{"$f":"'Rate Base'!AE55","v":18242697.75},null,{"$f":"((F57/2)+SUM(G57:Q57)+(R57/2))/12","v":18187386.820416667},{"$f":"+R57","v":18242697.75},18242697.75,18242697.75,18247797,{"$f":"(X57/X58)*Y58","v":18310630.328686964},{"$f":"(Y57/Y58)*Z58","v":18325300.789028242},{"$f":"(Z57/Z58)*AA58","v":18330293.086388525},{"$f":"(AA57/AA58)*AB58","v":18333742.756007254},{"$f":"(AB57/AB58)*AC58","v":18333742.756007254},{"$f":"(AC57/AC58)*AD58","v":18369135.915756542},{"$f":"(AD57/AD58)*AE58","v":18369135.915756542},{"$f":"(AE57/AE58)*AF58","v":18369135.915756542},{"$f":"(AF57/AF58)*AG58","v":18439393.798845921},null,null,{"$f":"((U57/2)+SUM(V57:AF57)+(AG57/2))/12","v":18317946.31148424},{"$f":"AG57","v":18439393.798845921},{"$f":"(AK57/AK58)*AL58","v":18439393.798845921},{"$f":"(AL57/AL58)*AM58","v":18439393.798845921},{"$f":"(AM57/AM58)*AN58","v":18439393.798845921},{"$f":"(AN57/AN58)*AO58","v":18521380.200844072},{"$f":"(AO57/AO58)*AP58","v":18540522.561819889},{"$f":"(AP57/AP58)*AQ58","v":18547036.628587123},{"$f":"(AQ57/AQ58)*AR58","v":18551537.838470988},{"$f":"(AR57/AR58)*AS58","v":18551537.838470988},{"$f":"(AS57/AS58)*AT58","v":18597719.664005753},{"$f":"(AT57/AT58)*AU58","v":18597719.664005753},{"$f":"(AU57/AU58)*AV58","v":18597719.664005753},{"$f":"(AV57/AV58)*AW58","v":18689393.798845917},null,null,null,{"$f":"((AK57/2)+SUM(AL57:AV57)+(AW57/2))/12","v":18532312.437966168}]
[{"$f":"+A57+1","v":43},null,null,null,"Total",{"$f":"SUM(F56:F57)","v":18154668.640000001},18154668.640000001,18154668.640000001,18154668.640000001,18183537.399999999,18190277.739999998,18192571.449999999,18194156.399999999,18194156.399999999,18210417.780000001,18210417.780000001,18210417.780000001,18242697.75,null,{"$f":"SUM(T56:T57)","v":18187386.820416667},{"$f":"+R58","v":18242697.75},18242697.75,18242697.75,18247797,{"$f":"IF($R58-$I58=0,X58+$AH58/9,X58+((J58-I58)/($R58-$I58))*$AH58)","v":18310630.328686964},{"$f":"IF($R58-$I58=0,Y58+$AH58/9,Y58+((K58-J58)/($R58-$I58))*$AH58)","v":18325300.789028242},{"$f":"IF($R58-$I58=0,Z58+$AH58/9,Z58+((L58-K58)/($R58-$I58))*$AH58)","v":18330293.086388525},{"$f":"IF($R58-$I58=0,AA58+$AH58/9,AA58+((M58-L58)/($R58-$I58))*$AH58)","v":18333742.756007254},{"$f":"IF($R58-$I58=0,AB58+$AH58/9,AB58+((N58-M58)/($R58-$I58))*$AH58)","v":18333742.756007254},{"$f":"IF($R58-$I58=0,AC58+$AH58/9,AC58+((O58-N58)/($R58-$I58))*$AH58)","v":18369135.915756542},{"$f":"IF($R58-$I58=0,AD58+$AH58/9,AD58+((P58-O58)/($R58-$I58))*$AH58)","v":18369135.915756542},{"$f":"IF($R58-$I58=0,AE58+$AH58/9,AE58+((Q58-P58)/($R58-$I58))*$AH58)","v":18369135.915756542},{"$f":"IF($R58-$I58=0,AF58+$AH58/9,AF58+((R58-Q58)/($R58-$I58))*$AH58)","v":18439393.798845921},{"$f":"'101_106 PROJECTION'!N17-(X58-U58)","v":191596.79884592118},{"$f":"+AG58-U58","v":196696.04884592071},{"$f":"SUM(AJ56:AJ57)","v":18317946.31148424},{"$f":"AG58","v":18439393.798845921},{"$f":"IF($R58-$F58=0,AK58+$AX58/12,AK58+((G58-F58)/($R58-$F58))*$AX58)","v":18439393.798845921},{"$f":"IF($R58-$F58=0,AL58+$AX58/12,AL58+((H58-G58)/($R58-$F58))*$AX58)","v":18439393.798845921},{"$f":"IF($R58-$F58=0,AM58+$AX58/12,AM58+((I58-H58)/($R58-$F58))*$AX58)","v":18439393.798845921},{"$f":"IF($R58-$F58=0,AN58+$AX58/12,AN58+((J58-I58)/($R58-$F58))*$AX58)","v":18521380.200844072},{"$f":"IF($R58-$F58=0,AO58+$AX58/12,AO58+((K58-J58)/($R58-$F58))*$AX58)","v":18540522.561819889},{"$f":"IF($R58-$F58=0,AP58+$AX58/12,AP58+((L58-K58)/($R58-$F58))*$AX58)","v":18547036.628587123},{"$f":"IF($R58-$F58=0,AQ58+$AX58/12,AQ58+((M58-L58)/($R58-$F58))*$AX58)","v":18551537.838470988},{"$f":"IF($R58-$F58=0,AR58+$AX58/12,AR58+((N58-M58)/($R58-$F58))*$AX58)","v":18551537.838470988},{"$f":"IF($R58-$F58=0,AS58+$AX58/12,AS58+((O58-N58)/($R58-$F58))*$AX58)","v":18597719.664005753},{"$f":"IF($R58-$F58=0,AT58+$AX58/12,AT58+((P58-O58)/($R58-$F58))*$AX58)","v":18597719.664005753},{"$f":"IF($R58-$F58=0,AU58+$AX58/12,AU58+((Q58-P58)/($R58-$F58))*$AX58)","v":18597719.664005753},{"$f":"IF($R58-$F58=0,AV58+$AX58/12,AV58+((R58-Q58)/($R58-$F58))*$AX58)","v":18689393.798845917},{"$f":"'101_106 PROJECTION'!$T$17","v":250000},{"$f":"+AW58-AK58","v":249999.99999999627},null,{"$f":"SUM(BA56:BA57)","v":18532312.437966168}]
[44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG59","v":0}]
[45,null,"378","Measuring & Regulation Station Equip"]
[46,null,null,null,"Wyoming",{"$f":"'Rate Base'!S59","v":6275909.7400000002},{"$f":"'Rate Base'!T59","v":6488955.8799999999},{"$f":"'Rate Base'!U59","v":6451531.5199999996},{"$f":"'Rate Base'!V59","v":6420397.3499999996},{"$f":"'Rate Base'!W59","v":6421157.2300000004},{"$f":"'Rate Base'!X59","v":6504225.0700000003},{"$f":"'Rate Base'!Y59","v":6504342.4699999997},{"$f":"'Rate Base'!Z59","v":6532578.25},{"$f":"'Rate Base'!AA59","v":6535230.7800000003},{"$f":"'Rate Base'!AB59","v":6533623.9900000002},{"$f":"'Rate Base'!AC59","v":6544959.1699999999},{"$f":"'Rate Base'!AD59","v":6545412.21},{"$f":"'Rate Base'!AE59","v":6862112.5300000003},null,{"$f":"((F61/2)+SUM(G61:Q61)+(R61/2))/12","v":6504285.4212500006},{"$f":"+R61","v":6862112.5300000003},6604886.0199999996,6886122.0199999996,6954759.6100000003,{"$f":"(X61/X63)*Y63","v":6960517.4472159287},7027195.3999434244,7057013.4326196695,7171849.2450964432,7249361.1928145597,7246721.9605735429,7450025.6972159911,7598047.7011563182,7892965.0404418623,null,null,{"$f":"((U61/2)+SUM(V61:AF61)+(AG61/2))/12","v":7132003.2093214011},{"$f":"AG61","v":7892965.0404418623},{"$f":"(AK61/AK63)*AL63","v":7922938.4066116353},{"$f":"(AL61/AL63)*AM63","v":7930137.3271435387},8039024.9533824902,8042096.9345027581,8077671.6484509623,8093580.4749755384,8154848.8704910195,8196203.849983409,8194795.7393834805,8303264.4607495116,8382238.6978521096,8539586.0601253118,null,null,null,{"$f":"((AK61/2)+SUM(AL61:AV61)+(AW61/2))/12","v":8129423.0761508374}]
[47,null,null,null,"Utah",{"$f":"'Rate Base'!S60","v":76788067.050000012},{"$f":"'Rate Base'!T60","v":76890036.680000007},{"$f":"'Rate Base'!U60","v":77003120.660000011},{"$f":"'Rate Base'!V60","v":78178648.13000001},{"$f":"'Rate Base'!W60","v":78210174.329999998},{"$f":"'Rate Base'!X60","v":78500991.620000005},{"$f":"'Rate Base'!Y60","v":78668073.700000003},{"$f":"'Rate Base'!Z60","v":79283759.950000003},{"$f":"'Rate Base'!AA60","v":79715742.310000002},{"$f":"'Rate Base'!AB60","v":79702550.060000002},{"$f":"'Rate Base'!AC60","v":80831205.549999997},{"$f":"'Rate Base'!AD60","v":81660760.390000001},{"$f":"'Rate Base'!AE60","v":82997758.230000004},null,{"$f":"((F62/2)+SUM(G62:Q62)+(R62/2))/12","v":79044831.334999993},{"$f":"+R62","v":82997758.230000004},83854448.040000007,83839175.590000004,85544246.769999996,{"$f":"(X62/X63)*Y63","v":85615068.750238195},{"$f":"(Y62/Y63)*Z63","v":86435214.314153567},{"$f":"(Z62/Z63)*AA63","v":86801979.132564396},{"$f":"(AA62/AA63)*AB63","v":88214471.243207827},{"$f":"(AB62/AB63)*AC63","v":89167876.041511402},{"$f":"(AC62/AC63)*AD63","v":89135413.217953235},{"$f":"(AD62/AD63)*AE63","v":91636069.745548829},{"$f":"(AE62/AE63)*AF63","v":93456755.368421316},{"$f":"(AF62/AF63)*AG63","v":97084268.476468816},null,null,{"$f":"((U62/2)+SUM(V62:AF62)+(AG62/2))/12","v":87811810.963902757},{"$f":"AG62","v":97084268.476468816},{"$f":"(AK62/AK63)*AL63","v":97452943.912564099},{"$f":"(AL62/AL63)*AM63","v":97541491.363373652},{"$f":"(AM62/AM63)*AN63","v":98880820.18155323},{"$f":"(AN62/AN63)*AO63","v":98918605.860104531},{"$f":"(AO62/AO63)*AP63","v":99356178.4405258},{"$f":"(AP62/AP63)*AQ63","v":99551858.616168767},{"$f":"(AQ62/AQ63)*AR63","v":100305466.07912727},{"$f":"(AR62/AR63)*AS63","v":100814136.51049322},{"$f":"(AS62/AS63)*AT63","v":100796816.60766488},{"$f":"(AT62/AT63)*AU63","v":102130992.85352971},{"$f":"(AU62/AU63)*AV63","v":103102383.95919254},{"$f":"(AV62/AV63)*AW63","v":105037772.43294416},null,null,null,{"$f":"((AK62/2)+SUM(AL62:AV62)+(AW62/2))/12","v":99992726.236583695}]
[48,null,null,null,"Total",{"$f":"SUM(F61:F62)","v":83063976.790000007},83378992.560000002,83454652.180000007,84599045.480000004,84631331.560000002,85005216.689999998,85172416.170000002,85816338.200000003,86250973.090000004,86236174.049999997,87376164.719999999,88206172.599999994,89859870.760000005,null,{"$f":"SUM(T61:T62)","v":85549116.756249994},{"$f":"+R63","v":89859870.760000005},90459334.060000002,90725297.609999999,92499006.379999995,{"$f":"IF($R63-$I63=0,X63+$AH63/9,X63+((J63-I63)/($R63-$I63))*$AH63)","v":92575586.197454125},{"$f":"IF($R63-$I63=0,Y63+$AH63/9,Y63+((K63-J63)/($R63-$I63))*$AH63)","v":93462409.714096993},{"$f":"IF($R63-$I63=0,Z63+$AH63/9,Z63+((L63-K63)/($R63-$I63))*$AH63)","v":93858992.565184072},{"$f":"IF($R63-$I63=0,AA63+$AH63/9,AA63+((M63-L63)/($R63-$I63))*$AH63)","v":95386320.488304272},{"$f":"IF($R63-$I63=0,AB63+$AH63/9,AB63+((N63-M63)/($R63-$I63))*$AH63)","v":96417237.23432596},{"$f":"IF($R63-$I63=0,AC63+$AH63/9,AC63+((O63-N63)/($R63-$I63))*$AH63)","v":96382135.178526774},{"$f":"IF($R63-$I63=0,AD63+$AH63/9,AD63+((P63-O63)/($R63-$I63))*$AH63)","v":99086095.442764819},{"$f":"IF($R63-$I63=0,AE63+$AH63/9,AE63+((Q63-P63)/($R63-$I63))*$AH63)","v":101054803.06957763},{"$f":"IF($R63-$I63=0,AF63+$AH63/9,AF63+((R63-Q63)/($R63-$I63))*$AH63)","v":104977233.51691069},{"$f":"'101_106 PROJECTION'!N18-(X63-U63)","v":12478227.136910696},{"$f":"+AG63-U63","v":15117362.756910682},{"$f":"SUM(AJ61:AJ62)","v":94943814.173224151},{"$f":"AG63","v":104977233.51691069},{"$f":"IF($R63-$F63=0,AK63+$AX63/12,AK63+((G63-F63)/($R63-$F63))*$AX63)","v":105375882.31917575},{"$f":"IF($R63-$F63=0,AL63+$AX63/12,AL63+((H63-G63)/($R63-$F63))*$AX63)","v":105471628.6905172},{"$f":"IF($R63-$F63=0,AM63+$AX63/12,AM63+((I63-H63)/($R63-$F63))*$AX63)","v":106919845.13493574},{"$f":"IF($R63-$F63=0,AN63+$AX63/12,AN63+((J63-I63)/($R63-$F63))*$AX63)","v":106960702.7946073},{"$f":"IF($R63-$F63=0,AO63+$AX63/12,AO63+((K63-J63)/($R63-$F63))*$AX63)","v":107433850.08897677},{"$f":"IF($R63-$F63=0,AP63+$AX63/12,AP63+((L63-K63)/($R63-$F63))*$AX63)","v":107645439.09114432},{"$f":"IF($R63-$F63=0,AQ63+$AX63/12,AQ63+((M63-L63)/($R63-$F63))*$AX63)","v":108460314.94961829},{"$f":"IF($R63-$F63=0,AR63+$AX63/12,AR63+((N63-M63)/($R63-$F63))*$AX63)","v":109010340.36047664},{"$f":"IF($R63-$F63=0,AS63+$AX63/12,AS63+((O63-N63)/($R63-$F63))*$AX63)","v":108991612.34704837},{"$f":"IF($R63-$F63=0,AT63+$AX63/12,AT63+((P63-O63)/($R63-$F63))*$AX63)","v":110434257.31427923},{"$f":"IF($R63-$F63=0,AU63+$AX63/12,AU63+((Q63-P63)/($R63-$F63))*$AX63)","v":111484622.65704466},{"$f":"IF($R63-$F63=0,AV63+$AX63/12,AV63+((R63-Q63)/($R63-$F63))*$AX63)","v":113577358.49306948},{"$f":"'101_106 PROJECTION'!$T$18","v":8600124.9761587977},{"$f":"+AW63-AK63","v":8600124.9761587977},null,{"$f":"SUM(BA61:BA62)","v":108122149.31273453}]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG64","v":0}]
[50,null,"380","Services"]
[51,null,null,null,"Wyoming",{"$f":"'Rate Base'!S64","v":16772047.640000001},{"$f":"'Rate Base'!T64","v":16722941.59},{"$f":"'Rate Base'!U64","v":16779702.210000001},{"$f":"'Rate Base'!V64","v":16960115.710000001},{"$f":"'Rate Base'!W64","v":16985078.969999999},{"$f":"'Rate Base'!X64","v":17029541.370000001},{"$f":"'Rate Base'!Y64","v":17129766.59},{"$f":"'Rate Base'!Z64","v":17318485.710000001},{"$f":"'Rate Base'!AA64","v":17655967.609999999},{"$f":"'Rate Base'!AB64","v":17614265.899999999},{"$f":"'Rate Base'!AC64","v":17777876.75},{"$f":"'Rate Base'!AD64","v":17867640.819999997},{"$f":"'Rate Base'!AE64","v":18000938.789999999},null,{"$f":"((F66/2)+SUM(G66:Q66)+(R66/2))/12","v":17268989.703749999},{"$f":"+R66","v":18000938.789999999},17893131.039999999,17927120.41,18239187.18,{"$f":"(X66/X68)*Y68","v":18295435.990690418},18459163.00821808,18494819.748598162,18552450.809848607,18648165.500318408,18672054.670091204,18727234.261245653,18772162.416433465,18927954.18642908,null,null,{"$f":"((U66/2)+SUM(V66:AF66)+(AG66/2))/12","v":18428780.960304882},{"$f":"AG66","v":18927954.18642908},{"$f":"(AK66/AK68)*AL68","v":18917392.423014197},{"$f":"(AL66/AL68)*AM68","v":19023579.988926928},19258521.76497101,19324699.056206774,19517325.538244333,19559276.051751863,19627079.574667003,19739688.870206121,19767794.718597054,19832714.062300097,19885572.488532674,20068863.072077256,null,null,null,{"$f":"((AK66/2)+SUM(AL66:AV66)+(AW66/2))/12","v":19496004.430555936}]
[52,null,null,null,"Utah",{"$f":"'Rate Base'!S65","v":333057164.04000002},{"$f":"'Rate Base'!T65","v":332877469.16000003},{"$f":"'Rate Base'!U65","v":335121064.35000002},{"$f":"'Rate Base'!V65","v":340030226.78000003},{"$f":"'Rate Base'!W65","v":341438871.25999999},{"$f":"'Rate Base'!X65","v":345567302.76999998},{"$f":"'Rate Base'!Y65","v":346375857.28000003},{"$f":"'Rate Base'!Z65","v":347655975.18000001},{"$f":"'Rate Base'!AA65","v":349757963.89999998},{"$f":"'Rate Base'!AB65","v":350408526.46000004},{"$f":"'Rate Base'!AC65","v":351651272.25999999},{"$f":"'Rate Base'!AD65","v":352706587.53000003},{"$f":"'Rate Base'!AE65","v":356543938.62},null,{"$f":"((F67/2)+SUM(G67:Q67)+(R67/2))/12","v":344865972.35499996},{"$f":"+R67","v":356543938.62},357403044.31999999,359786913.02999997,361237518.64999998,{"$f":"(X67/X68)*Y68","v":362351558.46988297},{"$f":"(Y67/Y68)*Z68","v":365594265.55786717},{"$f":"(Z67/Z68)*AA68","v":366300467.66495293},{"$f":"(AA67/AA68)*AB68","v":367441883.74659199},{"$f":"(AB67/AB68)*AC68","v":369337567.85479486},{"$f":"(AC67/AC68)*AD68","v":369810706.50544685},{"$f":"(AD67/AD68)*AE68","v":370903569.82177997},{"$f":"(AE67/AE68)*AF68","v":371793397.59411424},{"$f":"(AF67/AF68)*AG68","v":374878942.57284105},null,null,{"$f":"((U67/2)+SUM(V67:AF67)+(AG67/2))/12","v":365639361.15098763},{"$f":"AG67","v":374878942.57284105},{"$f":"(AK67/AK68)*AL68","v":374669760.81649923},{"$f":"(AL67/AL68)*AM68","v":376772866.20399481},{"$f":"(AM67/AM68)*AN68","v":381426022.25573224},{"$f":"(AN67/AN68)*AO68","v":382736701.30305296},{"$f":"(AO67/AO68)*AP68","v":386551778.79037803},{"$f":"(AP67/AP68)*AQ68","v":387382632.66867864},{"$f":"(AQ67/AQ68)*AR68","v":388725520.16316366},{"$f":"(AR67/AR68)*AS68","v":390955811.57341254},{"$f":"(AS67/AS68)*AT68","v":391512463.95227659},{"$f":"(AT67/AT68)*AU68","v":392798228.63028753},{"$f":"(AU67/AU68)*AV68","v":393845119.94970649},{"$f":"(AV67/AV68)*AW68","v":397475294.63556969},null,null,null,{"$f":"((AK67/2)+SUM(AL67:AV67)+(AW67/2))/12","v":386129502.07594901}]
[53,null,null,null,"Total",{"$f":"SUM(F66:F67)","v":349829211.68000001},349600410.75,351900766.56,356990342.49000001,358423950.23000002,362596844.13999999,363505623.87,364974460.88999999,367413931.50999999,368022792.36000001,369429149.00999999,370574228.35000002,374544877.41000003,null,{"$f":"SUM(T66:T67)","v":362134962.05874997},{"$f":"+R68","v":374544877.41000003},375296175.36000001,377714033.44,379476705.82999998,{"$f":"IF($R68-$I68=0,X68+$AH68/9,X68+((J68-I68)/($R68-$I68))*$AH68)","v":380646994.46057338},{"$f":"IF($R68-$I68=0,Y68+$AH68/9,Y68+((K68-J68)/($R68-$I68))*$AH68)","v":384053428.56608528},{"$f":"IF($R68-$I68=0,Z68+$AH68/9,Z68+((L68-K68)/($R68-$I68))*$AH68)","v":384795287.41355115},{"$f":"IF($R68-$I68=0,AA68+$AH68/9,AA68+((M68-L68)/($R68-$I68))*$AH68)","v":385994334.55644065},{"$f":"IF($R68-$I68=0,AB68+$AH68/9,AB68+((N68-M68)/($R68-$I68))*$AH68)","v":387985733.35511333},{"$f":"IF($R68-$I68=0,AC68+$AH68/9,AC68+((O68-N68)/($R68-$I68))*$AH68)","v":388482761.17553812},{"$f":"IF($R68-$I68=0,AD68+$AH68/9,AD68+((P68-O68)/($R68-$I68))*$AH68)","v":389630804.08302569},{"$f":"IF($R68-$I68=0,AE68+$AH68/9,AE68+((Q68-P68)/($R68-$I68))*$AH68)","v":390565560.01054776},{"$f":"IF($R68-$I68=0,AF68+$AH68/9,AF68+((R68-Q68)/($R68-$I68))*$AH68)","v":393806896.75927019},{"$f":"'101_106 PROJECTION'!N19-(X68-U68)","v":14330190.929270148},{"$f":"+AG68-U68","v":19262019.349270165},{"$f":"SUM(AJ66:AJ67)","v":384068142.11129248},{"$f":"AG68","v":393806896.75927019},{"$f":"IF($R68-$F68=0,AK68+$AX68/12,AK68+((G68-F68)/($R68-$F68))*$AX68)","v":393587153.23951346},{"$f":"IF($R68-$F68=0,AL68+$AX68/12,AL68+((H68-G68)/($R68-$F68))*$AX68)","v":395796446.19292176},{"$f":"IF($R68-$F68=0,AM68+$AX68/12,AM68+((I68-H68)/($R68-$F68))*$AX68)","v":400684544.02070326},{"$f":"IF($R68-$F68=0,AN68+$AX68/12,AN68+((J68-I68)/($R68-$F68))*$AX68)","v":402061400.35925972},{"$f":"IF($R68-$F68=0,AO68+$AX68/12,AO68+((K68-J68)/($R68-$F68))*$AX68)","v":406069104.32862234},{"$f":"IF($R68-$F68=0,AP68+$AX68/12,AP68+((L68-K68)/($R68-$F68))*$AX68)","v":406941908.72043049},{"$f":"IF($R68-$F68=0,AQ68+$AX68/12,AQ68+((M68-L68)/($R68-$F68))*$AX68)","v":408352599.73783064},{"$f":"IF($R68-$F68=0,AR68+$AX68/12,AR68+((N68-M68)/($R68-$F68))*$AX68)","v":410695500.44361866},{"$f":"IF($R68-$F68=0,AS68+$AX68/12,AS68+((O68-N68)/($R68-$F68))*$AX68)","v":411280258.67087364},{"$f":"IF($R68-$F68=0,AT68+$AX68/12,AT68+((P68-O68)/($R68-$F68))*$AX68)","v":412630942.69258761},{"$f":"IF($R68-$F68=0,AU68+$AX68/12,AU68+((Q68-P68)/($R68-$F68))*$AX68)","v":413730692.43823916},{"$f":"IF($R68-$F68=0,AV68+$AX68/12,AV68+((R68-Q68)/($R68-$F68))*$AX68)","v":417544157.70764691},{"$f":"'101_106 PROJECTION'!$T$19","v":23737260.948376626},{"$f":"+AW68-AK68","v":23737260.948376715},null,{"$f":"SUM(BA66:BA67)","v":405625506.50650495}]
[54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG69","v":0}]
[55,null,"381...2","Meters & Meter Installation"]
[56,null,null,null,"Wyoming",{"$f":"'Rate Base'!S69","v":8688637.3939999994},{"$f":"'Rate Base'!T69","v":8735216.5240000002},{"$f":"'Rate Base'!U69","v":8770831.5240000002},{"$f":"'Rate Base'!V69","v":8798058.2239999995},{"$f":"'Rate Base'!W69","v":8850369.7039999999},{"$f":"'Rate Base'!X69","v":8868015.1440000013},{"$f":"'Rate Base'!Y69","v":8892452.8839999996},{"$f":"'Rate Base'!Z69","v":8912547.1239999998},{"$f":"'Rate Base'!AA69","v":8933376.1539999992},{"$f":"'Rate Base'!AB69","v":8957954.8739999998},{"$f":"'Rate Base'!AC69","v":8987879.3739999998},{"$f":"'Rate Base'!AD69","v":9031284.7340000011},{"$f":"'Rate Base'!AE69","v":9055333.2039999999},null,{"$f":"((F71/2)+SUM(G71:Q71)+(R71/2))/12","v":8884164.2969166655},{"$f":"+R71","v":9055333.2039999999},9087898.4839999992,9118247.3640000001,9160312.2939999998,{"$f":"(X71/X73)*Y73","v":9202839.8744951468},9240038.0735326447,9272904.7008839399,9326416.9731051754,9368043.7382714134,9407308.0540808495,9443059.8029380329,9545159.1799114347,9635198.9721252043,null,null,{"$f":"((U71/2)+SUM(V71:AF71)+(AG71/2))/12","v":9293124.5522734355},{"$f":"AG71","v":9635198.9721252043},{"$f":"(AK71/AK73)*AL73","v":9673066.0027765129},{"$f":"(AL71/AL73)*AM73","v":9746736.8429123126},9811432.5681779422,9840522.7932184432,9865967.5509145856,9888449.3750588167,9925053.4805174358,9953527.5190659538,9980385.5667060781,10004840.906223115,10074680.14509047,10136270.242330952,null,null,null,{"$f":"((AK71/2)+SUM(AL71:AV71)+(AW71/2))/12","v":9887533.1131574791}]
[57,null,null,null,"Utah",{"$f":"'Rate Base'!S70","v":273408946.60600001},{"$f":"'Rate Base'!T70","v":274458101.866},{"$f":"'Rate Base'!U70","v":276554253.51599997},{"$f":"'Rate Base'!V70","v":278399086.22600001},{"$f":"'Rate Base'!W70","v":279188540.24600005},{"$f":"'Rate Base'!X70","v":279907173.71600002},{"$f":"'Rate Base'!Y70","v":280533278.34600002},{"$f":"'Rate Base'!Z70","v":281572374.02599996},{"$f":"'Rate Base'!AA70","v":282375480.296},{"$f":"'Rate Base'!AB70","v":283128075.96599996},{"$f":"'Rate Base'!AC70","v":283805800.20600003},{"$f":"'Rate Base'!AD70","v":285783288.866},{"$f":"'Rate Base'!AE70","v":287541434.20599997},null,{"$f":"((F72/2)+SUM(G72:Q72)+(R72/2))/12","v":280515053.6401667},{"$f":"+R72","v":287541434.20599997},287454142.43599993,288333804.21600002,288932644.81599998,{"$f":"(X72/X73)*Y73","v":290274040.82038468},{"$f":"(Y72/Y73)*Z73","v":291447338.59510535},{"$f":"(Z72/Z73)*AA73","v":292484010.84622627},{"$f":"(AA72/AA73)*AB73","v":294171883.68797672},{"$f":"(AB72/AB73)*AC73","v":295484866.36461467},{"$f":"(AC72/AC73)*AD73","v":296723333.16024369},{"$f":"(AD72/AD73)*AE73","v":297851007.30743068},{"$f":"(AE72/AE73)*AF73","v":301071404.39392668},{"$f":"(AF72/AF73)*AG73","v":303911420.59294289},null,null,{"$f":"((U72/2)+SUM(V72:AF72)+(AG72/2))/12","v":293329575.33694834},{"$f":"AG72","v":303911420.59294289},{"$f":"(AK72/AK73)*AL73","v":305105814.51383322},{"$f":"(AL72/AL73)*AM73","v":307429524.66727364},{"$f":"(AM72/AM73)*AN73","v":309470143.63411075},{"$f":"(AN72/AN73)*AO73","v":310387701.39737064},{"$f":"(AO72/AO73)*AP73","v":311190274.59595734},{"$f":"(AP72/AP73)*AQ73","v":311899391.56727886},{"$f":"(AQ72/AQ73)*AR73","v":313053950.56721711},{"$f":"(AR72/AR73)*AS73","v":313952072.70567352},{"$f":"(AS72/AS73)*AT73","v":314799223.59858996},{"$f":"(AT72/AT73)*AU73","v":315570588.77695394},{"$f":"(AU72/AU73)*AV73","v":317773443.36861438},{"$f":"(AV72/AV73)*AW73","v":319716105.26910686},null,null,null,{"$f":"((AK72/2)+SUM(AL72:AV72)+(AW72/2))/12","v":311870491.02699149}]
[58,null,null,null,"Total",{"$f":"SUM(F71:F72)","v":282097584},283193318.38999999,285325085.03999996,287197144.44999999,288038909.95000005,288775188.86000001,289425731.23000002,290484921.14999998,291308856.44999999,292086030.83999997,292793679.58000004,294814573.60000002,296596767.40999997,null,{"$f":"SUM(T71:T72)","v":289399217.93708336},{"$f":"+R73","v":296596767.40999997},296542040.91999996,297452051.58000004,298092957.11000001,{"$f":"IF($R73-$I73=0,X73+$AH73/9,X73+((J73-I73)/($R73-$I73))*$AH73)","v":299476880.69487989},{"$f":"IF($R73-$I73=0,Y73+$AH73/9,Y73+((K73-J73)/($R73-$I73))*$AH73)","v":300687376.66863805},{"$f":"IF($R73-$I73=0,Z73+$AH73/9,Z73+((L73-K73)/($R73-$I73))*$AH73)","v":301756915.54711026},{"$f":"IF($R73-$I73=0,AA73+$AH73/9,AA73+((M73-L73)/($R73-$I73))*$AH73)","v":303498300.66108191},{"$f":"IF($R73-$I73=0,AB73+$AH73/9,AB73+((N73-M73)/($R73-$I73))*$AH73)","v":304852910.10288608},{"$f":"IF($R73-$I73=0,AC73+$AH73/9,AC73+((O73-N73)/($R73-$I73))*$AH73)","v":306130641.21432453},{"$f":"IF($R73-$I73=0,AD73+$AH73/9,AD73+((P73-O73)/($R73-$I73))*$AH73)","v":307294067.11036873},{"$f":"IF($R73-$I73=0,AE73+$AH73/9,AE73+((Q73-P73)/($R73-$I73))*$AH73)","v":310616563.57383811},{"$f":"IF($R73-$I73=0,AF73+$AH73/9,AF73+((R73-Q73)/($R73-$I73))*$AH73)","v":313546619.56506813},{"$f":"'101_106 PROJECTION'!N20-(X73-U73)","v":15453662.455068104},{"$f":"+AG73-U73","v":16949852.155068159},{"$f":"SUM(AJ71:AJ72)","v":302622699.88922179},{"$f":"AG73","v":313546619.56506813},{"$f":"IF($R73-$F73=0,AK73+$AX73/12,AK73+((G73-F73)/($R73-$F73))*$AX73)","v":314778880.51660979},{"$f":"IF($R73-$F73=0,AL73+$AX73/12,AL73+((H73-G73)/($R73-$F73))*$AX73)","v":317176261.51018602},{"$f":"IF($R73-$F73=0,AM73+$AX73/12,AM73+((I73-H73)/($R73-$F73))*$AX73)","v":319281576.20228875},{"$f":"IF($R73-$F73=0,AN73+$AX73/12,AN73+((J73-I73)/($R73-$F73))*$AX73)","v":320228224.19058913},{"$f":"IF($R73-$F73=0,AO73+$AX73/12,AO73+((K73-J73)/($R73-$F73))*$AX73)","v":321056242.14687198},{"$f":"IF($R73-$F73=0,AP73+$AX73/12,AP73+((L73-K73)/($R73-$F73))*$AX73)","v":321787840.94233775},{"$f":"IF($R73-$F73=0,AQ73+$AX73/12,AQ73+((M73-L73)/($R73-$F73))*$AX73)","v":322979004.04773462},{"$f":"IF($R73-$F73=0,AR73+$AX73/12,AR73+((N73-M73)/($R73-$F73))*$AX73)","v":323905600.22473955},{"$f":"IF($R73-$F73=0,AS73+$AX73/12,AS73+((O73-N73)/($R73-$F73))*$AX73)","v":324779609.16529608},{"$f":"IF($R73-$F73=0,AT73+$AX73/12,AT73+((P73-O73)/($R73-$F73))*$AX73)","v":325575429.68317705},{"$f":"IF($R73-$F73=0,AU73+$AX73/12,AU73+((Q73-P73)/($R73-$F73))*$AX73)","v":327848123.51370484},{"$f":"IF($R73-$F73=0,AV73+$AX73/12,AV73+((R73-Q73)/($R73-$F73))*$AX73)","v":329852375.51143783},{"$f":"'101_106 PROJECTION'!$T$20","v":16305755.946369626},{"$f":"+AW73-AK73","v":16305755.946369708},null,{"$f":"SUM(BA71:BA72)","v":321758024.14014894}]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG74","v":0}]
[60,null,"383...4","House Regulators & Reg Installations"]
[61,null,null,null,"Wyoming",{"$f":"'Rate Base'!S74","v":904120.82000000007},{"$f":"'Rate Base'!T74","v":903671.56},{"$f":"'Rate Base'!U74","v":899916.04},{"$f":"'Rate Base'!V74","v":899150.89999999991},{"$f":"'Rate Base'!W74","v":893724.41999999993},{"$f":"'Rate Base'!X74","v":887753.61},{"$f":"'Rate Base'!Y74","v":887753.6100000001},{"$f":"'Rate Base'!Z74","v":876480.36},{"$f":"'Rate Base'!AA74","v":871041.15999999992},{"$f":"'Rate Base'!AB74","v":866778.21},{"$f":"'Rate Base'!AC74","v":862546.84},{"$f":"'Rate Base'!AD74","v":859925.91999999993},{"$f":"'Rate Base'!AE74","v":854214},null,{"$f":"((F76/2)+SUM(G76:Q76)+(R76/2))/12","v":882325.83666666679},{"$f":"+R76","v":854214},837526.95,799060.05999999994,796080.23,{"$f":"(X76/X78)*Y78","v":796835.32582241856},797200.05024760496,797200.05024760496,797888.67199678696,798220.92324803665,798491.37767239276,798757.21715667855,798917.31495588168,793470.00829000794,null,null,{"$f":"((U76/2)+SUM(V76:AF76)+(AG76/2))/12","v":803335.01462436747},{"$f":"AG76","v":793470.00829000794},{"$f":"(AK76/AK78)*AL78","v":785906.74266503297},{"$f":"(AL76/AL78)*AM78","v":784726.61603914876},774190.4593870698,770418.95289444749,768597.24961286562,768597.24961286562,765157.76376101363,763498.25550515205,762147.40626571293,760819.60744705738,760019.9607383589,787227.83535200218,null,null,null,{"$f":"((AK76/2)+SUM(AL76:AV76)+(AW76/2))/12","v":771202.4321458108}]
[62,null,null,null,"Utah",{"$f":"'Rate Base'!S75","v":13894040.07},{"$f":"'Rate Base'!T75","v":13869699.99},{"$f":"'Rate Base'!U75","v":13869587.530000001},{"$f":"'Rate Base'!V75","v":13835819.389999999},{"$f":"'Rate Base'!W75","v":13828884.389999999},{"$f":"'Rate Base'!X75","v":13828884.390000001},{"$f":"'Rate Base'!Y75","v":13828884.390000001},{"$f":"'Rate Base'!Z75","v":13828884.390000001},{"$f":"'Rate Base'!AA75","v":13828884.390000001},{"$f":"'Rate Base'!AB75","v":13828719.800000001},{"$f":"'Rate Base'!AC75","v":13828599.18},{"$f":"'Rate Base'!AD75","v":13828599.18},{"$f":"'Rate Base'!AE75","v":13923487.560000001},null,{"$f":"((F77/2)+SUM(G77:Q77)+(R77/2))/12","v":13842850.902916668},13923487.560000001,13923487.560000001,13916240.18,13914507.32,{"$f":"(X77/X78)*Y78","v":13927705.470076336},{"$f":"(Y77/Y78)*Z78","v":13934080.406286016},{"$f":"(Z77/Z78)*AA78","v":13934080.406286016},{"$f":"(AA77/AA78)*AB78","v":13946116.670984745},{"$f":"(AB77/AB78)*AC78","v":13951924.015889658},{"$f":"(AC77/AC78)*AD78","v":13956651.227953987},{"$f":"(AD77/AD78)*AE78","v":13961297.776518621},{"$f":"(AE77/AE78)*AF78","v":13964096.08994857},{"$f":"(AF77/AF78)*AG78","v":13868883.841709994},null,null,{"$f":"((U77/2)+SUM(V77:AF77)+(AG77/2))/12","v":13935531.068733245},{"$f":"AG77","v":13868883.841709994},{"$f":"(AK77/AK78)*AL78","v":13736687.222655881},{"$f":"(AL77/AL78)*AM78","v":13716060.054745441},{"$f":"(AM77/AM78)*AN78","v":13531900.941963531},{"$f":"(AN77/AN78)*AO78","v":13465979.628104223},{"$f":"(AO77/AO78)*AP78","v":13434138.486104706},{"$f":"(AP77/AP78)*AQ78","v":13434138.486104706},{"$f":"(AQ77/AQ78)*AR78","v":13374020.4863616},{"$f":"(AR77/AR78)*AS78","v":13345014.31474271},{"$f":"(AS77/AS78)*AT78","v":13321403.124661541},{"$f":"(AT77/AT78)*AU78","v":13298194.827701734},{"$f":"(AU77/AU78)*AV78","v":13284217.982702583},{"$f":"(AV77/AV78)*AW78","v":13759778.304647999},null,null,null,{"$f":"((AK77/2)+SUM(AL77:AV77)+(AW77/2))/12","v":13479673.885752305}]
[63,null,null,null,"Total",{"$f":"SUM(F76:F77)","v":14798160.890000001},14773371.550000001,14769503.57,14734970.289999999,14722608.809999999,14716638,14716638,14705364.75,14699925.550000001,14695498.010000002,14691146.02,14688525.1,14777701.560000001,null,{"$f":"SUM(T76:T77)","v":14725176.739583334},14777701.560000001,14761014.51,14715300.24,14710587.550000001,{"$f":"IF($R78-$I78=0,X78+$AH78/9,X78+((J78-I78)/($R78-$I78))*$AH78)","v":14724540.795898754},{"$f":"IF($R78-$I78=0,Y78+$AH78/9,Y78+((K78-J78)/($R78-$I78))*$AH78)","v":14731280.456533622},{"$f":"IF($R78-$I78=0,Z78+$AH78/9,Z78+((L78-K78)/($R78-$I78))*$AH78)","v":14731280.456533622},{"$f":"IF($R78-$I78=0,AA78+$AH78/9,AA78+((M78-L78)/($R78-$I78))*$AH78)","v":14744005.342981532},{"$f":"IF($R78-$I78=0,AB78+$AH78/9,AB78+((N78-M78)/($R78-$I78))*$AH78)","v":14750144.939137695},{"$f":"IF($R78-$I78=0,AC78+$AH78/9,AC78+((O78-N78)/($R78-$I78))*$AH78)","v":14755142.60562638},{"$f":"IF($R78-$I78=0,AD78+$AH78/9,AD78+((P78-O78)/($R78-$I78))*$AH78)","v":14760054.993675299},{"$f":"IF($R78-$I78=0,AE78+$AH78/9,AE78+((Q78-P78)/($R78-$I78))*$AH78)","v":14763013.404904453},{"$f":"IF($R78-$I78=0,AF78+$AH78/9,AF78+((R78-Q78)/($R78-$I78))*$AH78)","v":14662353.850000001},{"$f":"+'101_106 PROJECTION'!N21-(X78-U78)","v":-48233.70000000023},{"$f":"+AG78-U78","v":-115347.70999999903},{"$f":"SUM(AJ76:AJ77)","v":14738866.083357614},{"$f":"AG78","v":14662353.850000001},{"$f":"IF($R78-$F78=0,AK78+$AX78/12,AK78+((G78-F78)/($R78-$F78))*$AX78)","v":14522593.965320915},{"$f":"IF($R78-$F78=0,AL78+$AX78/12,AL78+((H78-G78)/($R78-$F78))*$AX78)","v":14500786.670784591},{"$f":"IF($R78-$F78=0,AM78+$AX78/12,AM78+((I78-H78)/($R78-$F78))*$AX78)","v":14306091.401350601},{"$f":"IF($R78-$F78=0,AN78+$AX78/12,AN78+((J78-I78)/($R78-$F78))*$AX78)","v":14236398.58099867},{"$f":"IF($R78-$F78=0,AO78+$AX78/12,AO78+((K78-J78)/($R78-$F78))*$AX78)","v":14202735.735717572},{"$f":"IF($R78-$F78=0,AP78+$AX78/12,AP78+((L78-K78)/($R78-$F78))*$AX78)","v":14202735.735717572},{"$f":"IF($R78-$F78=0,AQ78+$AX78/12,AQ78+((M78-L78)/($R78-$F78))*$AX78)","v":14139178.250122614},{"$f":"IF($R78-$F78=0,AR78+$AX78/12,AR78+((N78-M78)/($R78-$F78))*$AX78)","v":14108512.570247862},{"$f":"IF($R78-$F78=0,AS78+$AX78/12,AS78+((O78-N78)/($R78-$F78))*$AX78)","v":14083550.530927254},{"$f":"IF($R78-$F78=0,AT78+$AX78/12,AT78+((P78-O78)/($R78-$F78))*$AX78)","v":14059014.435148792},{"$f":"IF($R78-$F78=0,AU78+$AX78/12,AU78+((Q78-P78)/($R78-$F78))*$AX78)","v":14044237.943440942},{"$f":"IF($R78-$F78=0,AV78+$AX78/12,AV78+((R78-Q78)/($R78-$F78))*$AX78)","v":14547006.140000002},-115347.71,{"$f":"+AW78-AK78","v":-115347.70999999903},null,{"$f":"SUM(BA76:BA77)","v":14250876.317898117}]
[64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG79","v":0}]
[65,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG80","v":0}]
[{"$f":"+A80+1","v":66},null,null,null,"Wyoming",{"$f":"'Rate Base'!S79","v":52618.850000000006},{"$f":"'Rate Base'!T79","v":52618.850000000006},{"$f":"'Rate Base'!U79","v":52618.850000000006},{"$f":"'Rate Base'!V79","v":76118.649999999994},{"$f":"'Rate Base'!W79","v":76118.649999999994},{"$f":"'Rate Base'!X79","v":76118.649999999994},{"$f":"'Rate Base'!Y79","v":76118.649999999994},{"$f":"'Rate Base'!Z79","v":76118.649999999994},{"$f":"'Rate Base'!AA79","v":76118.649999999994},{"$f":"'Rate Base'!AB79","v":76118.649999999994},{"$f":"'Rate Base'!AC79","v":76118.649999999994},{"$f":"'Rate Base'!AD79","v":76118.649999999994},{"$f":"'Rate Base'!AE79","v":68977.440000000002},null,{"$f":"((F81/2)+SUM(G81:Q81)+(R81/2))/12","v":70925.307916666687},68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,{"$f":"(X81/X83)*Y83","v":68928.361535499149},64154.811975289158,64067.878690866753,61594.507895651666,61581.6513333127,61549.459709528834,61512.883584684765,61477.6942968683,57385.038049435942,null,null,{"$f":"((U81/2)+SUM(V81:AF81)+(AG81/2))/12","v":64581.734003868274},{"$f":"AG81","v":57385.038049435942},{"$f":"(AK81/AK83)*AL83","v":57383.989110404065},{"$f":"(AL81/AL83)*AM83","v":57383.989110404065},57312.589474654109,57311.862858695138,57241.189553679316,57239.902489944347,57203.283767037494,57203.093423197934,57202.616820112969,57202.075303659687,57201.554319591174,57140.961768984664,null,null,null,{"$f":"((AK81/2)+SUM(AL81:AV81)+(AW81/2))/12","v":57262.428845049209}]
[67,null,null,null,"Utah",{"$f":"'Rate Base'!S80","v":991700.26},{"$f":"'Rate Base'!T80","v":994458.45000000007},{"$f":"'Rate Base'!U80","v":994458.45000000007},{"$f":"'Rate Base'!V80","v":1158704.32},{"$f":"'Rate Base'!W80","v":1160614.9600000002},{"$f":"'Rate Base'!X80","v":1346450.7400000002},{"$f":"'Rate Base'!Y80","v":1349835.08},{"$f":"'Rate Base'!Z80","v":1446124.1800000002},{"$f":"'Rate Base'!AA80","v":1446624.6900000002},{"$f":"'Rate Base'!AB80","v":1447877.9200000002},{"$f":"'Rate Base'!AC80","v":1449301.84},{"$f":"'Rate Base'!AD80","v":1450671.77},{"$f":"'Rate Base'!AE80","v":1617141.37},null,{"$f":"((F82/2)+SUM(G82:Q82)+(R82/2))/12","v":1295795.2679166668},1617141.37,1617141.37,1617141.37,1949171.9000000001,{"$f":"(X82/X83)*Y83","v":1947785.0354845843},{"$f":"(Y82/Y83)*Z83","v":1812893.5598656186},{"$f":"(Z82/Z83)*AA83","v":1810436.9897874761},{"$f":"(AA82/AA83)*AB83","v":1740544.2124922634},{"$f":"(AB82/AB83)*AC83","v":1740180.9103743287},{"$f":"(AC82/AC83)*AD83","v":1739271.236015656},{"$f":"(AD82/AD83)*AE83","v":1738237.6639556182},{"$f":"(AE82/AE83)*AF83","v":1737243.2812850976},{"$f":"(AF82/AF83)*AG83","v":1621592.5619505644},null,null,{"$f":"((U82/2)+SUM(V82:AF82)+(AG82/2))/12","v":1755784.54126966},{"$f":"AG82","v":1621592.5619505644},{"$f":"(AK82/AK83)*AL83","v":1621562.9209188626},{"$f":"(AL82/AL83)*AM83","v":1621562.9209188626},{"$f":"(AM82/AM83)*AN83","v":1619545.3023514869},{"$f":"(AN82/AN83)*AO83","v":1619524.7695597608},{"$f":"(AO82/AO83)*AP83","v":1617527.6757241969},{"$f":"(AP82/AP83)*AQ83","v":1617491.3057390873},{"$f":"(AQ82/AQ83)*AR83","v":1616456.5299384207},{"$f":"(AR82/AR83)*AS83","v":1616451.1511817807},{"$f":"(AS82/AS83)*AT83","v":1616437.6832806717},{"$f":"(AT82/AT83)*AU83","v":1616422.3810506365},{"$f":"(AU82/AU83)*AV83","v":1616407.6590269329},{"$f":"(AV82/AV83)*AW83","v":1614695.4282310156},null,null,null,{"$f":"((AK82/2)+SUM(AL82:AV82)+(AW82/2))/12","v":1618127.8578984572}]
[68,null,null,null,"Total",{"$f":"SUM(F81:F82)","v":1044319.11},1047077.3,1047077.3,1234822.97,1236733.6100000001,1422569.3900000001,1425953.73,1522242.83,1522743.34,1523996.57,1525420.49,1526790.42,1686118.81,null,{"$f":"SUM(T81:T82)","v":1366720.5758333334},1686118.81,1686118.81,1686118.81,2018149.34,{"$f":"IF($R83-$I83=0,X83+$AH83/9,X83+((J83-I83)/($R83-$I83))*$AH83)","v":2016713.3970200834},{"$f":"IF($R83-$I83=0,Y83+$AH83/9,Y83+((K83-J83)/($R83-$I83))*$AH83)","v":1877048.3718409077},{"$f":"IF($R83-$I83=0,Z83+$AH83/9,Z83+((L83-K83)/($R83-$I83))*$AH83)","v":1874504.8684783429},{"$f":"IF($R83-$I83=0,AA83+$AH83/9,AA83+((M83-L83)/($R83-$I83))*$AH83)","v":1802138.7203879151},{"$f":"IF($R83-$I83=0,AB83+$AH83/9,AB83+((N83-M83)/($R83-$I83))*$AH83)","v":1801762.5617076415},{"$f":"IF($R83-$I83=0,AC83+$AH83/9,AC83+((O83-N83)/($R83-$I83))*$AH83)","v":1800820.6957251849},{"$f":"IF($R83-$I83=0,AD83+$AH83/9,AD83+((P83-O83)/($R83-$I83))*$AH83)","v":1799750.5475403029},{"$f":"IF($R83-$I83=0,AE83+$AH83/9,AE83+((Q83-P83)/($R83-$I83))*$AH83)","v":1798720.9755819659},{"$f":"IF($R83-$I83=0,AF83+$AH83/9,AF83+((R83-Q83)/($R83-$I83))*$AH83)","v":1678977.6000000003},{"$f":"'101_106 PROJECTION'!N22-(X83-U83)","v":-339171.74000000005},{"$f":"+AG83-U83","v":-7141.2099999997299},{"$f":"SUM(AJ81:AJ82)","v":1820366.2752735282},{"$f":"AG83","v":1678977.6000000003},{"$f":"IF($R83-$F83=0,AK83+$AX83/12,AK83+((G83-F83)/($R83-$F83))*$AX83)","v":1678946.9100292667},{"$f":"IF($R83-$F83=0,AL83+$AX83/12,AL83+((H83-G83)/($R83-$F83))*$AX83)","v":1678946.9100292667},{"$f":"IF($R83-$F83=0,AM83+$AX83/12,AM83+((I83-H83)/($R83-$F83))*$AX83)","v":1676857.8918261409},{"$f":"IF($R83-$F83=0,AN83+$AX83/12,AN83+((J83-I83)/($R83-$F83))*$AX83)","v":1676836.632418456},{"$f":"IF($R83-$F83=0,AO83+$AX83/12,AO83+((K83-J83)/($R83-$F83))*$AX83)","v":1674768.8652778764},{"$f":"IF($R83-$F83=0,AP83+$AX83/12,AP83+((L83-K83)/($R83-$F83))*$AX83)","v":1674731.2082290316},{"$f":"IF($R83-$F83=0,AQ83+$AX83/12,AQ83+((M83-L83)/($R83-$F83))*$AX83)","v":1673659.8137054583},{"$f":"IF($R83-$F83=0,AR83+$AX83/12,AR83+((N83-M83)/($R83-$F83))*$AX83)","v":1673654.2446049787},{"$f":"IF($R83-$F83=0,AS83+$AX83/12,AS83+((O83-N83)/($R83-$F83))*$AX83)","v":1673640.3001007847},{"$f":"IF($R83-$F83=0,AT83+$AX83/12,AT83+((P83-O83)/($R83-$F83))*$AX83)","v":1673624.4563542963},{"$f":"IF($R83-$F83=0,AU83+$AX83/12,AU83+((Q83-P83)/($R83-$F83))*$AX83)","v":1673609.2133465242},{"$f":"IF($R83-$F83=0,AV83+$AX83/12,AV83+((R83-Q83)/($R83-$F83))*$AX83)","v":1671836.3900000004},{"$f":"'101_106 PROJECTION'!$T$22","v":-7141.21},{"$f":"+AW83-AK83","v":-7141.2099999999627},null,{"$f":"SUM(BA81:BA82)","v":1675390.2867435063}]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG84","v":0}]
[70,null,"388","Other Equipment"]
[71,null,null,null,"Wyoming",{"$f":"'Rate Base'!S84","v":7220},{"$f":"'Rate Base'!T84","v":7220},{"$f":"'Rate Base'!U84","v":7220},{"$f":"'Rate Base'!V84","v":7220},{"$f":"'Rate Base'!W84","v":7220},{"$f":"'Rate Base'!X84","v":7220},{"$f":"'Rate Base'!Y84","v":7220},{"$f":"'Rate Base'!Z84","v":7220},{"$f":"'Rate Base'!AA84","v":7220},{"$f":"'Rate Base'!AB84","v":7220},{"$f":"'Rate Base'!AC84","v":7220},{"$f":"'Rate Base'!AD84","v":7220},{"$f":"'Rate Base'!AE84","v":7220},null,{"$f":"((F86/2)+SUM(G86:Q86)+(R86/2))/12","v":7220},null,7220,7220,7220,{"$f":"(X86/X88)*Y88","v":6534.5484157589171},6698.1019464078427,6698.1019464078427,6698.1019464078427,6698.1019464078427,6698.1019464078427,6698.1019464078427,6698.1019464078427,6698.1019464078427,null,null,{"$f":"((U86/2)+SUM(V86:AF86)+(AG86/2))/12","v":6535.8594178181447},{"$f":"AG86","v":6698.1019464078427},{"$f":"(AK86/AK88)*AL88","v":6698.1019464078427},{"$f":"(AL86/AL88)*AM88","v":6536.5015719320254},6536.5015719320254,6317.0102438688918,6369.3824062168615,6369.3824062168615,6369.3824062168615,6369.3824062168615,6369.3824062168615,6369.3824062168615,6369.3824062168615,6369.3824062168615,null,null,null,{"$f":"((AK86/2)+SUM(AL86:AV86)+(AW86/2))/12","v":6433.9611961642649}]
[72,null,null,null,"Utah",{"$f":"'Rate Base'!S85","v":319038},{"$f":"'Rate Base'!T85","v":319038},{"$f":"'Rate Base'!U85","v":305101.60000000003},{"$f":"'Rate Base'!V85","v":305101.60000000003},{"$f":"'Rate Base'!W85","v":286172.69},{"$f":"'Rate Base'!X85","v":290689.26},{"$f":"'Rate Base'!Y85","v":290689.26},{"$f":"'Rate Base'!Z85","v":290689.26},{"$f":"'Rate Base'!AA85","v":290689.26},{"$f":"'Rate Base'!AB85","v":290689.26},{"$f":"'Rate Base'!AC85","v":290689.26},{"$f":"'Rate Base'!AD85","v":290689.26},{"$f":"'Rate Base'!AE85","v":290689.26},null,{"$f":"((F87/2)+SUM(G87:Q87)+(R87/2))/12","v":296258.52833333332},{"$f":"+R87","v":290689.26},290689.26,290689.26,298879.26,{"$f":"(X87/X88)*Y88","v":270504.29292745114},{"$f":"(Y87/Y88)*Z88","v":277274.75805359217},{"$f":"(Z87/Z88)*AA88","v":277274.75805359217},{"$f":"(AA87/AA88)*AB88","v":277274.75805359217},{"$f":"(AB87/AB88)*AC88","v":277274.75805359217},{"$f":"(AC87/AC88)*AD88","v":277274.75805359217},{"$f":"(AD87/AD88)*AE88","v":277274.75805359217},{"$f":"(AE87/AE88)*AF88","v":277274.75805359217},{"$f":"(AF87/AF88)*AG88","v":277274.75805359217},null,null,{"$f":"((U87/2)+SUM(V87:AF87)+(AG87/2))/12","v":281305.61569411604},{"$f":"AG87","v":277274.75805359217},{"$f":"(AK87/AK88)*AL88","v":277274.75805359217},{"$f":"(AL87/AL88)*AM88","v":270585.14581826597},{"$f":"(AM87/AM88)*AN88","v":270585.14581826597},{"$f":"(AN87/AN88)*AO88","v":261499.07854569997},{"$f":"(AO87/AO88)*AP88","v":263667.07759378321},{"$f":"(AP87/AP88)*AQ88","v":263667.07759378321},{"$f":"(AQ87/AQ88)*AR88","v":263667.07759378321},{"$f":"(AR87/AR88)*AS88","v":263667.07759378321},{"$f":"(AS87/AS88)*AT88","v":263667.07759378321},{"$f":"(AT87/AT88)*AU88","v":263667.07759378321},{"$f":"(AU87/AU88)*AV88","v":263667.07759378321},{"$f":"(AV87/AV88)*AW88","v":263667.07759378321},null,null,null,{"$f":"((AK87/2)+SUM(AL87:AV87)+(AW87/2))/12","v":266340.38243466621}]
[73,null,null,null,"Total",{"$f":"SUM(F86:F87)","v":326258},326258,312321.60000000003,312321.60000000003,293392.69,297909.26,297909.26,297909.26,297909.26,297909.26,297909.26,297909.26,297909.26,null,{"$f":"SUM(T86:T87)","v":303478.52833333332},{"$f":"+R88","v":297909.26},297909.26,297909.26,306099.26,{"$f":"IF($R88-$I88=0,X88+$AH88/9,X88+((J88-I88)/($R88-$I88))*$AH88)","v":277038.84134321008},{"$f":"IF($R88-$I88=0,Y88+$AH88/9,Y88+((K88-J88)/($R88-$I88))*$AH88)","v":283972.86000000004},{"$f":"IF($R88-$I88=0,Z88+$AH88/9,Z88+((L88-K88)/($R88-$I88))*$AH88)","v":283972.86000000004},{"$f":"IF($R88-$I88=0,AA88+$AH88/9,AA88+((M88-L88)/($R88-$I88))*$AH88)","v":283972.86000000004},{"$f":"IF($R88-$I88=0,AB88+$AH88/9,AB88+((N88-M88)/($R88-$I88))*$AH88)","v":283972.86000000004},{"$f":"IF($R88-$I88=0,AC88+$AH88/9,AC88+((O88-N88)/($R88-$I88))*$AH88)","v":283972.86000000004},{"$f":"IF($R88-$I88=0,AD88+$AH88/9,AD88+((P88-O88)/($R88-$I88))*$AH88)","v":283972.86000000004},{"$f":"IF($R88-$I88=0,AE88+$AH88/9,AE88+((Q88-P88)/($R88-$I88))*$AH88)","v":283972.86000000004},{"$f":"IF($R88-$I88=0,AF88+$AH88/9,AF88+((R88-Q88)/($R88-$I88))*$AH88)","v":283972.86000000004},{"$f":"+'101_106 PROJECTION'!N23-(X88-U88)","v":-22126.400000000001},{"$f":"+AG88-U88","v":-13936.399999999965},{"$f":"SUM(AJ86:AJ87)","v":287841.47511193418},{"$f":"AG88","v":283972.86000000004},{"$f":"IF($R88-$F88=0,AK88+$AX88/12,AK88+((G88-F88)/($R88-$F88))*$AX88)","v":283972.86000000004},{"$f":"IF($R88-$F88=0,AL88+$AX88/12,AL88+((H88-G88)/($R88-$F88))*$AX88)","v":277121.64739019802},{"$f":"IF($R88-$F88=0,AM88+$AX88/12,AM88+((I88-H88)/($R88-$F88))*$AX88)","v":277121.64739019802},{"$f":"IF($R88-$F88=0,AN88+$AX88/12,AN88+((J88-I88)/($R88-$F88))*$AX88)","v":267816.08878956886},{"$f":"IF($R88-$F88=0,AO88+$AX88/12,AO88+((K88-J88)/($R88-$F88))*$AX88)","v":270036.46000000008},{"$f":"IF($R88-$F88=0,AP88+$AX88/12,AP88+((L88-K88)/($R88-$F88))*$AX88)","v":270036.46000000008},{"$f":"IF($R88-$F88=0,AQ88+$AX88/12,AQ88+((M88-L88)/($R88-$F88))*$AX88)","v":270036.46000000008},{"$f":"IF($R88-$F88=0,AR88+$AX88/12,AR88+((N88-M88)/($R88-$F88))*$AX88)","v":270036.46000000008},{"$f":"IF($R88-$F88=0,AS88+$AX88/12,AS88+((O88-N88)/($R88-$F88))*$AX88)","v":270036.46000000008},{"$f":"IF($R88-$F88=0,AT88+$AX88/12,AT88+((P88-O88)/($R88-$F88))*$AX88)","v":270036.46000000008},{"$f":"IF($R88-$F88=0,AU88+$AX88/12,AU88+((Q88-P88)/($R88-$F88))*$AX88)","v":270036.46000000008},{"$f":"IF($R88-$F88=0,AV88+$AX88/12,AV88+((R88-Q88)/($R88-$F88))*$AX88)","v":270036.46000000008},{"$f":"+'101_106 PROJECTION'!$T$23","v":-13936.4},{"$f":"+AW88-AK88","v":-13936.399999999965},null,{"$f":"SUM(BA86:BA87)","v":272774.34363083047}]
[74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R88-O88","v":0},null,null,{"$f":"+R89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG89","v":0}]
[75,null,null,"Total Distribution Plant",null,{"$f":"F37+F42+F53+F58+F63+F68+F73+F78+F83+F88","v":1991640255.3},1993674539.8600001,2006845545.29,2029300517.0000002,2037661857.3500001,2047642478.1000004,2052298547.51,2060341204.8800004,2076944858.74,2081404059.21,2144035089.0799999,2151257019.96,2186905373.7800002,null,{"$f":"T37+T42+T53+T58+T63+T68+T73+T78+T83+T88","v":2064223210.96},{"$f":"+R90","v":2186905373.7800002},2187224516.9400005,2201930790.3600001,2209996953.3800006,{"$f":"Y37+Y42+Y53+Y58+Y63+Y68+Y73+Y78+Y83+Y88","v":2219292433.390728},2229545039.5219193,2234814807.5127368,2244435182.7805634,2262959511.4150453,2268084945.8939128,2338038276.986393,2347716779.0236807,{"$f":"AG37+AG42+AG53+AG58+AG63+AG68+AG73+AG78+AG83+AG88","v":2387728992.7073121},{"$f":"AH37+AH42+AH53+AH58+AH63+AH68+AH73+AH78+AH83+AH88","v":177732039.32731178},{"$f":"+AG90-U90","v":200823618.9273119},{"$f":"AJ37+AJ42+AJ53+AJ58+AJ63+AJ68+AJ73+AJ78+AJ83+AJ88","v":2252612734.2040529},{"$f":"AG90","v":2387728992.7073121},{"$f":"AL37+AL42+AL53+AL58+AL63+AL68+AL73+AL78+AL83+AL88","v":2389755392.750957},2399775489.1946473,2420728299.1115594,2428668767.4639878,2438058009.2006254,2442461083.4731998,2450204555.5897846,2465900775.6514544,2470178374.0511065,2528408403.3104234,2535724580.3678813,{"$f":"AW37+AW42+AW53+AW58+AW63+AW68+AW73+AW78+AW83+AW88","v":2569536388.1096735},null,{"$f":"+AW90-AK90","v":181807395.40236139},null,{"$f":"BA37+BA42+BA53+BA58+BA63+BA68+BA73+BA78+BA83+BA88","v":2454041368.3811769}]
[76]
[77,"General Plant"]
[78,null,"389","Land & Land Rights"]
[79,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S92","v":11584.02},{"$f":"'Rate Base'!T92","v":11584.02},{"$f":"'Rate Base'!U92","v":11584.02},{"$f":"'Rate Base'!V92","v":11584.02},{"$f":"'Rate Base'!W92","v":11584.02},{"$f":"'Rate Base'!X92","v":11584.02},{"$f":"'Rate Base'!Y92","v":11584.02},{"$f":"'Rate Base'!Z92","v":11584.02},{"$f":"'Rate Base'!AA92","v":11584.02},{"$f":"'Rate Base'!AB92","v":11584.02},{"$f":"'Rate Base'!AC92","v":11584.02},{"$f":"'Rate Base'!AD92","v":11584.02},{"$f":"'Rate Base'!AE92","v":11584.02},null,{"$f":"((F94/2)+SUM(G94:Q94)+(R94/2))/12","v":11584.020000000004},{"$f":"+R94","v":11584.02},11584.02,11584.02,11584.02,{"$f":"(X94/X96)*Y96","v":11584.02},11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,null,null,{"$f":"((U94/2)+SUM(V94:AF94)+(AG94/2))/12","v":11584.020000000004},{"$f":"AG94","v":11584.02},{"$f":"(AK94/AK96)*AL96","v":11584.02},{"$f":"(AL94/AL96)*AM96","v":11584.02},11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,null,null,null,{"$f":"((AK94/2)+SUM(AL94:AV94)+(AW94/2))/12","v":11584.020000000004}]
[80,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S93","v":2707795.83},{"$f":"'Rate Base'!T93","v":2707795.83},{"$f":"'Rate Base'!U93","v":2707795.83},{"$f":"'Rate Base'!V93","v":2707795.83},{"$f":"'Rate Base'!W93","v":2707795.83},{"$f":"'Rate Base'!X93","v":3779827.5100000002},{"$f":"'Rate Base'!Y93","v":3779827.5100000002},{"$f":"'Rate Base'!Z93","v":3779827.5100000002},{"$f":"'Rate Base'!AA93","v":3779827.5100000002},{"$f":"'Rate Base'!AB93","v":3775953.85},{"$f":"'Rate Base'!AC93","v":3775953.85},{"$f":"'Rate Base'!AD93","v":3775953.85},{"$f":"'Rate Base'!AE93","v":3775953.85},null,{"$f":"((F95/2)+SUM(G95:Q95)+(R95/2))/12","v":3376685.8125},{"$f":"+R95","v":3775953.85},3775953.85,3775953.85,3775953.85,{"$f":"(X95/X96)*Y96","v":3775953.85},{"$f":"(Y95/Y96)*Z96","v":3775953.85},{"$f":"(Z95/Z96)*AA96","v":3775953.85},{"$f":"(AA95/AA96)*AB96","v":3775953.85},{"$f":"(AB95/AB96)*AC96","v":3775953.85},{"$f":"(AC95/AC96)*AD96","v":3775953.85},{"$f":"(AD95/AD96)*AE96","v":3775953.85},{"$f":"(AE95/AE96)*AF96","v":3775953.85},{"$f":"(AF95/AF96)*AG96","v":3775953.85},null,null,{"$f":"((U95/2)+SUM(V95:AF95)+(AG95/2))/12","v":3775953.85},{"$f":"AG95","v":3775953.85},{"$f":"(AK95/AK96)*AL96","v":3775953.85},{"$f":"(AL95/AL96)*AM96","v":3775953.85},{"$f":"(AM95/AM96)*AN96","v":3775953.85},{"$f":"(AN95/AN96)*AO96","v":3775953.85},{"$f":"(AO95/AO96)*AP96","v":3775953.85},{"$f":"(AP95/AP96)*AQ96","v":3775953.85},{"$f":"(AQ95/AQ96)*AR96","v":3775953.85},{"$f":"(AR95/AR96)*AS96","v":3775953.85},{"$f":"(AS95/AS96)*AT96","v":3775953.85},{"$f":"(AT95/AT96)*AU96","v":3775953.85},{"$f":"(AU95/AU96)*AV96","v":3775953.85},{"$f":"(AV95/AV96)*AW96","v":3775953.85},null,null,null,{"$f":"((AK95/2)+SUM(AL95:AV95)+(AW95/2))/12","v":3775953.85}]
[81,null,null,null,"Total",{"$f":"SUM(F94:F95)","v":2719379.85},2719379.85,2719379.85,2719379.85,2719379.85,3791411.5300000003,3791411.5300000003,3791411.5300000003,3791411.5300000003,3787537.87,3787537.87,3787537.87,3787537.87,null,{"$f":"SUM(T94:T95)","v":3388269.8325},{"$f":"+R96","v":3787537.87},3787537.87,3787537.87,3787537.87,{"$f":"IF($R96-$I96=0,X96+$AH96/9,X96+((J96-I96)/($R96-$I96))*$AH96)","v":3787537.87},{"$f":"IF($R96-$I96=0,Y96+$AH96/9,Y96+((K96-J96)/($R96-$I96))*$AH96)","v":3787537.87},{"$f":"IF($R96-$I96=0,Z96+$AH96/9,Z96+((L96-K96)/($R96-$I96))*$AH96)","v":3787537.87},{"$f":"IF($R96-$I96=0,AA96+$AH96/9,AA96+((M96-L96)/($R96-$I96))*$AH96)","v":3787537.87},{"$f":"IF($R96-$I96=0,AB96+$AH96/9,AB96+((N96-M96)/($R96-$I96))*$AH96)","v":3787537.87},{"$f":"IF($R96-$I96=0,AC96+$AH96/9,AC96+((O96-N96)/($R96-$I96))*$AH96)","v":3787537.87},{"$f":"IF($R96-$I96=0,AD96+$AH96/9,AD96+((P96-O96)/($R96-$I96))*$AH96)","v":3787537.87},{"$f":"IF($R96-$I96=0,AE96+$AH96/9,AE96+((Q96-P96)/($R96-$I96))*$AH96)","v":3787537.87},{"$f":"IF($R96-$I96=0,AF96+$AH96/9,AF96+((R96-Q96)/($R96-$I96))*$AH96)","v":3787537.87},{"$f":"+'101_106 PROJECTION'!N24-(X96-U96)","v":0},{"$f":"+AG96-U96","v":0},{"$f":"SUM(AJ94:AJ95)","v":3787537.87},{"$f":"AG96","v":3787537.87},{"$f":"IF($R96-$F96=0,AK96+$AX96/12,AK96+((G96-F96)/($R96-$F96))*$AX96)","v":3787537.87},{"$f":"IF($R96-$F96=0,AL96+$AX96/12,AL96+((H96-G96)/($R96-$F96))*$AX96)","v":3787537.87},{"$f":"IF($R96-$F96=0,AM96+$AX96/12,AM96+((I96-H96)/($R96-$F96))*$AX96)","v":3787537.87},{"$f":"IF($R96-$F96=0,AN96+$AX96/12,AN96+((J96-I96)/($R96-$F96))*$AX96)","v":3787537.87},{"$f":"IF($R96-$F96=0,AO96+$AX96/12,AO96+((K96-J96)/($R96-$F96))*$AX96)","v":3787537.87},{"$f":"IF($R96-$F96=0,AP96+$AX96/12,AP96+((L96-K96)/($R96-$F96))*$AX96)","v":3787537.87},{"$f":"IF($R96-$F96=0,AQ96+$AX96/12,AQ96+((M96-L96)/($R96-$F96))*$AX96)","v":3787537.87},{"$f":"IF($R96-$F96=0,AR96+$AX96/12,AR96+((N96-M96)/($R96-$F96))*$AX96)","v":3787537.87},{"$f":"IF($R96-$F96=0,AS96+$AX96/12,AS96+((O96-N96)/($R96-$F96))*$AX96)","v":3787537.87},{"$f":"IF($R96-$F96=0,AT96+$AX96/12,AT96+((P96-O96)/($R96-$F96))*$AX96)","v":3787537.87},{"$f":"IF($R96-$F96=0,AU96+$AX96/12,AU96+((Q96-P96)/($R96-$F96))*$AX96)","v":3787537.87},{"$f":"IF($R96-$F96=0,AV96+$AX96/12,AV96+((R96-Q96)/($R96-$F96))*$AX96)","v":3787537.87},null,{"$f":"+AW96-AK96","v":0},null,{"$f":"SUM(BA94:BA95)","v":3787537.87}]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'101_106 PROJECTION'!$T$24","v":0}]
[83,null,"390","Structures & Improvements"]
[84,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S97","v":120846.7},{"$f":"'Rate Base'!T97","v":120846.7},{"$f":"'Rate Base'!U97","v":120846.7},{"$f":"'Rate Base'!V97","v":142988.51},{"$f":"'Rate Base'!W97","v":142988.51},{"$f":"'Rate Base'!X97","v":142988.51},{"$f":"'Rate Base'!Y97","v":144504.59},{"$f":"'Rate Base'!Z97","v":144504.59000000003},{"$f":"'Rate Base'!AA97","v":148144.19},{"$f":"'Rate Base'!AB97","v":148251.25},{"$f":"'Rate Base'!AC97","v":148251.25},{"$f":"'Rate Base'!AD97","v":149010.20000000001},{"$f":"'Rate Base'!AE97","v":279456.36},null,{"$f":"((F99/2)+SUM(G99:Q99)+(R99/2))/12","v":146123.04416666666},{"$f":"+R99","v":279456.36},279456.36,279456.36,279456.36,{"$f":"(X99/X102)*Y102","v":282371.21981619648},282371.21981619648,270120.29586286296,270120.29586286296,270673.06840229145,272442.28687692562,283449.03568012349,285453.23926485644,334363.64486231009,null,null,{"$f":"((U99/2)+SUM(V99:AF99)+(AG99/2))/12","v":280189.97866778926},{"$f":"AG99","v":334363.64486231009},{"$f":"(AK99/AK102)*AL102","v":334363.64486231009},{"$f":"(AL99/AL102)*AM102","v":334433.7653219346},336407.39206360077,337241.49695677235,337241.49695677235,333735.82043724682,333735.82043724682,333893.99966678862,334400.2723110448,337549.92053208256,338123.43559707777,352119.44611159957,null,null,null,{"$f":"((AK99/2)+SUM(AL99:AV99)+(AW99/2))/12","v":336197.38421915274}]
[85,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S98","v":22063883.039999992},{"$f":"'Rate Base'!T98","v":22063883.039999992},{"$f":"'Rate Base'!U98","v":22077663.789999992},{"$f":"'Rate Base'!V98","v":22228818.089999989},{"$f":"'Rate Base'!W98","v":22264413.539999999},{"$f":"'Rate Base'!X98","v":22247453.109999999},{"$f":"'Rate Base'!Y98","v":21551392.319999993},{"$f":"'Rate Base'!Z98","v":21551392.319999993},{"$f":"'Rate Base'!AA98","v":21578839.63000001},{"$f":"'Rate Base'!AB98","v":21678230.159999996},{"$f":"'Rate Base'!AC98","v":22285698.170000002},{"$f":"'Rate Base'!AD98","v":22397651.939999998},{"$f":"'Rate Base'!AE98","v":23748916.359999999},null,{"$f":"((F100/2)+SUM(G100:Q100)+(R100/2))/12","v":22069319.650833327},{"$f":"+R100","v":23748916.359999999},23743966.219999999,23940265.440000005,23916632.00999999,{"$f":"(X100/X102)*Y102","v":24166093.606024172},24166093.606024172,23117626.360639695,23117626.360639695,23164934.131379802,23316348.639187459,24258336.006204586,24429861.176034972,28615746.128283482,null,null,{"$f":"((U100/2)+SUM(V100:AF100)+(AG100/2))/12","v":23960009.566689689},{"$f":"AG100","v":28615746.128283482},{"$f":"(AK100/AK102)*AL102","v":28615746.128283482},{"$f":"(AL100/AL102)*AM102","v":28621747.227092657},28790655.547896396,28862040.503270913,28862040.503270913,28562015.21394277,28562015.21394277,28575552.62072992,28618880.804527223,28888436.228005547,28937519.200250953,30135335.678945187,null,null,null,{"$f":"((AK100/2)+SUM(AL100:AV100)+(AW100/2))/12","v":28772682.50790232}]
[86,null,null,null,"General",{"$f":"'Rate Base'!S99","v":46213378.450000003},{"$f":"'Rate Base'!T99","v":46213378.450000003},{"$f":"'Rate Base'!U99","v":46213378.450000003},{"$f":"'Rate Base'!V99","v":46427958.530000001},{"$f":"'Rate Base'!W99","v":46556289.43},{"$f":"'Rate Base'!X99","v":46573249.859999999},{"$f":"'Rate Base'!Y99","v":46578825.159999996},{"$f":"'Rate Base'!Z99","v":46578825.159999996},{"$f":"'Rate Base'!AA99","v":46578825.159999996},{"$f":"'Rate Base'!AB99","v":46578825.159999996},{"$f":"'Rate Base'!AC99","v":46590356.439999998},{"$f":"'Rate Base'!AD99","v":46590356.439999998},{"$f":"'Rate Base'!AE99","v":47859277.030000001},null,{"$f":"((F101/2)+SUM(G101:Q101)+(R101/2))/12","v":46543049.664999992},{"$f":"+R101","v":47859277.030000001},47864227.170000002,48313200.630000003,48311248.450000003,{"$f":"(X101/X102)*Y102","v":48815157.241974503},48815157.241974503,46697268.671281204,46697268.671281204,46792829.67940665,47098684.780683935,49001485.547351159,49347963.893116541,57803390.55296731,null,null,{"$f":"((U101/2)+SUM(V101:AF101)+(AG101/2))/12","v":48382152.147379451},{"$f":"AG101","v":57803390.55296731},{"$f":"(AK101/AK102)*AL102","v":57803390.55296731},{"$f":"(AL101/AL102)*AM102","v":57815512.685189843},58156705.034020983,58300901.604560196,58300901.604560196,57694854.888285324,57694854.888285324,57722200.252899759,57809722.553340867,58354220.584220022,58453367.473540425,60872939.321094275,null,null,null,{"$f":"((AK101/2)+SUM(AL101:AV101)+(AW101/2))/12","v":58120399.75490842}]
[87,null,null,null,"Total",{"$f":"SUM(F99:F101)","v":68398108.189999998},68398108.189999998,68411888.939999998,68799765.129999995,68963691.480000004,68963691.480000004,68274722.069999993,68274722.069999993,68305808.980000004,68405306.569999993,69024305.859999999,69137018.579999998,71887649.75,null,{"$f":"SUM(T99:T101)","v":68758492.359999985},{"$f":"+R102","v":71887649.75},71887649.75,72532922.430000007,72507336.819999993,{"$f":"IF($R102-$I102=0,X102+$AH102/9,X102+((J102-I102)/($R102-$I102))*$AH102)","v":73263622.067814872},{"$f":"IF($R102-$I102=0,Y102+$AH102/9,Y102+((K102-J102)/($R102-$I102))*$AH102)","v":73263622.067814872},{"$f":"IF($R102-$I102=0,Z102+$AH102/9,Z102+((L102-K102)/($R102-$I102))*$AH102)","v":70085015.327783763},{"$f":"IF($R102-$I102=0,AA102+$AH102/9,AA102+((M102-L102)/($R102-$I102))*$AH102)","v":70085015.327783763},{"$f":"IF($R102-$I102=0,AB102+$AH102/9,AB102+((N102-M102)/($R102-$I102))*$AH102)","v":70228436.879188746},{"$f":"IF($R102-$I102=0,AC102+$AH102/9,AC102+((O102-N102)/($R102-$I102))*$AH102)","v":70687475.706748322},{"$f":"IF($R102-$I102=0,AD102+$AH102/9,AD102+((P102-O102)/($R102-$I102))*$AH102)","v":73543270.589235872},{"$f":"IF($R102-$I102=0,AE102+$AH102/9,AE102+((Q102-P102)/($R102-$I102))*$AH102)","v":74063278.308416367},{"$f":"IF($R102-$I102=0,AF102+$AH102/9,AF102+((R102-Q102)/($R102-$I102))*$AH102)","v":86753500.326113105},{"$f":"+'101_106 PROJECTION'!N25-(X102-U102)","v":14246163.506113093},{"$f":"+AG102-U102","v":14865850.576113105},{"$f":"SUM(AJ99:AJ101)","v":72622351.692736924},{"$f":"AG102","v":86753500.326113105},{"$f":"IF($R102-$F102=0,AK102+$AX102/12,AK102+((G102-F102)/($R102-$F102))*$AX102)","v":86753500.326113105},{"$f":"IF($R102-$F102=0,AL102+$AX102/12,AL102+((H102-G102)/($R102-$F102))*$AX102)","v":86771693.677604437},{"$f":"IF($R102-$F102=0,AM102+$AX102/12,AM102+((I102-H102)/($R102-$F102))*$AX102)","v":87283767.973980978},{"$f":"IF($R102-$F102=0,AN102+$AX102/12,AN102+((J102-I102)/($R102-$F102))*$AX102)","v":87500183.604787886},{"$f":"IF($R102-$F102=0,AO102+$AX102/12,AO102+((K102-J102)/($R102-$F102))*$AX102)","v":87500183.604787886},{"$f":"IF($R102-$F102=0,AP102+$AX102/12,AP102+((L102-K102)/($R102-$F102))*$AX102)","v":86590605.922665343},{"$f":"IF($R102-$F102=0,AQ102+$AX102/12,AQ102+((M102-L102)/($R102-$F102))*$AX102)","v":86590605.922665343},{"$f":"IF($R102-$F102=0,AR102+$AX102/12,AR102+((N102-M102)/($R102-$F102))*$AX102)","v":86631646.873296469},{"$f":"IF($R102-$F102=0,AS102+$AX102/12,AS102+((O102-N102)/($R102-$F102))*$AX102)","v":86763003.630179137},{"$f":"IF($R102-$F102=0,AT102+$AX102/12,AT102+((P102-O102)/($R102-$F102))*$AX102)","v":87580206.732757658},{"$f":"IF($R102-$F102=0,AU102+$AX102/12,AU102+((Q102-P102)/($R102-$F102))*$AX102)","v":87729010.109388456},{"$f":"IF($R102-$F102=0,AV102+$AX102/12,AV102+((R102-Q102)/($R102-$F102))*$AX102)","v":91360394.446151063},{"$f":"'101_106 PROJECTION'!$T$25","v":4606894.1200379692},{"$f":"+AW102-AK102","v":4606894.120037958},null,{"$f":"SUM(BA99:BA101)","v":87229279.647029892}]
[88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG103","v":0}]
[89,null,"391","Office Furniture & Equipment"]
[90,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S103","v":283272.01},{"$f":"'Rate Base'!T103","v":170254.98},{"$f":"'Rate Base'!U103","v":283272.01},{"$f":"'Rate Base'!V103","v":207014.46},{"$f":"'Rate Base'!W103","v":207014.46},{"$f":"'Rate Base'!X103","v":207014.46},{"$f":"'Rate Base'!Y103","v":204157.95999999996},{"$f":"'Rate Base'!Z103","v":204157.96},{"$f":"'Rate Base'!AA103","v":204157.95999999996},{"$f":"'Rate Base'!AB103","v":196168.42999999993},{"$f":"'Rate Base'!AC103","v":196168.43},{"$f":"'Rate Base'!AD103","v":196168.43},{"$f":"'Rate Base'!AE103","v":195516.49999999994},null,{"$f":"((F105/2)+SUM(G105:Q105)+(R105/2))/12","v":209578.64958333329},{"$f":"+R105","v":195516.49999999994},195516.49999999994,195516.49999999994,188352.8,{"$f":"(X105/X108)*Y108","v":188757.92098741647},189985.42305948594,187564.46607824814,189187.85436803909,189288.66394303026,187495.99968078185,187517.76461344826,192134.38899352669,210448.1832779969,null,null,{"$f":"((U105/2)+SUM(V105:AF105)+(AG105/2))/12","v":191191.71861358127},{"$f":"AG105","v":210448.1832779969},{"$f":"(AK105/AK108)*AL108","v":210413.94753742783},{"$f":"(AL105/AL108)*AM108","v":210413.51483685296},210922.58858615486,210899.18853201004,210828.28720662446,210968.12327091867,210874.3552977473,210868.53247052681,210972.077934976,210970.82077817919,210704.16152374467,209646.34474513953,null,null,null,{"$f":"((AK105/2)+SUM(AL105:AV105)+(AW105/2))/12","v":210740.23849889424}]
[91,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S104","v":15584975.469999999},{"$f":"'Rate Base'!T104","v":15697992.5},{"$f":"'Rate Base'!U104","v":15587146.109999999},{"$f":"'Rate Base'!V104","v":13059346.359999999},{"$f":"'Rate Base'!W104","v":13140266.520000003},{"$f":"'Rate Base'!X104","v":13239159.640000001},{"$f":"'Rate Base'!Y104","v":12996334.769999988},{"$f":"'Rate Base'!Z104","v":13466721.279999994},{"$f":"'Rate Base'!AA104","v":13158672.510000005},{"$f":"'Rate Base'!AB104","v":12146524.119999997},{"$f":"'Rate Base'!AC104","v":12152829.280000001},{"$f":"'Rate Base'!AD104","v":12196728.050000004},{"$f":"'Rate Base'!AE104","v":11836208.570000008},null,{"$f":"((F106/2)+SUM(G106:Q106)+(R106/2))/12","v":13379359.43},{"$f":"+R106","v":11836208.570000008},11836208.570000008,11986060.160000004,11765504.519999996,{"$f":"(X106/X108)*Y108","v":11790810.503285594},11867486.725657878,11716261.045415912,11817666.398886902,11823963.494073266,11711984.274861626,11713343.826796422,12001722.417456899,13145698.134474561,null,null,{"$f":"((U106/2)+SUM(V106:AF106)+(AG106/2))/12","v":11876830.440722652},{"$f":"AG106","v":13145698.134474561},{"$f":"(AK106/AK108)*AL108","v":13143559.590421002},{"$f":"(AL106/AL108)*AM108","v":13143532.561671926},13175331.980095357,13173870.289890543,13169441.420957891,13178176.315509565,13172319.075733045,13171955.351381818,13178423.344583947,13178344.815971818,13161687.879290497,{"$f":"(AV106/AV108)*AW108","v":13095611.090997409},null,null,null,{"$f":"((AK106/2)+SUM(AL106:AV106)+(AW106/2))/12","v":13163941.436520284}]
[92,null,null,null,"General",{"$f":"'Rate Base'!S105","v":47798062.230000004},{"$f":"'Rate Base'!T105","v":47969805.630000003},{"$f":"'Rate Base'!U105","v":47969805.630000003},{"$f":"'Rate Base'!V105","v":48020097.329999998},{"$f":"'Rate Base'!W105","v":48056563.409999996},{"$f":"'Rate Base'!X105","v":48313346.390000001},{"$f":"'Rate Base'!Y105","v":47857540.930000007},{"$f":"'Rate Base'!Z105","v":47857540.930000007},{"$f":"'Rate Base'!AA105","v":48194799.879999995},{"$f":"'Rate Base'!AB105","v":48695502.560000002},{"$f":"'Rate Base'!AC105","v":48695503.920000002},{"$f":"'Rate Base'!AD105","v":49989299.799999997},{"$f":"'Rate Base'!AE105","v":55657003.129999995},null,{"$f":"((F107/2)+SUM(G107:Q107)+(R107/2))/12","v":48612278.257499993},{"$f":"+R107","v":55657003.129999995},54905270.459999993,54905270.459999993,54960501.430000007,{"$f":"(X107/X108)*Y108","v":55078713.915337242},{"$f":"(Y107/Y108)*Z108","v":55436893.509095877},{"$f":"(Z107/Z108)*AA108","v":54730469.130858392},{"$f":"(AA107/AA108)*AB108","v":55204166.545616776},{"$f":"(AB107/AB108)*AC108","v":55233582.327014551},{"$f":"(AC107/AC108)*AD108","v":54710490.943457663},{"$f":"(AD107/AD108)*AE108","v":54716841.853096053},{"$f":"(AE107/AE108)*AF108","v":56063952.120865218},{"$f":"(AF107/AF108)*AG108","v":61407835.07328403},null,null,{"$f":"((U107/2)+SUM(V107:AF107)+(AG107/2))/12","v":55373214.316415332},{"$f":"AG107","v":61407835.07328403},{"$f":"(AK107/AK108)*AL108","v":61397845.237887353},{"$f":"(AL107/AL108)*AM108","v":61397718.977802217},{"$f":"(AM107/AM108)*AN108","v":61546264.412361637},{"$f":"(AN107/AN108)*AO108","v":61539436.381616734},{"$f":"(AO107/AO108)*AP108","v":61518747.693180755},{"$f":"(AP107/AP108)*AQ108","v":61559551.228947721},{"$f":"(AQ107/AQ108)*AR108","v":61532190.155347683},{"$f":"(AR107/AR108)*AS108","v":61530491.080506332},{"$f":"(AS107/AS108)*AT108","v":61560705.182165183},{"$f":"(AT107/AT108)*AU108","v":61560338.349455886},{"$f":"(AU107/AU108)*AV108","v":61482528.376178756},{"$f":"(AV107/AV108)*AW108","v":61173862.189250797},null,null,null,{"$f":"((AK107/2)+SUM(AL107:AV107)+(AW107/2))/12","v":61493055.475559801}]
[93,null,null,null,"Total",{"$f":"SUM(F105:F107)","v":63666309.710000001},63838053.109999999,63840223.75,61286458.149999999,61403844.390000001,61759520.490000002,61058033.659999996,61528420.170000002,61557630.350000001,61038195.109999999,61044501.630000003,62382196.280000001,67688728.200000003,null,{"$f":"SUM(T105:T107)","v":62201216.337083325},{"$f":"+R108","v":67688728.200000003},66936995.530000001,67086847.119999997,66914358.75,{"$f":"IF($R108-$I108=0,X108+$AH108/9,X108+((J108-I108)/($R108-$I108))*$AH108)","v":67058282.339610249},{"$f":"IF($R108-$I108=0,Y108+$AH108/9,Y108+((K108-J108)/($R108-$I108))*$AH108)","v":67494365.657813236},{"$f":"IF($R108-$I108=0,Z108+$AH108/9,Z108+((L108-K108)/($R108-$I108))*$AH108)","v":66634294.642352551},{"$f":"IF($R108-$I108=0,AA108+$AH108/9,AA108+((M108-L108)/($R108-$I108))*$AH108)","v":67211020.798871711},{"$f":"IF($R108-$I108=0,AB108+$AH108/9,AB108+((N108-M108)/($R108-$I108))*$AH108)","v":67246834.485030845},{"$f":"IF($R108-$I108=0,AC108+$AH108/9,AC108+((O108-N108)/($R108-$I108))*$AH108)","v":66609971.218000069},{"$f":"IF($R108-$I108=0,AD108+$AH108/9,AD108+((P108-O108)/($R108-$I108))*$AH108)","v":66617703.444505915},{"$f":"IF($R108-$I108=0,AE108+$AH108/9,AE108+((Q108-P108)/($R108-$I108))*$AH108)","v":68257808.927315637},{"$f":"IF($R108-$I108=0,AF108+$AH108/9,AF108+((R108-Q108)/($R108-$I108))*$AH108)","v":74763981.391036585},{"$f":"'101_106 PROJECTION'!N26-(X108-U108)","v":7849622.6410365934},{"$f":"+AG108-U108","v":7075253.191036582},{"$f":"SUM(AJ105:AJ107)","v":67441236.475751564},{"$f":"AG108","v":74763981.391036585},{"$f":"IF($R108-$F108=0,AK108+$AX108/12,AK108+((G108-F108)/($R108-$F108))*$AX108)","v":74751818.775845781},{"$f":"IF($R108-$F108=0,AL108+$AX108/12,AL108+((H108-G108)/($R108-$F108))*$AX108)","v":74751665.054310992},{"$f":"IF($R108-$F108=0,AM108+$AX108/12,AM108+((I108-H108)/($R108-$F108))*$AX108)","v":74932518.981043145},{"$f":"IF($R108-$F108=0,AN108+$AX108/12,AN108+((J108-I108)/($R108-$F108))*$AX108)","v":74924205.860039279},{"$f":"IF($R108-$F108=0,AO108+$AX108/12,AO108+((K108-J108)/($R108-$F108))*$AX108)","v":74899017.401345268},{"$f":"IF($R108-$F108=0,AP108+$AX108/12,AP108+((L108-K108)/($R108-$F108))*$AX108)","v":74948695.667728201},{"$f":"IF($R108-$F108=0,AQ108+$AX108/12,AQ108+((M108-L108)/($R108-$F108))*$AX108)","v":74915383.58637847},{"$f":"IF($R108-$F108=0,AR108+$AX108/12,AR108+((N108-M108)/($R108-$F108))*$AX108)","v":74913314.964358672},{"$f":"IF($R108-$F108=0,AS108+$AX108/12,AS108+((O108-N108)/($R108-$F108))*$AX108)","v":74950100.6046841},{"$f":"IF($R108-$F108=0,AT108+$AX108/12,AT108+((P108-O108)/($R108-$F108))*$AX108)","v":74949653.986205876},{"$f":"IF($R108-$F108=0,AU108+$AX108/12,AU108+((Q108-P108)/($R108-$F108))*$AX108)","v":74854920.416992992},{"$f":"IF($R108-$F108=0,AV108+$AX108/12,AV108+((R108-Q108)/($R108-$F108))*$AX108)","v":74479119.624993339},{"$f":"'101_106 PROJECTION'!$T$26","v":-284861.76604324556},{"$f":"+AW108-AK108","v":-284861.76604324579},null,{"$f":"SUM(BA105:BA107)","v":74867737.150578976}]
[94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG109","v":0}]
[95,null,"392","Transportation Equipment"]
[96,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S109","v":2168792.0699999998},{"$f":"'Rate Base'!T109","v":2280449.6799999997},{"$f":"'Rate Base'!U109","v":2167432.65},{"$f":"'Rate Base'!V109","v":2167432.65},{"$f":"'Rate Base'!W109","v":2167432.65},{"$f":"'Rate Base'!X109","v":2233933.58},{"$f":"'Rate Base'!Y109","v":2233933.58},{"$f":"'Rate Base'!Z109","v":2305021.69},{"$f":"'Rate Base'!AA109","v":2387231.44},{"$f":"'Rate Base'!AB109","v":2388359.02},{"$f":"'Rate Base'!AC109","v":2377207.71},{"$f":"'Rate Base'!AD109","v":2377518.0800000001},{"$f":"'Rate Base'!AE109","v":2377237.63},null,{"$f":"((F111/2)+SUM(G111:Q111)+(R111/2))/12","v":2279913.9650000003},{"$f":"+R111","v":2377237.63},2377237.63,2377237.63,2305126.56,{"$f":"(X111/X114)*Y114","v":2308561.3918158459},2307080.7418833943,2324637.811785141,2347151.3536250954,2398317.5050518671,2388666.5232872129,2407486.0876518385,2408147.9191664117,2396820.4979265183,null,null,{"$f":"((U111/2)+SUM(V111:AF111)+(AG111/2))/12","v":2361390.0181858386},{"$f":"AG111","v":2396820.4979265183},{"$f":"(AK111/AK114)*AL114","v":2388037.5378004536},{"$f":"(AL111/AL114)*AM114","v":2391585.4957038895},2390839.0807150067,2395337.5842826427,2393398.4183028634,2416392.4237810592,2445877.7825168017,2512888.6660406156,2500249.044007536,2524896.5033227387,2525763.2856250764,2510928.0775008528,null,null,null,{"$f":"((AK111/2)+SUM(AL111:AV111)+(AW111/2))/12","v":2444928.3424843638}]
[97,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S110","v":43694185.339999996},{"$f":"'Rate Base'!T110","v":43360729.140000001},{"$f":"'Rate Base'!U110","v":43563343.759999998},{"$f":"'Rate Base'!V110","v":43544494.329999998},{"$f":"'Rate Base'!W110","v":43658096.32},{"$f":"'Rate Base'!X110","v":43542625.079999998},{"$f":"'Rate Base'!Y110","v":44123299.240000002},{"$f":"'Rate Base'!Z110","v":44796813.280000001},{"$f":"'Rate Base'!AA110","v":46406848.43},{"$f":"'Rate Base'!AB110","v":46086528.879999995},{"$f":"'Rate Base'!AC110","v":46720109.490000002},{"$f":"'Rate Base'!AD110","v":46741688.219999999},{"$f":"'Rate Base'!AE110","v":46367330.939999998},null,{"$f":"((F112/2)+SUM(G112:Q112)+(R112/2))/12","v":44797944.525833331},{"$f":"+R112","v":46367330.939999998},46367330.939999998,46367612.390000001,46847689.479999997,{"$f":"(X112/X114)*Y114","v":46917496.464621596},46887404.829104602,47244221.748925127,47701770.343225814,48741633.409975633,48545493.985471465,48927968.910190068,48941419.485017858,48711209.342952736,null,null,{"$f":"((U112/2)+SUM(V112:AF112)+(AG112/2))/12","v":47585776.010667384},{"$f":"AG112","v":48711209.342952736},{"$f":"(AK112/AK114)*AL114","v":48532710.949050628},{"$f":"(AL112/AL114)*AM114","v":48604817.02471368},48589647.437833212,48681071.701436892,48641661.524465576,49108974.706846297,49708213.357872248,51070093.055750564,50813214.714046724,51314131.47085575,51331747.314103276,51030247.50249432,null,null,null,{"$f":"((AK112/2)+SUM(AL112:AV112)+(AW112/2))/12","v":49688917.639974862}]
[98,null,null,null,"General",{"$f":"'Rate Base'!S111","v":0},{"$f":"'Rate Base'!T111","v":0},{"$f":"'Rate Base'!U111","v":0},{"$f":"'Rate Base'!V111","v":0},{"$f":"'Rate Base'!W111","v":0},{"$f":"'Rate Base'!X111","v":0},{"$f":"'Rate Base'!Y111","v":0},{"$f":"'Rate Base'!Z111","v":0},{"$f":"'Rate Base'!AA111","v":0},{"$f":"'Rate Base'!AB111","v":0},{"$f":"'Rate Base'!AC111","v":0},{"$f":"'Rate Base'!AD111","v":0},{"$f":"'Rate Base'!AE111","v":0},null,{"$f":"((F113/2)+SUM(G113:Q113)+(R113/2))/12","v":0},{"$f":"+R113","v":0},0,0,0,{"$f":"(X113/X114)*Y114","v":0},{"$f":"(Y113/Y114)*Z114","v":0},{"$f":"(Z113/Z114)*AA114","v":0},{"$f":"(AA113/AA114)*AB114","v":0},{"$f":"(AB113/AB114)*AC114","v":0},{"$f":"(AC113/AC114)*AD114","v":0},{"$f":"(AD113/AD114)*AE114","v":0},{"$f":"(AE113/AE114)*AF114","v":0},{"$f":"(AF113/AF114)*AG114","v":0},null,null,{"$f":"((U113/2)+SUM(V113:AF113)+(AG113/2))/12","v":0},{"$f":"AG113","v":0},{"$f":"(AK113/AK114)*AL114","v":0},{"$f":"(AL113/AL114)*AM114","v":0},{"$f":"(AM113/AM114)*AN114","v":0},{"$f":"(AN113/AN114)*AO114","v":0},{"$f":"(AO113/AO114)*AP114","v":0},{"$f":"(AP113/AP114)*AQ114","v":0},{"$f":"(AQ113/AQ114)*AR114","v":0},{"$f":"(AR113/AR114)*AS114","v":0},{"$f":"(AS113/AS114)*AT114","v":0},{"$f":"(AT113/AT114)*AU114","v":0},{"$f":"(AU113/AU114)*AV114","v":0},{"$f":"(AV113/AV114)*AW114","v":0},null,null,null,{"$f":"((AK113/2)+SUM(AL113:AV113)+(AW113/2))/12","v":0}]
[99,null,null,null,"Total",{"$f":"SUM(F111:F113)","v":45862977.409999996},45641178.82,45730776.409999996,45711926.979999997,45825528.969999999,45776558.659999996,46357232.82,47101834.969999999,48794079.869999997,48474887.899999999,49097317.200000003,49119206.299999997,48744568.57,null,{"$f":"SUM(T111:T113)","v":47077858.490833335},{"$f":"+R114","v":48744568.57},48744568.57,48744850.020000003,49152816.039999999,{"$f":"IF($R114-$I114=0,X114+$AH114/9,X114+((J114-I114)/($R114-$I114))*$AH114)","v":49226057.856437445},{"$f":"IF($R114-$I114=0,Y114+$AH114/9,Y114+((K114-J114)/($R114-$I114))*$AH114)","v":49194485.570987999},{"$f":"IF($R114-$I114=0,Z114+$AH114/9,Z114+((L114-K114)/($R114-$I114))*$AH114)","v":49568859.560710266},{"$f":"IF($R114-$I114=0,AA114+$AH114/9,AA114+((M114-L114)/($R114-$I114))*$AH114)","v":50048921.696850911},{"$f":"IF($R114-$I114=0,AB114+$AH114/9,AB114+((N114-M114)/($R114-$I114))*$AH114)","v":51139950.915027499},{"$f":"IF($R114-$I114=0,AC114+$AH114/9,AC114+((O114-N114)/($R114-$I114))*$AH114)","v":50934160.508758679},{"$f":"IF($R114-$I114=0,AD114+$AH114/9,AD114+((P114-O114)/($R114-$I114))*$AH114)","v":51335454.99784191},{"$f":"IF($R114-$I114=0,AE114+$AH114/9,AE114+((Q114-P114)/($R114-$I114))*$AH114)","v":51349567.404184267},{"$f":"IF($R114-$I114=0,AF114+$AH114/9,AF114+((R114-Q114)/($R114-$I114))*$AH114)","v":51108029.840879247},{"$f":"'101_106 PROJECTION'!N27-(X114-U114)","v":1955213.8008792466},{"$f":"+AG114-U114","v":2363461.2708792463},{"$f":"SUM(AJ111:AJ113)","v":49947166.028853223},{"$f":"AG114","v":51108029.840879247},{"$f":"IF($R114-$F114=0,AK114+$AX114/12,AK114+((G114-F114)/($R114-$F114))*$AX114)","v":50920748.486851074},{"$f":"IF($R114-$F114=0,AL114+$AX114/12,AL114+((H114-G114)/($R114-$F114))*$AX114)","v":50996402.520417564},{"$f":"IF($R114-$F114=0,AM114+$AX114/12,AM114+((I114-H114)/($R114-$F114))*$AX114)","v":50980486.518548213},{"$f":"IF($R114-$F114=0,AN114+$AX114/12,AN114+((J114-I114)/($R114-$F114))*$AX114)","v":51076409.285719529},{"$f":"IF($R114-$F114=0,AO114+$AX114/12,AO114+((K114-J114)/($R114-$F114))*$AX114)","v":51035059.942768432},{"$f":"IF($R114-$F114=0,AP114+$AX114/12,AP114+((L114-K114)/($R114-$F114))*$AX114)","v":51525367.130627349},{"$f":"IF($R114-$F114=0,AQ114+$AX114/12,AQ114+((M114-L114)/($R114-$F114))*$AX114)","v":52154091.14038904},{"$f":"IF($R114-$F114=0,AR114+$AX114/12,AR114+((N114-M114)/($R114-$F114))*$AX114)","v":53582981.721791171},{"$f":"IF($R114-$F114=0,AS114+$AX114/12,AS114+((O114-N114)/($R114-$F114))*$AX114)","v":53313463.758054249},{"$f":"IF($R114-$F114=0,AT114+$AX114/12,AT114+((P114-O114)/($R114-$F114))*$AX114)","v":53839027.974178478},{"$f":"IF($R114-$F114=0,AU114+$AX114/12,AU114+((Q114-P114)/($R114-$F114))*$AX114)","v":53857510.599728338},{"$f":"IF($R114-$F114=0,AV114+$AX114/12,AV114+((R114-Q114)/($R114-$F114))*$AX114)","v":53541175.579995163},{"$f":"'101_106 PROJECTION'!$T$27","v":2433145.7391159162},{"$f":"+AW114-AK114","v":2433145.7391159162},null,{"$f":"SUM(BA111:BA113)","v":52133845.982459225}]
[100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG115","v":0}]
[101,null,"393","Stores Equipment"]
[102,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S115","v":12371.89},{"$f":"'Rate Base'!T115","v":12371.89},{"$f":"'Rate Base'!U115","v":12371.89},{"$f":"'Rate Base'!V115","v":12371.89},{"$f":"'Rate Base'!W115","v":12371.89},{"$f":"'Rate Base'!X115","v":12371.89},{"$f":"'Rate Base'!Y115","v":12371.89},{"$f":"'Rate Base'!Z115","v":12371.89},{"$f":"'Rate Base'!AA115","v":12371.89},{"$f":"'Rate Base'!AB115","v":12371.89},{"$f":"'Rate Base'!AC115","v":12371.89},{"$f":"'Rate Base'!AD115","v":12371.89},{"$f":"'Rate Base'!AE115","v":12371.89},null,{"$f":"((F117/2)+SUM(G117:Q117)+(R117/2))/12","v":12371.89},{"$f":"+R117","v":12371.89},12371.89,12371.89,12371.89,{"$f":"(X117/X119)*Y119","v":12371.89},12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,null,{"$f":"((U117/2)+SUM(V117:AF117)+(AG117/2))/12","v":12371.89},{"$f":"AG117","v":12371.89},{"$f":"(AK117/AK119)*AL119","v":12371.89},{"$f":"(AL117/AL119)*AM119","v":12371.89},12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,null,null,{"$f":"((AK117/2)+SUM(AL117:AV117)+(AW117/2))/12","v":12371.89}]
[103,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S116","v":45026.020000000004},{"$f":"'Rate Base'!T116","v":45026.020000000004},{"$f":"'Rate Base'!U116","v":45026.020000000004},{"$f":"'Rate Base'!V116","v":45026.020000000004},{"$f":"'Rate Base'!W116","v":45026.020000000004},{"$f":"'Rate Base'!X116","v":45026.020000000004},{"$f":"'Rate Base'!Y116","v":45026.020000000004},{"$f":"'Rate Base'!Z116","v":45026.020000000004},{"$f":"'Rate Base'!AA116","v":45026.020000000004},{"$f":"'Rate Base'!AB116","v":45026.020000000004},{"$f":"'Rate Base'!AC116","v":45026.020000000004},{"$f":"'Rate Base'!AD116","v":45026.020000000004},{"$f":"'Rate Base'!AE116","v":45026.020000000004},null,{"$f":"((F118/2)+SUM(G118:Q118)+(R118/2))/12","v":45026.020000000011},{"$f":"+R118","v":45026.020000000004},45026.020000000004,45026.020000000004,45026.020000000004,{"$f":"(X118/X119)*Y119","v":45026.020000000004},{"$f":"(Y118/Y119)*Z119","v":45026.020000000004},{"$f":"(Z118/Z119)*AA119","v":45026.020000000004},{"$f":"(AA118/AA119)*AB119","v":45026.020000000004},{"$f":"(AB118/AB119)*AC119","v":45026.020000000004},{"$f":"(AC118/AC119)*AD119","v":45026.020000000004},{"$f":"(AD118/AD119)*AE119","v":45026.020000000004},{"$f":"(AE118/AE119)*AF119","v":45026.020000000004},{"$f":"(AF118/AF119)*AG119","v":45026.020000000004},null,null,{"$f":"((U118/2)+SUM(V118:AF118)+(AG118/2))/12","v":45026.020000000011},{"$f":"AG118","v":45026.020000000004},{"$f":"(AK118/AK119)*AL119","v":45026.020000000004},{"$f":"(AL118/AL119)*AM119","v":45026.020000000004},{"$f":"(AM118/AM119)*AN119","v":45026.020000000004},{"$f":"(AN118/AN119)*AO119","v":45026.020000000004},{"$f":"(AO118/AO119)*AP119","v":45026.020000000004},{"$f":"(AP118/AP119)*AQ119","v":45026.020000000004},{"$f":"(AQ118/AQ119)*AR119","v":45026.020000000004},{"$f":"(AR118/AR119)*AS119","v":45026.020000000004},{"$f":"(AS118/AS119)*AT119","v":45026.020000000004},{"$f":"(AT118/AT119)*AU119","v":45026.020000000004},{"$f":"(AU118/AU119)*AV119","v":45026.020000000004},{"$f":"(AV118/AV119)*AW119","v":45026.020000000004},null,null,null,{"$f":"((AK118/2)+SUM(AL118:AV118)+(AW118/2))/12","v":45026.020000000011}]
[104,null,null,null,"Total",{"$f":"SUM(F117:F118)","v":57397.91},57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,null,{"$f":"SUM(T117:T118)","v":57397.910000000011},{"$f":"+R119","v":57397.91},57397.91,57397.91,57397.91,{"$f":"IF($R119-$I119=0,X119+$AH119/9,X119+((J119-I119)/($R119-$I119))*$AH119)","v":57397.91},{"$f":"IF($R119-$I119=0,Y119+$AH119/9,Y119+((K119-J119)/($R119-$I119))*$AH119)","v":57397.91},{"$f":"IF($R119-$I119=0,Z119+$AH119/9,Z119+((L119-K119)/($R119-$I119))*$AH119)","v":57397.91},{"$f":"IF($R119-$I119=0,AA119+$AH119/9,AA119+((M119-L119)/($R119-$I119))*$AH119)","v":57397.91},{"$f":"IF($R119-$I119=0,AB119+$AH119/9,AB119+((N119-M119)/($R119-$I119))*$AH119)","v":57397.91},{"$f":"IF($R119-$I119=0,AC119+$AH119/9,AC119+((O119-N119)/($R119-$I119))*$AH119)","v":57397.91},{"$f":"IF($R119-$I119=0,AD119+$AH119/9,AD119+((P119-O119)/($R119-$I119))*$AH119)","v":57397.91},{"$f":"IF($R119-$I119=0,AE119+$AH119/9,AE119+((Q119-P119)/($R119-$I119))*$AH119)","v":57397.91},{"$f":"IF($R119-$I119=0,AF119+$AH119/9,AF119+((R119-Q119)/($R119-$I119))*$AH119)","v":57397.91},{"$f":"'101_106 PROJECTION'!N28-(X119-U119)","v":0},{"$f":"+AG119-U119","v":0},{"$f":"SUM(AJ117:AJ118)","v":57397.910000000011},{"$f":"AG119","v":57397.91},{"$f":"IF($R119-$F119=0,AK119+$AX119/12,AK119+((G119-F119)/($R119-$F119))*$AX119)","v":57397.91},{"$f":"IF($R119-$F119=0,AL119+$AX119/12,AL119+((H119-G119)/($R119-$F119))*$AX119)","v":57397.91},{"$f":"IF($R119-$F119=0,AM119+$AX119/12,AM119+((I119-H119)/($R119-$F119))*$AX119)","v":57397.91},{"$f":"IF($R119-$F119=0,AN119+$AX119/12,AN119+((J119-I119)/($R119-$F119))*$AX119)","v":57397.91},{"$f":"IF($R119-$F119=0,AO119+$AX119/12,AO119+((K119-J119)/($R119-$F119))*$AX119)","v":57397.91},{"$f":"IF($R119-$F119=0,AP119+$AX119/12,AP119+((L119-K119)/($R119-$F119))*$AX119)","v":57397.91},{"$f":"IF($R119-$F119=0,AQ119+$AX119/12,AQ119+((M119-L119)/($R119-$F119))*$AX119)","v":57397.91},{"$f":"IF($R119-$F119=0,AR119+$AX119/12,AR119+((N119-M119)/($R119-$F119))*$AX119)","v":57397.91},{"$f":"IF($R119-$F119=0,AS119+$AX119/12,AS119+((O119-N119)/($R119-$F119))*$AX119)","v":57397.91},{"$f":"IF($R119-$F119=0,AT119+$AX119/12,AT119+((P119-O119)/($R119-$F119))*$AX119)","v":57397.91},{"$f":"IF($R119-$F119=0,AU119+$AX119/12,AU119+((Q119-P119)/($R119-$F119))*$AX119)","v":57397.91},{"$f":"IF($R119-$F119=0,AV119+$AX119/12,AV119+((R119-Q119)/($R119-$F119))*$AX119)","v":57397.91},{"$f":"'101_106 PROJECTION'!$T$28","v":0},{"$f":"+AW119-AK119","v":0},null,{"$f":"SUM(BA117:BA118)","v":57397.910000000011}]
[105]
[106,null,"394","Tools, Shop & Garage Equipment"]
[107,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S120","v":2109997.4700000002},{"$f":"'Rate Base'!T120","v":2109997.4700000002},{"$f":"'Rate Base'!U120","v":2136065.44},{"$f":"'Rate Base'!V120","v":2168041.2000000002},{"$f":"'Rate Base'!W120","v":2170719.3400000003},{"$f":"'Rate Base'!X120","v":2169358.3400000003},{"$f":"'Rate Base'!Y120","v":2181233.9299999997},{"$f":"'Rate Base'!Z120","v":2182281.98},{"$f":"'Rate Base'!AA120","v":2182690.56},{"$f":"'Rate Base'!AB120","v":2174752.8899999997},{"$f":"'Rate Base'!AC120","v":2174752.89},{"$f":"'Rate Base'!AD120","v":2179870.9500000002},{"$f":"'Rate Base'!AE120","v":2211929.2799999998},null,{"$f":"((F122/2)+SUM(G122:Q122)+(R122/2))/12","v":2165894.030416667},{"$f":"+R122","v":2211929.2799999998},2211929.2800000003,2216213.0300000003,2216728.5300000003,{"$f":"(X122/X125)*Y125","v":2287797.1974798962},2297610.212868501,2321399.8176326794,2325924.0780089945,2342950.8284837292,2511442.25869133,2564964.9816735662,2573116.9196162396,2475217.9168412592,null,null,{"$f":"((U122/2)+SUM(V122:AF122)+(AG122/2))/12","v":2351137.5610729638},{"$f":"AG122","v":2475217.9168412592},{"$f":"(AK122/AK125)*AL125","v":2523365.6728531956},{"$f":"(AL122/AL125)*AM125","v":2532032.1799764489},2539708.5605592257,2562299.8019142137,2565419.1540411813,2572981.3712885971,2574419.5389331933,2579831.9864027435,2633391.8841895396,2650405.6371659818,2652996.9675525534,2621876.9243812379,null,null,null,{"$f":"((AK122/2)+SUM(AL122:AV122)+(AW122/2))/12","v":2577950.0146240103}]
[108,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S121","v":25233681.27},{"$f":"'Rate Base'!T121","v":26063720.790000003},{"$f":"'Rate Base'!U121","v":26187058.399999999},{"$f":"'Rate Base'!V121","v":26287419.010000002},{"$f":"'Rate Base'!W121","v":26674200.830000002},{"$f":"'Rate Base'!X121","v":26729337.66},{"$f":"'Rate Base'!Y121","v":26847830.330000002},{"$f":"'Rate Base'!Z121","v":26871575.460000001},{"$f":"'Rate Base'!AA121","v":26964474.350000001},{"$f":"'Rate Base'!AB121","v":27895753.739999998},{"$f":"'Rate Base'!AC121","v":28189061.02},{"$f":"'Rate Base'!AD121","v":28228616},{"$f":"'Rate Base'!AE121","v":27660066.09},null,{"$f":"((F123/2)+SUM(G123:Q123)+(R123/2))/12","v":26948826.772500005},{"$f":"+R123","v":27660066.09},27660066.09,27959242.879999999,27970082.259999998,{"$f":"(X123/X125)*Y125","v":28866807.523657467},28990625.503136404,29290796.314844664,29347882.211100616,29562721.152790435,31688700.54053786,32364035.812463257,32466894.765081596,{"$f":"(AF123/AF125)*AG125","v":31231631.57262015},null,null,{"$f":"((U123/2)+SUM(V123:AF123)+(AG123/2))/12","v":29634475.323743533},{"$f":"AG123","v":31231631.57262015},{"$f":"(AK123/AK125)*AL125","v":31839146.962106414},{"$f":"(AL123/AL125)*AM125","v":31948498.609754615},32045357.107966546,32330407.293635659,32369766.436809223,32465184.452870131,32483330.864024509,32551623.665286578,33227427.99886182,33442102.941626418,33474799.649001431,33082135.344077978,null,null,null,{"$f":"((AK123/2)+SUM(AL123:AV123)+(AW123/2))/12","v":32527877.453357697}]
[109,null,null,null,"General",{"$f":"'Rate Base'!S122","v":0},{"$f":"'Rate Base'!T122","v":0},{"$f":"'Rate Base'!U122","v":0},{"$f":"'Rate Base'!V122","v":0},{"$f":"'Rate Base'!W122","v":0},{"$f":"'Rate Base'!X122","v":0},{"$f":"'Rate Base'!Y122","v":0},{"$f":"'Rate Base'!Z122","v":0},{"$f":"'Rate Base'!AA122","v":0},{"$f":"'Rate Base'!AB122","v":0},{"$f":"'Rate Base'!AC122","v":0},{"$f":"'Rate Base'!AD122","v":0},{"$f":"'Rate Base'!AE122","v":0},null,{"$f":"((F124/2)+SUM(G124:Q124)+(R124/2))/12","v":0},{"$f":"+R124","v":0},0,0,0,{"$f":"(X124/X125)*Y125","v":0},{"$f":"(Y124/Y125)*Z125","v":0},{"$f":"(Z124/Z125)*AA125","v":0},{"$f":"(AA124/AA125)*AB125","v":0},{"$f":"(AB124/AB125)*AC125","v":0},{"$f":"(AC124/AC125)*AD125","v":0},{"$f":"(AD124/AD125)*AE125","v":0},{"$f":"(AE124/AE125)*AF125","v":0},{"$f":"(AF124/AF125)*AG125","v":0},null,null,{"$f":"((U124/2)+SUM(V124:AF124)+(AG124/2))/12","v":0},{"$f":"AG124","v":0},{"$f":"(AK124/AK125)*AL125","v":0},{"$f":"(AL124/AL125)*AM125","v":0},{"$f":"(AM124/AM125)*AN125","v":0},{"$f":"(AN124/AN125)*AO125","v":0},{"$f":"(AO124/AO125)*AP125","v":0},{"$f":"(AP124/AP125)*AQ125","v":0},{"$f":"(AQ124/AQ125)*AR125","v":0},{"$f":"(AR124/AR125)*AS125","v":0},{"$f":"(AS124/AS125)*AT125","v":0},{"$f":"(AT124/AT125)*AU125","v":0},{"$f":"(AU124/AU125)*AV125","v":0},{"$f":"(AV124/AV125)*AW125","v":0},null,null,null,{"$f":"((AK124/2)+SUM(AL124:AV124)+(AW124/2))/12","v":0}]
[110,null,null,null,"Total",{"$f":"SUM(F122:F124)","v":27343678.739999998},28173718.260000002,28323123.84,28455460.210000001,28844920.170000002,28898696,29029064.260000002,29053857.440000001,29147164.91,30070506.629999999,30363813.91,30408486.949999999,29871995.370000001,null,{"$f":"SUM(T122:T124)","v":29114720.802916672},{"$f":"+R125","v":29871995.370000001},29871995.370000001,30175455.91,30186810.789999999,{"$f":"IF($R125-$I125=0,X125+$AH125/9,X125+((J125-I125)/($R125-$I125))*$AH125)","v":31154604.721137363},{"$f":"IF($R125-$I125=0,Y125+$AH125/9,Y125+((K125-J125)/($R125-$I125))*$AH125)","v":31288235.716004904},{"$f":"IF($R125-$I125=0,Z125+$AH125/9,Z125+((L125-K125)/($R125-$I125))*$AH125)","v":31612196.132477343},{"$f":"IF($R125-$I125=0,AA125+$AH125/9,AA125+((M125-L125)/($R125-$I125))*$AH125)","v":31673806.28910961},{"$f":"IF($R125-$I125=0,AB125+$AH125/9,AB125+((N125-M125)/($R125-$I125))*$AH125)","v":31905671.981274165},{"$f":"IF($R125-$I125=0,AC125+$AH125/9,AC125+((O125-N125)/($R125-$I125))*$AH125)","v":34200142.79922919},{"$f":"IF($R125-$I125=0,AD125+$AH125/9,AD125+((P125-O125)/($R125-$I125))*$AH125)","v":34929000.794136822},{"$f":"IF($R125-$I125=0,AE125+$AH125/9,AE125+((Q125-P125)/($R125-$I125))*$AH125)","v":35040011.684697837},{"$f":"IF($R125-$I125=0,AF125+$AH125/9,AF125+((R125-Q125)/($R125-$I125))*$AH125)","v":33706849.489461407},{"$f":"'101_106 PROJECTION'!N29-(X125-U125)","v":3520038.699461408},{"$f":"+AG125-U125","v":3834854.119461406},{"$f":"SUM(AJ122:AJ124)","v":31985612.884816498},{"$f":"AG125","v":33706849.489461407},{"$f":"IF($R125-$F125=0,AK125+$AX125/12,AK125+((G125-F125)/($R125-$F125))*$AX125)","v":34362512.634959608},{"$f":"IF($R125-$F125=0,AL125+$AX125/12,AL125+((H125-G125)/($R125-$F125))*$AX125)","v":34480530.789731063},{"$f":"IF($R125-$F125=0,AM125+$AX125/12,AM125+((I125-H125)/($R125-$F125))*$AX125)","v":34585065.66852577},{"$f":"IF($R125-$F125=0,AN125+$AX125/12,AN125+((J125-I125)/($R125-$F125))*$AX125)","v":34892707.095549874},{"$f":"IF($R125-$F125=0,AO125+$AX125/12,AO125+((K125-J125)/($R125-$F125))*$AX125)","v":34935185.590850405},{"$f":"IF($R125-$F125=0,AP125+$AX125/12,AP125+((L125-K125)/($R125-$F125))*$AX125)","v":35038165.824158728},{"$f":"IF($R125-$F125=0,AQ125+$AX125/12,AQ125+((M125-L125)/($R125-$F125))*$AX125)","v":35057750.4029577},{"$f":"IF($R125-$F125=0,AR125+$AX125/12,AR125+((N125-M125)/($R125-$F125))*$AX125)","v":35131455.651689321},{"$f":"IF($R125-$F125=0,AS125+$AX125/12,AS125+((O125-N125)/($R125-$F125))*$AX125)","v":35860819.883051358},{"$f":"IF($R125-$F125=0,AT125+$AX125/12,AT125+((P125-O125)/($R125-$F125))*$AX125)","v":36092508.578792401},{"$f":"IF($R125-$F125=0,AU125+$AX125/12,AU125+((Q125-P125)/($R125-$F125))*$AX125)","v":36127796.616553985},{"$f":"IF($R125-$F125=0,AV125+$AX125/12,AV125+((R125-Q125)/($R125-$F125))*$AX125)","v":35704012.268459216},{"$f":"'101_106 PROJECTION'!$T$29","v":1997162.7789978054},{"$f":"+AW125-AK125","v":1997162.7789978087},null,{"$f":"SUM(BA122:BA124)","v":35105827.467981704}]
[111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG126","v":0}]
[112,null,"395","Laboratory Equipment"]
[113,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S126","v":0},{"$f":"'Rate Base'!T126","v":0},{"$f":"'Rate Base'!U126","v":0},{"$f":"'Rate Base'!V126","v":0},{"$f":"'Rate Base'!W126","v":0},{"$f":"'Rate Base'!X126","v":0},{"$f":"'Rate Base'!Y126","v":0},{"$f":"'Rate Base'!Z126","v":0},{"$f":"'Rate Base'!AA126","v":0},{"$f":"'Rate Base'!AB126","v":0},{"$f":"'Rate Base'!AC126","v":0},{"$f":"'Rate Base'!AD126","v":0},{"$f":"'Rate Base'!AE126","v":0},null,{"$f":"((F128/2)+SUM(G128:Q128)+(R128/2))/12","v":0},null,0,0,0,{"$f":"(X128/X131)*Y131","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"((U128/2)+SUM(V128:AF128)+(AG128/2))/12","v":0},{"$f":"AG128","v":0},{"$f":"(AK128/AK131)*AL131","v":0},{"$f":"(AL128/AL131)*AM131","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK128/2)+SUM(AL128:AV128)+(AW128/2))/12","v":0}]
[114,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S127","v":76245.36},{"$f":"'Rate Base'!T127","v":76245.36},{"$f":"'Rate Base'!U127","v":76245.36},{"$f":"'Rate Base'!V127","v":76245.36},{"$f":"'Rate Base'!W127","v":76245.36},{"$f":"'Rate Base'!X127","v":76245.36},{"$f":"'Rate Base'!Y127","v":76245.36},{"$f":"'Rate Base'!Z127","v":76245.36},{"$f":"'Rate Base'!AA127","v":76245.36},{"$f":"'Rate Base'!AB127","v":76245.36},{"$f":"'Rate Base'!AC127","v":76245.36},{"$f":"'Rate Base'!AD127","v":76245.36},{"$f":"'Rate Base'!AE127","v":76245.36},null,{"$f":"((F129/2)+SUM(G129:Q129)+(R129/2))/12","v":76245.36},{"$f":"+R129","v":76245.36},76245.36,76245.36,61117.83,{"$f":"(X129/X131)*Y131","v":61117.83},61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,null,null,{"$f":"((U129/2)+SUM(V129:AF129)+(AG129/2))/12","v":64269.39875},{"$f":"AG129","v":61117.83},{"$f":"(AK129/AK131)*AL131","v":61117.83},{"$f":"(AL129/AL131)*AM131","v":61117.83},61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,null,null,null,{"$f":"((AK129/2)+SUM(AL129:AV129)+(AW129/2))/12","v":61117.830000000009}]
[115,null,null,null,"General",{"$f":"'Rate Base'!S128","v":0},{"$f":"'Rate Base'!T128","v":0},{"$f":"'Rate Base'!U128","v":0},{"$f":"'Rate Base'!V128","v":0},{"$f":"'Rate Base'!W128","v":0},{"$f":"'Rate Base'!X128","v":0},{"$f":"'Rate Base'!Y128","v":0},{"$f":"'Rate Base'!Z128","v":0},{"$f":"'Rate Base'!AA128","v":0},{"$f":"'Rate Base'!AB128","v":0},{"$f":"'Rate Base'!AC128","v":0},{"$f":"'Rate Base'!AD128","v":0},{"$f":"'Rate Base'!AE128","v":0},null,{"$f":"((F130/2)+SUM(G130:Q130)+(R130/2))/12","v":0},0,0,0,0,{"$f":"(X130/X131)*Y131","v":0},{"$f":"(Y130/Y131)*Z131","v":0},{"$f":"(Z130/Z131)*AA131","v":0},{"$f":"(AA130/AA131)*AB131","v":0},{"$f":"(AB130/AB131)*AC131","v":0},{"$f":"(AC130/AC131)*AD131","v":0},{"$f":"(AD130/AD131)*AE131","v":0},{"$f":"(AE130/AE131)*AF131","v":0},{"$f":"(AF130/AF131)*AG131","v":0},null,null,{"$f":"((U130/2)+SUM(V130:AF130)+(AG130/2))/12","v":0},{"$f":"AG130","v":0},{"$f":"(AK130/AK131)*AL131","v":0},{"$f":"(AL130/AL131)*AM131","v":0},{"$f":"(AM130/AM131)*AN131","v":0},{"$f":"(AN130/AN131)*AO131","v":0},{"$f":"(AO130/AO131)*AP131","v":0},{"$f":"(AP130/AP131)*AQ131","v":0},{"$f":"(AQ130/AQ131)*AR131","v":0},{"$f":"(AR130/AR131)*AS131","v":0},{"$f":"(AS130/AS131)*AT131","v":0},{"$f":"(AT130/AT131)*AU131","v":0},{"$f":"(AU130/AU131)*AV131","v":0},{"$f":"(AV130/AV131)*AW131","v":0},null,null,null,{"$f":"((AK130/2)+SUM(AL130:AV130)+(AW130/2))/12","v":0}]
[116,null,null,null,"Total",{"$f":"SUM(F128:F130)","v":76245.36},76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,null,{"$f":"SUM(T128:T130)","v":76245.36},76245.36,76245.36,76245.36,61117.83,{"$f":"IF($R131-$I131=0,X131+$AH131/9,X131+((J131-I131)/($R131-$I131))*$AH131)","v":61117.83},{"$f":"IF($R131-$I131=0,Y131+$AH131/9,Y131+((K131-J131)/($R131-$I131))*$AH131)","v":61117.83},{"$f":"IF($R131-$I131=0,Z131+$AH131/9,Z131+((L131-K131)/($R131-$I131))*$AH131)","v":61117.83},{"$f":"IF($R131-$I131=0,AA131+$AH131/9,AA131+((M131-L131)/($R131-$I131))*$AH131)","v":61117.83},{"$f":"IF($R131-$I131=0,AB131+$AH131/9,AB131+((N131-M131)/($R131-$I131))*$AH131)","v":61117.83},{"$f":"IF($R131-$I131=0,AC131+$AH131/9,AC131+((O131-N131)/($R131-$I131))*$AH131)","v":61117.83},{"$f":"IF($R131-$I131=0,AD131+$AH131/9,AD131+((P131-O131)/($R131-$I131))*$AH131)","v":61117.83},{"$f":"IF($R131-$I131=0,AE131+$AH131/9,AE131+((Q131-P131)/($R131-$I131))*$AH131)","v":61117.83},{"$f":"IF($R131-$I131=0,AF131+$AH131/9,AF131+((R131-Q131)/($R131-$I131))*$AH131)","v":61117.83},{"$f":"'101_106 PROJECTION'!N30-(X131-U131)","v":0},{"$f":"+AG131-U131","v":-15127.529999999999},{"$f":"SUM(AJ128:AJ130)","v":64269.39875},{"$f":"AG131","v":61117.83},{"$f":"IF($R131-$F131=0,AK131+$AX131/12,AK131+((G131-F131)/($R131-$F131))*$AX131)","v":61117.83},{"$f":"IF($R131-$F131=0,AL131+$AX131/12,AL131+((H131-G131)/($R131-$F131))*$AX131)","v":61117.83},{"$f":"IF($R131-$F131=0,AM131+$AX131/12,AM131+((I131-H131)/($R131-$F131))*$AX131)","v":61117.83},{"$f":"IF($R131-$F131=0,AN131+$AX131/12,AN131+((J131-I131)/($R131-$F131))*$AX131)","v":61117.83},{"$f":"IF($R131-$F131=0,AO131+$AX131/12,AO131+((K131-J131)/($R131-$F131))*$AX131)","v":61117.83},{"$f":"IF($R131-$F131=0,AP131+$AX131/12,AP131+((L131-K131)/($R131-$F131))*$AX131)","v":61117.83},{"$f":"IF($R131-$F131=0,AQ131+$AX131/12,AQ131+((M131-L131)/($R131-$F131))*$AX131)","v":61117.83},{"$f":"IF($R131-$F131=0,AR131+$AX131/12,AR131+((N131-M131)/($R131-$F131))*$AX131)","v":61117.83},{"$f":"IF($R131-$F131=0,AS131+$AX131/12,AS131+((O131-N131)/($R131-$F131))*$AX131)","v":61117.83},{"$f":"IF($R131-$F131=0,AT131+$AX131/12,AT131+((P131-O131)/($R131-$F131))*$AX131)","v":61117.83},{"$f":"IF($R131-$F131=0,AU131+$AX131/12,AU131+((Q131-P131)/($R131-$F131))*$AX131)","v":61117.83},{"$f":"IF($R131-$F131=0,AV131+$AX131/12,AV131+((R131-Q131)/($R131-$F131))*$AX131)","v":61117.83},{"$f":"'101_106 PROJECTION'!$T$30","v":0},{"$f":"+AW131-AK131","v":0},null,{"$f":"SUM(BA128:BA130)","v":61117.830000000009}]
[117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG132","v":0}]
[118,null,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG133","v":0}]
[119,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S132","v":695559.31},{"$f":"'Rate Base'!T132","v":695559.31},{"$f":"'Rate Base'!U132","v":695559.31},{"$f":"'Rate Base'!V132","v":695559.30999999994},{"$f":"'Rate Base'!W132","v":695559.30999999994},{"$f":"'Rate Base'!X132","v":695559.30999999994},{"$f":"'Rate Base'!Y132","v":695559.30999999994},{"$f":"'Rate Base'!Z132","v":695559.30999999994},{"$f":"'Rate Base'!AA132","v":695559.30999999994},{"$f":"'Rate Base'!AB132","v":695559.30999999994},{"$f":"'Rate Base'!AC132","v":695559.30999999994},{"$f":"'Rate Base'!AD132","v":695559.30999999994},{"$f":"'Rate Base'!AE132","v":695559.30999999994},null,{"$f":"((F134/2)+SUM(G134:Q134)+(R134/2))/12","v":695559.30999999994},695559.30999999994,699615.57,918727.88,918753.69,{"$f":"(X134/X137)*Y137","v":906186.21027856378},907023.57698911487,899886.02742317796,899130.2673676851,899247.50538206636,898938.58360745013,898237.89295342658,897362.10549527942,899537.37878460949,null,null,{"$f":"((U134/2)+SUM(V134:AF134)+(AG134/2))/12","v":878388.13782408892},{"$f":"AG134","v":899537.37878460949},{"$f":"(AK134/AK137)*AL137","v":899537.37878460949},{"$f":"(AL134/AL137)*AM137","v":899537.37878460949},899537.37878460949,899537.37878460949,899537.37878460949,899537.37878460949,899537.37878460949,899537.37878460949,899537.37878460949,899537.37878460949,899537.37878460949,899537.37878460949,null,null,null,{"$f":"((AK134/2)+SUM(AL134:AV134)+(AW134/2))/12","v":899537.37878460961}]
[120,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S133","v":10734078.66},{"$f":"'Rate Base'!T133","v":10734078.66},{"$f":"'Rate Base'!U133","v":10734078.66},{"$f":"'Rate Base'!V133","v":10740010.229999999},{"$f":"'Rate Base'!W133","v":11088327.41},{"$f":"'Rate Base'!X133","v":11065119.16},{"$f":"'Rate Base'!Y133","v":11262941.729999999},{"$f":"'Rate Base'!Z133","v":11283888.189999999},{"$f":"'Rate Base'!AA133","v":11280638.85},{"$f":"'Rate Base'!AB133","v":11289200.85},{"$f":"'Rate Base'!AC133","v":11308621.02},{"$f":"'Rate Base'!AD133","v":11332894.129999999},{"$f":"'Rate Base'!AE133","v":11272604.789999999},null,{"$f":"((F135/2)+SUM(G135:Q135)+(R135/2))/12","v":11093595.051249998},11272604.789999999,11268548.529999999,11305079.569999998,11305079.57,{"$f":"(X135/X137)*Y137","v":11150439.256941561},11160742.886080779,11072916.772666492,11063617.297022292,11065059.887235137,11061258.666863503,11052636.80914047,11041860.420421137,11068626.721215392,null,null,{"$f":"((U135/2)+SUM(V135:AF135)+(AG135/2))/12","v":11143154.618498256},{"$f":"AG135","v":11068626.721215392},{"$f":"(AK135/AK137)*AL137","v":11068626.721215392},{"$f":"(AL135/AL137)*AM137","v":11068626.721215392},11068626.721215392,11068626.721215392,11068626.721215392,11068626.721215392,11068626.721215392,11068626.721215392,11068626.721215392,11068626.721215392,11068626.721215392,11068626.721215392,null,null,null,{"$f":"((AK135/2)+SUM(AL135:AV135)+(AW135/2))/12","v":11068626.721215393}]
[121,null,null,null,"General",{"$f":"'Rate Base'!S134","v":0},{"$f":"'Rate Base'!T134","v":0},{"$f":"'Rate Base'!U134","v":0},{"$f":"'Rate Base'!V134","v":0},{"$f":"'Rate Base'!W134","v":0},{"$f":"'Rate Base'!X134","v":0},{"$f":"'Rate Base'!Y134","v":0},{"$f":"'Rate Base'!Z134","v":0},{"$f":"'Rate Base'!AA134","v":0},{"$f":"'Rate Base'!AB134","v":0},{"$f":"'Rate Base'!AC134","v":0},{"$f":"'Rate Base'!AD134","v":0},{"$f":"'Rate Base'!AE134","v":0},null,{"$f":"((F136/2)+SUM(G136:Q136)+(R136/2))/12","v":0},0,0,0,0,{"$f":"(X136/X137)*Y137","v":0},{"$f":"(Y136/Y137)*Z137","v":0},{"$f":"(Z136/Z137)*AA137","v":0},{"$f":"(AA136/AA137)*AB137","v":0},{"$f":"(AB136/AB137)*AC137","v":0},{"$f":"(AC136/AC137)*AD137","v":0},{"$f":"(AD136/AD137)*AE137","v":0},{"$f":"(AE136/AE137)*AF137","v":0},{"$f":"(AF136/AF137)*AG137","v":0},null,null,{"$f":"((U136/2)+SUM(V136:AF136)+(AG136/2))/12","v":0},{"$f":"AG136","v":0},{"$f":"(AK136/AK137)*AL137","v":0},{"$f":"(AL136/AL137)*AM137","v":0},{"$f":"(AM136/AM137)*AN137","v":0},{"$f":"(AN136/AN137)*AO137","v":0},{"$f":"(AO136/AO137)*AP137","v":0},{"$f":"(AP136/AP137)*AQ137","v":0},{"$f":"(AQ136/AQ137)*AR137","v":0},{"$f":"(AR136/AR137)*AS137","v":0},{"$f":"(AS136/AS137)*AT137","v":0},{"$f":"(AT136/AT137)*AU137","v":0},{"$f":"(AU136/AU137)*AV137","v":0},{"$f":"(AV136/AV137)*AW137","v":0},null,null,null,{"$f":"((AK136/2)+SUM(AL136:AV136)+(AW136/2))/12","v":0}]
[122,null,null,null,"Total",{"$f":"SUM(F134:F136)","v":11429637.970000001},11429637.970000001,11429637.970000001,11435569.539999999,11783886.720000001,11760678.470000001,11958501.039999999,11979447.5,11976198.16,11984760.16,12004180.33,12028453.439999999,11968164.1,null,{"$f":"SUM(T134:T136)","v":11789154.361249998},11968164.1,11968164.1,12223807.449999999,12223833.26,{"$f":"IF($R137-$I137=0,X137+$AH137/9,X137+((J137-I137)/($R137-$I137))*$AH137)","v":12056625.467220124},{"$f":"IF($R137-$I137=0,Y137+$AH137/9,Y137+((K137-J137)/($R137-$I137))*$AH137)","v":12067766.463069893},{"$f":"IF($R137-$I137=0,Z137+$AH137/9,Z137+((L137-K137)/($R137-$I137))*$AH137)","v":11972802.800089668},{"$f":"IF($R137-$I137=0,AA137+$AH137/9,AA137+((M137-L137)/($R137-$I137))*$AH137)","v":11962747.564389976},{"$f":"IF($R137-$I137=0,AB137+$AH137/9,AB137+((N137-M137)/($R137-$I137))*$AH137)","v":11964307.392617201},{"$f":"IF($R137-$I137=0,AC137+$AH137/9,AC137+((O137-N137)/($R137-$I137))*$AH137)","v":11960197.250470951},{"$f":"IF($R137-$I137=0,AD137+$AH137/9,AD137+((P137-O137)/($R137-$I137))*$AH137)","v":11950874.702093894},{"$f":"IF($R137-$I137=0,AE137+$AH137/9,AE137+((Q137-P137)/($R137-$I137))*$AH137)","v":11939222.525916414},{"$f":"IF($R137-$I137=0,AF137+$AH137/9,AF137+((R137-Q137)/($R137-$I137))*$AH137)","v":11968164.1},{"$f":"'101_106 PROJECTION'!N31-(X137-U137)","v":-255669.16000000015},{"$f":"+AG137-U137","v":0},{"$f":"SUM(AJ134:AJ136)","v":12021542.756322345},{"$f":"AG137","v":11968164.1},{"$f":"IF($R137-$F137=0,AK137+$AX137/12,AK137+((G137-F137)/($R137-$F137))*$AX137)","v":11968164.1},{"$f":"IF($R137-$F137=0,AL137+$AX137/12,AL137+((H137-G137)/($R137-$F137))*$AX137)","v":11968164.1},{"$f":"IF($R137-$F137=0,AM137+$AX137/12,AM137+((I137-H137)/($R137-$F137))*$AX137)","v":11968164.1},{"$f":"IF($R137-$F137=0,AN137+$AX137/12,AN137+((J137-I137)/($R137-$F137))*$AX137)","v":11968164.1},{"$f":"IF($R137-$F137=0,AO137+$AX137/12,AO137+((K137-J137)/($R137-$F137))*$AX137)","v":11968164.1},{"$f":"IF($R137-$F137=0,AP137+$AX137/12,AP137+((L137-K137)/($R137-$F137))*$AX137)","v":11968164.1},{"$f":"IF($R137-$F137=0,AQ137+$AX137/12,AQ137+((M137-L137)/($R137-$F137))*$AX137)","v":11968164.1},{"$f":"IF($R137-$F137=0,AR137+$AX137/12,AR137+((N137-M137)/($R137-$F137))*$AX137)","v":11968164.1},{"$f":"IF($R137-$F137=0,AS137+$AX137/12,AS137+((O137-N137)/($R137-$F137))*$AX137)","v":11968164.1},{"$f":"IF($R137-$F137=0,AT137+$AX137/12,AT137+((P137-O137)/($R137-$F137))*$AX137)","v":11968164.1},{"$f":"IF($R137-$F137=0,AU137+$AX137/12,AU137+((Q137-P137)/($R137-$F137))*$AX137)","v":11968164.1},{"$f":"IF($R137-$F137=0,AV137+$AX137/12,AV137+((R137-Q137)/($R137-$F137))*$AX137)","v":11968164.1},{"$f":"'101_106 PROJECTION'!$T$31","v":0},{"$f":"+AW137-AK137","v":0},null,{"$f":"SUM(BA134:BA136)","v":11968164.100000003}]
[123]
[124,null,"397","Communication Equipment"]
[125,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S138","v":73309.11},{"$f":"'Rate Base'!T138","v":73309.11},{"$f":"'Rate Base'!U138","v":73309.11},{"$f":"'Rate Base'!V138","v":49809.3100000001},{"$f":"'Rate Base'!W138","v":49809.3100000001},{"$f":"'Rate Base'!X138","v":49809.3100000001},{"$f":"'Rate Base'!Y138","v":49809.310000000056},{"$f":"'Rate Base'!Z138","v":49809.3100000001},{"$f":"'Rate Base'!AA138","v":49809.310000000056},{"$f":"'Rate Base'!AB138","v":49809.310000000056},{"$f":"'Rate Base'!AC138","v":49809.3100000001},{"$f":"'Rate Base'!AD138","v":49809.3100000001},{"$f":"'Rate Base'!AE138","v":49809.310000000056},null,{"$f":"((F140/2)+SUM(G140:Q140)+(R140/2))/12","v":54705.101666666735},{"$f":"+R140","v":49809.310000000056},49809.3100000001,49809.3100000001,49809.3100000001,{"$f":"(X140/X142)*Y142","v":51231.73693302102},51231.73693302102,51231.73693302102,51231.73693302102,51231.73693302102,51231.73693302102,51231.73693302102,52414.329315616895,90533.416689341888,null,null,{"$f":"((U140/2)+SUM(V140:AF140)+(AG140/2))/12","v":52552.981765952929},{"$f":"AG140","v":90533.416689341888},{"$f":"(AK140/AK142)*AL142","v":90533.416689341888},{"$f":"(AL140/AL142)*AM142","v":90533.416689341888},81140.548135981895,82232.004753909263,82232.004753909263,82232.004753909263,82232.004753909263,82232.004753909263,82232.004753909263,82232.004753909263,83139.431527355904,112388.96921365632,null,null,null,{"$f":"((AK140/2)+SUM(AL140:AV140)+(AW140/2))/12","v":85202.66993924047}]
[126,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S139","v":5254778.8499999996},{"$f":"'Rate Base'!T139","v":5254778.8499999996},{"$f":"'Rate Base'!U139","v":5254778.8499999996},{"$f":"'Rate Base'!V139","v":5254778.8499999996},{"$f":"'Rate Base'!W139","v":5257509.5399999991},{"$f":"'Rate Base'!X139","v":5257509.5399999991},{"$f":"'Rate Base'!Y139","v":5257509.5399999991},{"$f":"'Rate Base'!Z139","v":5257509.5399999991},{"$f":"'Rate Base'!AA139","v":5257509.5399999991},{"$f":"'Rate Base'!AB139","v":5257509.5399999991},{"$f":"'Rate Base'!AC139","v":5257509.5399999991},{"$f":"'Rate Base'!AD139","v":5259779.8099999996},{"$f":"'Rate Base'!AE139","v":5332958.5500000007},null,{"$f":"((F141/2)+SUM(G141:Q141)+(R141/2))/12","v":5260045.9866666654},{"$f":"+R141","v":5332958.5500000007},5332958.55,5467832.0699999994,5457956.0699999994,{"$f":"(X141/X142)*Y142","v":5613821.3833964914},{"$f":"(Y141/Y142)*Z142","v":5613821.3833964914},{"$f":"(Z141/Z142)*AA142","v":5613821.3833964914},{"$f":"(AA141/AA142)*AB142","v":5613821.3833964914},{"$f":"(AB141/AB142)*AC142","v":5613821.3833964914},{"$f":"(AC141/AC142)*AD142","v":5613821.3833964914},{"$f":"(AD141/AD142)*AE142","v":5613821.3833964914},{"$f":"(AE141/AE142)*AF142","v":5743406.33996234},{"$f":"(AF141/AF142)*AG142","v":9920382.5782254729},null,null,{"$f":"((U141/2)+SUM(V141:AF141)+(AG141/2))/12","v":5743797.7731542094},{"$f":"AG141","v":9920382.5782254729},{"$f":"(AK141/AK142)*AL142","v":9920382.5782254729},{"$f":"(AL141/AL142)*AM142","v":9920382.5782254729},8891139.9740712848,9010738.5445585772,9010738.5445585772,9010738.5445585772,9010738.5445585772,9010738.5445585772,9010738.5445585772,9010738.5445585772,9110171.6719440725,12315249.031169422,null,null,null,{"$f":"((AK141/2)+SUM(AL141:AV141)+(AW141/2))/12","v":9336255.2015894819}]
[127,null,null,null,"Total",{"$f":"SUM(F140:F141)","v":5328087.96},5328087.96,5328087.96,5304588.16,5307318.8499999996,5307318.8499999996,5307318.8499999996,5307318.8499999996,5307318.8499999996,5307318.8499999996,5307318.8499999996,5309589.12,5382767.8600000013,null,{"$f":"SUM(T140:T141)","v":5314751.088333332},{"$f":"+R142","v":5382767.8600000013},5382767.8600000003,5517641.3799999999,5507765.3799999999,{"$f":"IF($R142-$I142=0,X142+$AH142/9,X142+((J142-I142)/($R142-$I142))*$AH142)","v":5665053.1203295123},{"$f":"IF($R142-$I142=0,Y142+$AH142/9,Y142+((K142-J142)/($R142-$I142))*$AH142)","v":5665053.1203295123},{"$f":"IF($R142-$I142=0,Z142+$AH142/9,Z142+((L142-K142)/($R142-$I142))*$AH142)","v":5665053.1203295123},{"$f":"IF($R142-$I142=0,AA142+$AH142/9,AA142+((M142-L142)/($R142-$I142))*$AH142)","v":5665053.1203295123},{"$f":"IF($R142-$I142=0,AB142+$AH142/9,AB142+((N142-M142)/($R142-$I142))*$AH142)","v":5665053.1203295123},{"$f":"IF($R142-$I142=0,AC142+$AH142/9,AC142+((O142-N142)/($R142-$I142))*$AH142)","v":5665053.1203295123},{"$f":"IF($R142-$I142=0,AD142+$AH142/9,AD142+((P142-O142)/($R142-$I142))*$AH142)","v":5665053.1203295123},{"$f":"IF($R142-$I142=0,AE142+$AH142/9,AE142+((Q142-P142)/($R142-$I142))*$AH142)","v":5795820.6692779567},{"$f":"IF($R142-$I142=0,AF142+$AH142/9,AF142+((R142-Q142)/($R142-$I142))*$AH142)","v":10010915.994914815},{"$f":"'101_106 PROJECTION'!N32-(X142-U142)","v":4503150.6149148149},{"$f":"+AG142-U142","v":4628148.1349148136},{"$f":"SUM(AJ140:AJ141)","v":5796350.7549201623},{"$f":"AG142","v":10010915.994914815},{"$f":"IF($R142-$F142=0,AK142+$AX142/12,AK142+((G142-F142)/($R142-$F142))*$AX142)","v":10010915.994914815},{"$f":"IF($R142-$F142=0,AL142+$AX142/12,AL142+((H142-G142)/($R142-$F142))*$AX142)","v":10010915.994914815},{"$f":"IF($R142-$F142=0,AM142+$AX142/12,AM142+((I142-H142)/($R142-$F142))*$AX142)","v":8972280.5222072676},{"$f":"IF($R142-$F142=0,AN142+$AX142/12,AN142+((J142-I142)/($R142-$F142))*$AX142)","v":9092970.5493124872},{"$f":"IF($R142-$F142=0,AO142+$AX142/12,AO142+((K142-J142)/($R142-$F142))*$AX142)","v":9092970.5493124872},{"$f":"IF($R142-$F142=0,AP142+$AX142/12,AP142+((L142-K142)/($R142-$F142))*$AX142)","v":9092970.5493124872},{"$f":"IF($R142-$F142=0,AQ142+$AX142/12,AQ142+((M142-L142)/($R142-$F142))*$AX142)","v":9092970.5493124872},{"$f":"IF($R142-$F142=0,AR142+$AX142/12,AR142+((N142-M142)/($R142-$F142))*$AX142)","v":9092970.5493124872},{"$f":"IF($R142-$F142=0,AS142+$AX142/12,AS142+((O142-N142)/($R142-$F142))*$AX142)","v":9092970.5493124872},{"$f":"IF($R142-$F142=0,AT142+$AX142/12,AT142+((P142-O142)/($R142-$F142))*$AX142)","v":9092970.5493124872},{"$f":"IF($R142-$F142=0,AU142+$AX142/12,AU142+((Q142-P142)/($R142-$F142))*$AX142)","v":9193311.1034714282},{"$f":"IF($R142-$F142=0,AV142+$AX142/12,AV142+((R142-Q142)/($R142-$F142))*$AX142)","v":12427638.000383079},{"$f":"'101_106 PROJECTION'!$T$32","v":2416722.0054682666},{"$f":"+AW142-AK142","v":2416722.0054682642},null,{"$f":"SUM(BA140:BA141)","v":9421457.8715287223}]
[128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG143","v":0}]
[129,null,"398","Miscellaneous Equipment"]
[{"$f":"+A144+1","v":130},null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S143","v":3863.92},{"$f":"'Rate Base'!T143","v":3863.92},{"$f":"'Rate Base'!U143","v":3863.92},{"$f":"'Rate Base'!V143","v":3863.92},{"$f":"'Rate Base'!W143","v":3863.92},{"$f":"'Rate Base'!X143","v":3863.92},{"$f":"'Rate Base'!Y143","v":3863.92},{"$f":"'Rate Base'!Z143","v":3863.92},{"$f":"'Rate Base'!AA143","v":3863.92},{"$f":"'Rate Base'!AB143","v":3863.92},{"$f":"'Rate Base'!AC143","v":3863.92},{"$f":"'Rate Base'!AD143","v":3863.92},{"$f":"'Rate Base'!AE143","v":3863.92},null,{"$f":"((F145/2)+SUM(G145:Q145)+(R145/2))/12","v":3863.9199999999987},{"$f":"R145","v":3863.92},3863.92,3863.92,3863.92,{"$f":"(X145/X148)*Y148","v":3863.92},3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,null,null,{"$f":"((U145/2)+SUM(V145:AF145)+(AG145/2))/12","v":3863.9199999999987},{"$f":"AG145","v":3863.92},{"$f":"(AK145/AK148)*AL148","v":3863.92},{"$f":"(AL145/AL148)*AM148","v":3863.92},3775.0218819628813,3775.0218819628813,3775.0218819628813,3775.0218819628813,3775.0218819628813,3775.0218819628813,3775.0218819628813,3775.0218819628813,3775.0218819628813,3775.0218819628813,null,null,null,{"$f":"((AK145/2)+SUM(AL145:AV145)+(AW145/2))/12","v":3793.542323220614}]
[131,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S144","v":265117.63},{"$f":"'Rate Base'!T144","v":265117.63},{"$f":"'Rate Base'!U144","v":265117.63},{"$f":"'Rate Base'!V144","v":267617.63},{"$f":"'Rate Base'!W144","v":267617.63},{"$f":"'Rate Base'!X144","v":267617.63},{"$f":"'Rate Base'!Y144","v":267617.63},{"$f":"'Rate Base'!Z144","v":267617.63},{"$f":"'Rate Base'!AA144","v":267617.63},{"$f":"'Rate Base'!AB144","v":267617.63},{"$f":"'Rate Base'!AC144","v":267617.63},{"$f":"'Rate Base'!AD144","v":267617.63},{"$f":"'Rate Base'!AE144","v":267617.63},null,{"$f":"((F146/2)+SUM(G146:Q146)+(R146/2))/12","v":267096.79666666657},{"$f":"+R146","v":267617.63},267617.63,267617.63,267617.63,{"$f":"(X146/X148)*Y148","v":267617.63},267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,null,null,{"$f":"((U146/2)+SUM(V146:AF146)+(AG146/2))/12","v":267617.62999999995},{"$f":"AG146","v":267617.63},{"$f":"(AK146/AK148)*AL148","v":267617.63},{"$f":"(AL146/AL148)*AM148","v":267617.63},261460.48811803714,261460.48811803714,261460.48811803714,261460.48811803714,261460.48811803714,261460.48811803714,261460.48811803714,261460.48811803714,261460.48811803714,261460.48811803714,null,null,null,{"$f":"((AK146/2)+SUM(AL146:AV146)+(AW146/2))/12","v":262743.22601011273}]
[132,null,null,null,"General",{"$f":"'Rate Base'!S145","v":0},{"$f":"'Rate Base'!T145","v":0},{"$f":"'Rate Base'!U145","v":0},{"$f":"'Rate Base'!V145","v":0},{"$f":"'Rate Base'!W145","v":0},{"$f":"'Rate Base'!X145","v":0},{"$f":"'Rate Base'!Y145","v":0},{"$f":"'Rate Base'!Z145","v":0},{"$f":"'Rate Base'!AA145","v":0},{"$f":"'Rate Base'!AB145","v":0},{"$f":"'Rate Base'!AC145","v":0},{"$f":"'Rate Base'!AD145","v":0},{"$f":"'Rate Base'!AE145","v":0},null,{"$f":"((F147/2)+SUM(G147:Q147)+(R147/2))/12","v":0},{"$f":"+R147","v":0},0,0,0,{"$f":"(X147/X148)*Y148","v":0},{"$f":"(Y147/Y148)*Z148","v":0},{"$f":"(Z147/Z148)*AA148","v":0},{"$f":"(AA147/AA148)*AB148","v":0},{"$f":"(AB147/AB148)*AC148","v":0},{"$f":"(AC147/AC148)*AD148","v":0},{"$f":"(AD147/AD148)*AE148","v":0},{"$f":"(AE147/AE148)*AF148","v":0},{"$f":"(AF147/AF148)*AG148","v":0},null,null,{"$f":"((U147/2)+SUM(V147:AF147)+(AG147/2))/12","v":0},{"$f":"AG147","v":0},{"$f":"(AK147/AK148)*AL148","v":0},{"$f":"(AL147/AL148)*AM148","v":0},{"$f":"(AM147/AM148)*AN148","v":0},{"$f":"(AN147/AN148)*AO148","v":0},{"$f":"(AO147/AO148)*AP148","v":0},{"$f":"(AP147/AP148)*AQ148","v":0},{"$f":"(AQ147/AQ148)*AR148","v":0},{"$f":"(AR147/AR148)*AS148","v":0},{"$f":"(AS147/AS148)*AT148","v":0},{"$f":"(AT147/AT148)*AU148","v":0},{"$f":"(AU147/AU148)*AV148","v":0},{"$f":"(AV147/AV148)*AW148","v":0},null,null,null,{"$f":"((AK147/2)+SUM(AL147:AV147)+(AW147/2))/12","v":0}]
[133,null,null,null,"Total",{"$f":"SUM(F145:F147)","v":268981.55},268981.55,268981.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,null,{"$f":"SUM(T145:T147)","v":270960.71666666656},{"$f":"+R148","v":271481.55},271481.55,271481.55,271481.55,{"$f":"IF($R148-$I148=0,X148+$AH148/9,X148+((J148-I148)/($R148-$I148))*$AH148)","v":271481.55},{"$f":"IF($R148-$I148=0,Y148+$AH148/9,Y148+((K148-J148)/($R148-$I148))*$AH148)","v":271481.55},{"$f":"IF($R148-$I148=0,Z148+$AH148/9,Z148+((L148-K148)/($R148-$I148))*$AH148)","v":271481.55},{"$f":"IF($R148-$I148=0,AA148+$AH148/9,AA148+((M148-L148)/($R148-$I148))*$AH148)","v":271481.55},{"$f":"IF($R148-$I148=0,AB148+$AH148/9,AB148+((N148-M148)/($R148-$I148))*$AH148)","v":271481.55},{"$f":"IF($R148-$I148=0,AC148+$AH148/9,AC148+((O148-N148)/($R148-$I148))*$AH148)","v":271481.55},{"$f":"IF($R148-$I148=0,AD148+$AH148/9,AD148+((P148-O148)/($R148-$I148))*$AH148)","v":271481.55},{"$f":"IF($R148-$I148=0,AE148+$AH148/9,AE148+((Q148-P148)/($R148-$I148))*$AH148)","v":271481.55},{"$f":"IF($R148-$I148=0,AF148+$AH148/9,AF148+((R148-Q148)/($R148-$I148))*$AH148)","v":271481.55},{"$f":"'101_106 PROJECTION'!N33-(X148-U148)","v":0},{"$f":"+AG148-U148","v":0},{"$f":"SUM(AJ145:AJ147)","v":271481.54999999993},{"$f":"AG148","v":271481.55},{"$f":"IF($R148-$F148=0,AK148+$AX148/12,AK148+((G148-F148)/($R148-$F148))*$AX148)","v":271481.55},{"$f":"IF($R148-$F148=0,AL148+$AX148/12,AL148+((H148-G148)/($R148-$F148))*$AX148)","v":271481.55},{"$f":"IF($R148-$F148=0,AM148+$AX148/12,AM148+((I148-H148)/($R148-$F148))*$AX148)","v":265235.51},{"$f":"IF($R148-$F148=0,AN148+$AX148/12,AN148+((J148-I148)/($R148-$F148))*$AX148)","v":265235.51},{"$f":"IF($R148-$F148=0,AO148+$AX148/12,AO148+((K148-J148)/($R148-$F148))*$AX148)","v":265235.51},{"$f":"IF($R148-$F148=0,AP148+$AX148/12,AP148+((L148-K148)/($R148-$F148))*$AX148)","v":265235.51},{"$f":"IF($R148-$F148=0,AQ148+$AX148/12,AQ148+((M148-L148)/($R148-$F148))*$AX148)","v":265235.51},{"$f":"IF($R148-$F148=0,AR148+$AX148/12,AR148+((N148-M148)/($R148-$F148))*$AX148)","v":265235.51},{"$f":"IF($R148-$F148=0,AS148+$AX148/12,AS148+((O148-N148)/($R148-$F148))*$AX148)","v":265235.51},{"$f":"IF($R148-$F148=0,AT148+$AX148/12,AT148+((P148-O148)/($R148-$F148))*$AX148)","v":265235.51},{"$f":"IF($R148-$F148=0,AU148+$AX148/12,AU148+((Q148-P148)/($R148-$F148))*$AX148)","v":265235.51},{"$f":"IF($R148-$F148=0,AV148+$AX148/12,AV148+((R148-Q148)/($R148-$F148))*$AX148)","v":265235.51},{"$f":"'101_106 PROJECTION'!$T$33","v":-6246.04},{"$f":"+AW148-AK148","v":-6246.039999999979},null,{"$f":"SUM(BA145:BA147)","v":266536.76833333337}]
[134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R148-O148","v":0},null,null,{"$f":"+R149","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG149","v":0}]
[135,null,"399","Communication Equipment"]
[136,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S149","v":0},{"$f":"'Rate Base'!T149","v":0},{"$f":"'Rate Base'!U149","v":0},{"$f":"'Rate Base'!V149","v":0},{"$f":"'Rate Base'!W149","v":0},{"$f":"'Rate Base'!X149","v":0},{"$f":"'Rate Base'!Y149","v":0},{"$f":"'Rate Base'!Z149","v":0},{"$f":"'Rate Base'!AA149","v":0},{"$f":"'Rate Base'!AB149","v":0},{"$f":"'Rate Base'!AC149","v":0},{"$f":"'Rate Base'!AD149","v":0},{"$f":"'Rate Base'!AE149","v":0},null,{"$f":"((F151/2)+SUM(G151:Q151)+(R151/2))/12","v":0},{"$f":"+R151","v":0},0,0,0,{"$f":"(X151/X153)*Y153","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"((U151/2)+SUM(V151:AF151)+(AG151/2))/12","v":0},{"$f":"AG151","v":0},{"$f":"(AK151/AK153)*AL153","v":0},{"$f":"(AL151/AL153)*AM153","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK151/2)+SUM(AL151:AV151)+(AW151/2))/12","v":0}]
[137,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S150","v":52300},{"$f":"'Rate Base'!T150","v":52300},{"$f":"'Rate Base'!U150","v":52300},{"$f":"'Rate Base'!V150","v":52300},{"$f":"'Rate Base'!W150","v":52300},{"$f":"'Rate Base'!X150","v":52300},{"$f":"'Rate Base'!Y150","v":52300},{"$f":"'Rate Base'!Z150","v":52300},{"$f":"'Rate Base'!AA150","v":52300},{"$f":"'Rate Base'!AB150","v":52300},{"$f":"'Rate Base'!AC150","v":52300},{"$f":"'Rate Base'!AD150","v":52300},{"$f":"'Rate Base'!AE150","v":52300},null,{"$f":"((F152/2)+SUM(G152:Q152)+(R152/2))/12","v":52300},{"$f":"+R152","v":52300},52300,52300,52300,{"$f":"(X152/X153)*Y153","v":52300},{"$f":"(Y152/Y153)*Z153","v":52300},{"$f":"(Z152/Z153)*AA153","v":52300},{"$f":"(AA152/AA153)*AB153","v":52300},{"$f":"(AB152/AB153)*AC153","v":52300},{"$f":"(AC152/AC153)*AD153","v":52300},{"$f":"(AD152/AD153)*AE153","v":52300},{"$f":"(AE152/AE153)*AF153","v":52300},{"$f":"(AF152/AF153)*AG153","v":52300},null,null,{"$f":"((U152/2)+SUM(V152:AF152)+(AG152/2))/12","v":52300},{"$f":"AG152","v":52300},{"$f":"(AK152/AK153)*AL153","v":52300},{"$f":"(AL152/AL153)*AM153","v":52300},{"$f":"(AM152/AM153)*AN153","v":52300},{"$f":"(AN152/AN153)*AO153","v":52300},{"$f":"(AO152/AO153)*AP153","v":52300},{"$f":"(AP152/AP153)*AQ153","v":52300},{"$f":"(AQ152/AQ153)*AR153","v":52300},{"$f":"(AR152/AR153)*AS153","v":52300},{"$f":"(AS152/AS153)*AT153","v":52300},{"$f":"(AT152/AT153)*AU153","v":52300},{"$f":"(AU152/AU153)*AV153","v":52300},{"$f":"(AV152/AV153)*AW153","v":52300},null,null,null,{"$f":"((AK152/2)+SUM(AL152:AV152)+(AW152/2))/12","v":52300}]
[138,null,null,null,"Total",{"$f":"SUM(F151:F152)","v":52300},52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,null,{"$f":"SUM(T151:T152)","v":52300},{"$f":"+R153","v":52300},52300,52300,52300,{"$f":"IF($R153-$I153=0,X153+$AH153/9,X153+((J153-I153)/($R153-$I153))*$AH153)","v":52300},{"$f":"IF($R153-$I153=0,Y153+$AH153/9,Y153+((K153-J153)/($R153-$I153))*$AH153)","v":52300},{"$f":"IF($R153-$I153=0,Z153+$AH153/9,Z153+((L153-K153)/($R153-$I153))*$AH153)","v":52300},{"$f":"IF($R153-$I153=0,AA153+$AH153/9,AA153+((M153-L153)/($R153-$I153))*$AH153)","v":52300},{"$f":"IF($R153-$I153=0,AB153+$AH153/9,AB153+((N153-M153)/($R153-$I153))*$AH153)","v":52300},{"$f":"IF($R153-$I153=0,AC153+$AH153/9,AC153+((O153-N153)/($R153-$I153))*$AH153)","v":52300},{"$f":"IF($R153-$I153=0,AD153+$AH153/9,AD153+((P153-O153)/($R153-$I153))*$AH153)","v":52300},{"$f":"IF($R153-$I153=0,AE153+$AH153/9,AE153+((Q153-P153)/($R153-$I153))*$AH153)","v":52300},{"$f":"IF($R153-$I153=0,AF153+$AH153/9,AF153+((R153-Q153)/($R153-$I153))*$AH153)","v":52300},{"$f":"+'101_106 PROJECTION'!N34-(X153-U153)","v":0},{"$f":"+AG153-U153","v":0},{"$f":"SUM(AJ151:AJ152)","v":52300},{"$f":"AG153","v":52300},{"$f":"IF($R153-$F153=0,AK153+$AX153/12,AK153+((G153-F153)/($R153-$F153))*$AX153)","v":52300},{"$f":"IF($R153-$F153=0,AL153+$AX153/12,AL153+((H153-G153)/($R153-$F153))*$AX153)","v":52300},{"$f":"IF($R153-$F153=0,AM153+$AX153/12,AM153+((I153-H153)/($R153-$F153))*$AX153)","v":52300},{"$f":"IF($R153-$F153=0,AN153+$AX153/12,AN153+((J153-I153)/($R153-$F153))*$AX153)","v":52300},{"$f":"IF($R153-$F153=0,AO153+$AX153/12,AO153+((K153-J153)/($R153-$F153))*$AX153)","v":52300},{"$f":"IF($R153-$F153=0,AP153+$AX153/12,AP153+((L153-K153)/($R153-$F153))*$AX153)","v":52300},{"$f":"IF($R153-$F153=0,AQ153+$AX153/12,AQ153+((M153-L153)/($R153-$F153))*$AX153)","v":52300},{"$f":"IF($R153-$F153=0,AR153+$AX153/12,AR153+((N153-M153)/($R153-$F153))*$AX153)","v":52300},{"$f":"IF($R153-$F153=0,AS153+$AX153/12,AS153+((O153-N153)/($R153-$F153))*$AX153)","v":52300},{"$f":"IF($R153-$F153=0,AT153+$AX153/12,AT153+((P153-O153)/($R153-$F153))*$AX153)","v":52300},{"$f":"IF($R153-$F153=0,AU153+$AX153/12,AU153+((Q153-P153)/($R153-$F153))*$AX153)","v":52300},{"$f":"IF($R153-$F153=0,AV153+$AX153/12,AV153+((R153-Q153)/($R153-$F153))*$AX153)","v":52300},0,{"$f":"+AW153-AK153","v":0},null,{"$f":"SUM(BA151:BA152)","v":52300}]
[139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R153-O153","v":0}]
[140,null,null,"Total General Plant",null,{"$f":"F96+F102+F108+F114+F119+F125+F131+F137+F142+F148+F153","v":225203104.65000004},225983088.97999999,226238043.54000002,224170572.84,225305995.25,226715300.30000001,226233709.04999998,227494437.35000002,229337037.47000003,229525937.91,231086400.47000003,232629913.36000004,239788836.54000002,null,{"$f":"T96+T102+T108+T114+T119+T125+T131+T137+T142+T148+T153","v":228101367.25958335},{"$f":"+R155","v":239788836.54000002},239037103.87000003,240526487.00000003,240722756.19999999,{"$f":"Y153+Y148+Y142+Y137+Y131+Y125+Y119+Y114+Y108+Y102+Y96","v":242654080.73254955},243203363.75602043,239768056.74374312,240876399.95733547,242380089.93346795,244286835.76353669,248271192.80814394,250675544.6798085,272541276.30240518,{"$f":"AH96+AH102+AH108+AH114+AH119+AH125+AH131+AH137+AH142+AH148+AH153","v":31818520.102405157},{"$f":"+AG155-U155","v":32752439.762405157},{"$f":"AJ96+AJ102+AJ108+AJ114+AJ119+AJ125+AJ131+AJ137+AJ142+AJ148+AJ153","v":244047247.32215077},{"$f":"AG155","v":272541276.30240518},{"$f":"AL153+AL148+AL142+AL137+AL131+AL125+AL119+AL114+AL108+AL102+AL96","v":272997495.47868437},{"$f":"AM153+AM148+AM142+AM137+AM131+AM125+AM119+AM114+AM108+AM102+AM96","v":273209207.29697889},{"$f":"AN153+AN148+AN142+AN137+AN131+AN125+AN119+AN114+AN108+AN102+AN96","v":272945872.88430536},273678229.61540908,273654170.30906451,273387558.31449211,274002554.82170308,275544122.98044813,276172111.64528131,277746121.04124689,277954302.06613523,{"$f":"AW153+AW148+AW142+AW137+AW131+AW125+AW119+AW114+AW108+AW102+AW96","v":283704093.13998187},{"$f":"AX153+AX148+AX142+AX137+AX131+AX125+AX119+AX114+AX108+AX102+AX96","v":11162816.837576712},{"$f":"AY153+AY148+AY142+AY137+AY131+AY125+AY119+AY114+AY108+AY102+AY96","v":11162816.837576702},null,{"$f":"BA96+BA102+BA108+BA114+BA119+BA125+BA131+BA137+BA142+BA148+BA153","v":274951202.59791183}]
[141]
[142,"101","Gas Plant in Service"]
[143,null,null,"Production",null,{"$f":"F31","v":79968136.829999998},79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136,79968136,79968136,79968136,79968136,null,{"$f":"T31","v":79968136.518749997},{"$f":"+R158","v":79968136},79968136,79968136,79968136,{"$f":"Y31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"+AG158-U158","v":0},{"$f":"AJ31","v":79968136},{"$f":"AG158","v":79968136},{"$f":"AL31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"AW31","v":79968136},null,{"$f":"+AW158-AK158","v":0},null,{"$f":"BA31","v":79968136}]
[144,null,null,"Distribution - Wyoming",null,{"$f":"F17+F35+F40+F48+F56+F61+F66+F71+F76+F81+F86","v":67932416.513999999},68149103.024000004,68460759.354000002,68957013.084000021,69030274.604000002,69361462.004000023,69723224.694000006,69949163.304000005,70735533.423999995,71840406.093999997,72304571.644000009,72440568.013999999,73330920.593999997,null,{"$f":"T17+T35+T40+T48+T56+T61+T66+T71+T76+T81+T86","v":70131978.98316668},{"$f":"+R159","v":73330920.593999997},73262079.994000003,73300157.143999994,74193137.464000002,{"$f":"Y17+Y35+Y40+Y48+Y56+Y61+Y66+Y71+Y76+Y81+Y86","v":74479098.306164086},74875585.481634334,75057518.743735552,75424455.673317328,76027276.316431865,76179777.484124005,78254375.832856491,78644030.042393848,79999411.678724557,null,{"$f":"+AG159-U159","v":6668491.0847245604},{"$f":"AJ17+AJ35+AJ40+AJ48+AJ56+AJ61+AJ66+AJ71+AJ76+AJ81+AJ86","v":75529920.71825166},{"$f":"AG159","v":79999411.678724557},{"$f":"AL17+AL35+AL40+AL48+AL56+AL61+AL66+AL71+AL76+AL81+AL86","v":80069824.825921595},80402109.020099491,81148412.678930461,81395546.855127051,81759609.216761336,81910695.833979502,82193160.829515189,82700377.36171189,82829791.533865109,84524947.451507747,84805545.75286819,{"$f":"AW17+AW35+AW40+AW48+AW56+AW61+AW66+AW71+AW76+AW81+AW86","v":85928753.145318478},null,{"$f":"+AW159-AK159","v":5929341.4665939212},null,{"$f":"BA17+BA35+BA40+BA48+BA56+BA61+BA66+BA71+BA76+BA81+BA86","v":82225341.981025755}]
[145,null,null,"Distribution - Utah",null,{"$f":"F18+F36+F41+F52+F57+F62+F67+F72+F77+F82+F87","v":1923777464.7459998},1925595062.7960002,1938454411.8960001,1960413129.8760004,1968701208.7060006,1978350642.0560005,1982644948.7759998,1990461667.5360005,2006278951.276,2009633279.0760002,2071800143.3960001,2078886077.9059999,2113644079.1459997,null,{"$f":"T18+T36+T41+T52+T57+T62+T67+T72+T77+T82+T87","v":1994160857.9368336},{"$f":"+R160","v":2113644079.1459997},2114032062.9059994,2128700259.1759999,2135873441.8759999,{"$f":"Y18+Y36+Y41+Y51+Y52+Y57+Y62+Y67+Y72+Y77+Y82+Y87","v":2144882961.0445638},2154739080.0002847,2159826914.729002,2169080353.0672464,2187001861.0586133,2191974794.3697891,2259853527.1135368,2269142374.941287,2307799206.9885879,null,{"$f":"+AG160-U160","v":194155127.84258819},{"$f":"AJ18+AJ36+AJ41+AJ52+AJ57+AJ62+AJ67+AJ72+AJ77+AJ82+AJ87","v":2177152439.4458013},{"$f":"AG160","v":2307799206.9885879},{"$f":"AL18+AL36+AL41+AL51+AL52+AL57+AL62+AL67+AL72+AL77+AL82+AL87","v":2309755193.885035},2319443006.1345477,2339649512.3926291,2347342846.5688605,2356368025.9438634,2360620013.5992198,2368081020.7202692,2383270024.249742,2387418208.477241,2443953081.8189149,2450988660.5750132,{"$f":"AW18+AW36+AW41+AW51+AW52+AW57+AW62+AW67+AW72+AW77+AW82+AW87","v":2483677260.924355},null,{"$f":"+AW160-AK160","v":175878053.93576717},null,{"$f":"BA18+BA36+BA41+BA52+BA57+BA62+BA67+BA72+BA77+BA82+BA87","v":2371885652.3601503}]
[146,null,null,"General",null,{"$f":"+F155","v":225203104.65000004},225983088.97999999,226238043.54000002,224170572.84,225305995.25,226715300.30000001,226233709.04999998,227494437.35000002,229337037.47000003,229525937.91,231086400.47000003,232629913.36000004,239788836.54000002,null,{"$f":"+T155","v":228101367.25958335},{"$f":"+R161","v":239788836.54000002},239037103.87000003,240526487.00000003,240722756.19999999,{"$f":"+Y155","v":242654080.73254955},243203363.75602043,239768056.74374312,240876399.95733547,242380089.93346795,244286835.76353669,248271192.80814394,250675544.6798085,272541276.30240518,null,{"$f":"+AG161-U161","v":32752439.762405157},{"$f":"+AJ155","v":244047247.32215077},{"$f":"AG161","v":272541276.30240518},{"$f":"+AL155","v":272997495.47868437},273209207.29697889,272945872.88430536,273678229.61540908,273654170.30906451,273387558.31449211,274002554.82170308,275544122.98044813,276172111.64528131,277746121.04124689,277954302.06613523,{"$f":"+AW155","v":283704093.13998187},null,{"$f":"+AW161-AK161","v":11162816.837576687},null,{"$f":"+BA155","v":274951202.59791183}]
[147,null,null,"Total",null,{"$f":"SUM(F158:F161)","v":2296881122.7399998},2299695391.6300001,2313121351.6200004,2333508852.6300006,2343005615.3900003,2354395541.1900005,2358570019.3499999,2367873405.0200005,2386319658.1700001,2390967759.0799999,2455159251.5100002,2463924695.2800002,2506731972.2799997,null,{"$f":"SUM(T158:T161)","v":2372362340.6983337},{"$f":"+R162","v":2506731972.2799997},2506299382.7699995,2522495039.3199997,2530757471.54,{"$f":"SUM(Y158:Y161)","v":2541984276.0832777},2552786165.2379394,2554620626.2164803,2565349344.6978993,2585377363.3085132,2592409543.6174498,2666347231.7545376,2678430085.6634893,2740308030.969718,{"$f":"+AG162-U162","v":233576058.68971825},{"$f":"+AG162-U162","v":233576058.68971825},{"$f":"SUM(AJ158:AJ161)","v":2576697743.4862037},{"$f":"AG162","v":2740308030.969718},{"$f":"SUM(AL158:AL161)","v":2742790650.189641},2753022458.4516263,2773711933.9558649,2782384759.0393963,2791749941.4696889,2795886403.7476916,2804244872.3714871,2821482660.5919023,2826388247.6563873,2886192286.3116693,2893716644.3940167,{"$f":"SUM(AW158:AW161)","v":2933278243.2096553},{"$f":"AW162-AK162","v":192970212.23993731},{"$f":"+AW162-AK162","v":192970212.23993731},null,{"$f":"SUM(BA158:BA161)","v":2809030332.9390879}]
[148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG162-H162","v":427186679.34971762},"CHECQ",{"$f":"AI160/AI162","v":0.83122871809607546},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW162-AG162","v":192970212.23993731},"CHECK"]
[149,"105","Gas Plant Held for Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AI153+AI148+AI142+AI137+AI131+AI125+AI119+AI114+AI108+AI102+AI96+AI88+AI83+AI78+AI73+AI68+AI63+AI58+AI53+AI42+AI37+AI31+AI20","v":233576058.68971732},"CHECQ",{"$f":"(AI161*'ROR-Model'!M2)/AI162","v":0.13551209233850373},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY153+AY148+AY142+AY137+AY131+AY125+AY119+AY114+AY108+AY102+AY96+AY88+AY83+AY78+AY73+AY68+AY63+AY58+AY53+AY42+AY37+AY31+AY20","v":192970212.23993832},"CHECK"]
[150,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S163","v":5036.83},{"$f":"'Rate Base'!T163","v":5036.83},{"$f":"'Rate Base'!U163","v":5036.83},{"$f":"'Rate Base'!V163","v":5036.83},{"$f":"'Rate Base'!W163","v":5036.83},{"$f":"'Rate Base'!X163","v":5036.83},{"$f":"'Rate Base'!Y163","v":5036.83},{"$f":"'Rate Base'!Z163","v":5036.83},{"$f":"'Rate Base'!AA163","v":5036.83},{"$f":"'Rate Base'!AB163","v":5036.83},{"$f":"'Rate Base'!AC163","v":5036.83},{"$f":"'Rate Base'!AD163","v":5036.83},{"$f":"'Rate Base'!AE163","v":5036.83},null,{"$f":"((F165/2)+SUM(G165:Q165)+(R165/2))/12","v":5036.8300000000008},{"$f":"+R165","v":5036.83},5036.83,5036.83,5036.83,{"$f":"Y166","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,{"$f":"SUM(AI163:AI164)","v":0.96674081043457916},{"$f":"((U165/2)+SUM(V165:AF165)+(AG165/2))/12","v":5036.8300000000008},{"$f":"AG165","v":5036.83},{"$f":"AL166","v":5036.83},{"$f":"AM166","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,null,null,{"$f":"((AK165/2)+SUM(AL165:AV165)+(AW165/2))/12","v":5036.8300000000008}]
[151,null,null,"Total",null,{"$f":"SUM(F165)","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,{"$f":"+R165","v":5036.83},null,{"$f":"SUM(T165)","v":5036.8300000000008},{"$f":"+R166","v":5036.83},5036.83,5036.83,5036.83,{"$f":"IF($R166-$I166=0,X166+$AH166/9,X166+((J166-I166)/($R166-$I166))*$AH166)","v":5036.83},{"$f":"IF($R166-$I166=0,Y166+$AH166/9,Y166+((K166-J166)/($R166-$I166))*$AH166)","v":5036.83},{"$f":"IF($R166-$I166=0,Z166+$AH166/9,Z166+((L166-K166)/($R166-$I166))*$AH166)","v":5036.83},{"$f":"IF($R166-$I166=0,AA166+$AH166/9,AA166+((M166-L166)/($R166-$I166))*$AH166)","v":5036.83},{"$f":"IF($R166-$I166=0,AB166+$AH166/9,AB166+((N166-M166)/($R166-$I166))*$AH166)","v":5036.83},{"$f":"IF($R166-$I166=0,AC166+$AH166/9,AC166+((O166-N166)/($R166-$I166))*$AH166)","v":5036.83},{"$f":"IF($R166-$I166=0,AD166+$AH166/9,AD166+((P166-O166)/($R166-$I166))*$AH166)","v":5036.83},{"$f":"IF($R166-$I166=0,AE166+$AH166/9,AE166+((Q166-P166)/($R166-$I166))*$AH166)","v":5036.83},{"$f":"IF($R166-$I166=0,AF166+$AH166/9,AF166+((R166-Q166)/($R166-$I166))*$AH166)","v":5036.83},null,null,{"$f":"SUM(AJ165)","v":5036.8300000000008},{"$f":"AG166","v":5036.83},{"$f":"IF($R166-$F166=0,AK166+$AX166/12,AK166+((G166-F166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AL166+$AX166/12,AL166+((H166-G166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AM166+$AX166/12,AM166+((I166-H166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AN166+$AX166/12,AN166+((J166-I166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AO166+$AX166/12,AO166+((K166-J166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AP166+$AX166/12,AP166+((L166-K166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AQ166+$AX166/12,AQ166+((M166-L166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AR166+$AX166/12,AR166+((N166-M166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AS166+$AX166/12,AS166+((O166-N166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AT166+$AX166/12,AT166+((P166-O166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AU166+$AX166/12,AU166+((Q166-P166)/($R166-$F166))*$AX166)","v":5036.83},{"$f":"IF($R166-$F166=0,AV166+$AX166/12,AV166+((R166-Q166)/($R166-$F166))*$AX166)","v":5036.83},null,null,null,{"$f":"SUM(BA165)","v":5036.8300000000008}]
[152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R166-O166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"230631852/240018123","v":0.96089349053029638}]
[153,"106","Completed Construction Not Classified - Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For depreciation purposes, 106 amounts are included in 101 forecast",null,null,null,null,null,null,null,null,null,null,null,null,"For depreciation purposes, 106 amounts are included in 101 forecast"]
[154,null,null,"Production",null,{"$f":"'Rate Base'!S167","v":0},{"$f":"'Rate Base'!T167","v":0},{"$f":"'Rate Base'!U167","v":0},{"$f":"'Rate Base'!V167","v":0},{"$f":"'Rate Base'!W167","v":0},{"$f":"'Rate Base'!X167","v":0},{"$f":"'Rate Base'!Y167","v":0},{"$f":"'Rate Base'!Z167","v":0},{"$f":"'Rate Base'!AA167","v":0},{"$f":"'Rate Base'!AB167","v":0},{"$f":"'Rate Base'!AC167","v":0},{"$f":"'Rate Base'!AD167","v":0},{"$f":"'Rate Base'!AE167","v":0},null,{"$f":"((F169/2)+SUM(G169:Q169)+(R169/2))/12","v":0},{"$f":"+R169","v":0},0,0,0,{"$f":"X169","v":0},{"$f":"Y169","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U169/2)+SUM(V169:AF169)+(AG169/2))/12","v":0},{"$f":"AG169","v":0},{"$f":"AK169","v":0},{"$f":"AL169","v":0},{"$f":"AM169","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK169/2)+SUM(AL169:AV169)+(AW169/2))/12","v":0}]
[155,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S168","v":856031.42000000016},{"$f":"'Rate Base'!T168","v":572535.8899999999},{"$f":"'Rate Base'!U168","v":676781.89},{"$f":"'Rate Base'!V168","v":289153.15000000002},{"$f":"'Rate Base'!W168","v":667825.68000000017},{"$f":"'Rate Base'!X168","v":956737.7100000002},{"$f":"'Rate Base'!Y168","v":1508262.0399999998},{"$f":"'Rate Base'!Z168","v":1797149.0800000003},{"$f":"'Rate Base'!AA168","v":558937.35000000009},{"$f":"'Rate Base'!AB168","v":780679.24999999988},{"$f":"'Rate Base'!AC168","v":445237.27999999997},{"$f":"'Rate Base'!AD168","v":660594.22000000009},{"$f":"'Rate Base'!AE168","v":-413881.06},null,{"$f":"((F170/2)+SUM(G170:Q170)+(R170/2))/12","v":761247.39333333354},-413881.06,-493663.8,-271884.72999999992,-336930.26,0,{"$f":"Y170","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U170/2)+SUM(V170:AF170)+(AG170/2))/12","v":-109118.27666666667},0,{"$f":"AK170","v":0},{"$f":"AL170","v":0},0,{"$f":"AN170","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK170/2)+SUM(AL170:AV170)+(AW170/2))/12","v":0}]
[156,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S169","v":11425022.551999994},{"$f":"'Rate Base'!T169","v":10040972.042000003},{"$f":"'Rate Base'!U169","v":10918710.181999996},{"$f":"'Rate Base'!V169","v":13760097.18},{"$f":"'Rate Base'!W169","v":9522833.3519999962},{"$f":"'Rate Base'!X169","v":7737766.7319999989},{"$f":"'Rate Base'!Y169","v":13862795.642000001},{"$f":"'Rate Base'!Z169","v":8024612.8319999995},{"$f":"'Rate Base'!AA169","v":5431838.2299999977},{"$f":"'Rate Base'!AB169","v":15931758.272000004},{"$f":"'Rate Base'!AC169","v":10369960.372},{"$f":"'Rate Base'!AD169","v":16570269.362000005},{"$f":"'Rate Base'!AE169","v":10306063.33},null,{"$f":"((F171/2)+SUM(G171:Q171)+(R171/2))/12","v":11086429.761583334},10306063.33,12369201.34,12309366.049999995,15535325.300000001,0,{"$f":"Y171","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U171/2)+SUM(V171:AF171)+(AG171/2))/12","v":3780577.0295833331},0,{"$f":"AK171","v":0},0,0,{"$f":"AN171","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK171/2)+SUM(AL171:AV171)+(AW171/2))/12","v":0}]
[157,null,null,"General",null,{"$f":"'Rate Base'!S170","v":537703.07999999996},{"$f":"'Rate Base'!T170","v":884000.03000000014},{"$f":"'Rate Base'!U170","v":859857.44},{"$f":"'Rate Base'!V170","v":1053175.8600000001},{"$f":"'Rate Base'!W170","v":682449.06999999983},{"$f":"'Rate Base'!X170","v":911863.44999999972},{"$f":"'Rate Base'!Y170","v":2598129.6999999993},{"$f":"'Rate Base'!Z170","v":1362529.4899999995},{"$f":"'Rate Base'!AA170","v":1475937.6999999997},{"$f":"'Rate Base'!AB170","v":549880.42999999993},{"$f":"'Rate Base'!AC170","v":251457.05},{"$f":"'Rate Base'!AD170","v":316735.52},{"$f":"'Rate Base'!AE170","v":1623165.72},null,{"$f":"((F172/2)+SUM(G172:Q172)+(R172/2))/12","v":1002204.1783333331},1623165.72,2357122.66,1254689.3699999999,1635557.5,0,{"$f":"Y172","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U172/2)+SUM(V172:AF172)+(AG172/2))/12","v":504912.69916666672},0,{"$f":"AK172","v":0},0,0,{"$f":"AN172","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK172/2)+SUM(AL172:AV172)+(AW172/2))/12","v":0}]
[158,null,null,"Total",null,{"$f":"SUM(F169:F172)","v":12818757.051999994},11497507.962000003,12455349.511999996,15102426.189999999,10873108.101999996,9606367.8919999991,17969187.381999999,11184291.402000001,7466713.2799999975,17262317.952000003,11066654.702,17547599.102000006,11515347.99,null,{"$f":"SUM(T169:T172)","v":12849881.333249999},11515347.99,14232660.199999999,13292170.689999994,16833952.539999999,0,{"$f":"IF($R173-$I173=0,Y173+$AH173/9,Y173+((K173-J173)/($R173-$I173))*$AH173)","v":0},{"$f":"IF($R173-$I173=0,Z173+$AH173/9,Z173+((L173-K173)/($R173-$I173))*$AH173)","v":0},{"$f":"IF($R173-$I173=0,AA173+$AH173/9,AA173+((M173-L173)/($R173-$I173))*$AH173)","v":0},{"$f":"IF($R173-$I173=0,AB173+$AH173/9,AB173+((N173-M173)/($R173-$I173))*$AH173)","v":0},{"$f":"IF($R173-$I173=0,AC173+$AH173/9,AC173+((O173-N173)/($R173-$I173))*$AH173)","v":0},{"$f":"IF($R173-$I173=0,AD173+$AH173/9,AD173+((P173-O173)/($R173-$I173))*$AH173)","v":0},{"$f":"IF($R173-$I173=0,AE173+$AH173/9,AE173+((Q173-P173)/($R173-$I173))*$AH173)","v":0},{"$f":"IF($R173-$I173=0,AF173+$AH173/9,AF173+((R173-Q173)/($R173-$I173))*$AH173)","v":0},{"$f":"'101_106 PROJECTION'!N39","v":0},{"$f":"+AG173-U173","v":-11515347.99},{"$f":"SUM(AJ169:AJ172)","v":4176371.4520833329},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'101_106 PROJECTION'!$T$39","v":0},null,null,{"$f":"SUM(BA169:BA172)","v":0}]
[159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[160,"108","Accum Prov for Depreciation of Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG175","v":0}]
[161,null,null,"Production",null,{"$f":"'Rate Base'!S174","v":-67503017.459999993},{"$f":"'Rate Base'!T174","v":-67590733.849999994},{"$f":"'Rate Base'!U174","v":-67644222.629999995},{"$f":"'Rate Base'!V174","v":-67710115.810000002},{"$f":"'Rate Base'!W174","v":-67699242.670000002},{"$f":"'Rate Base'!X174","v":-67761597.819999993},{"$f":"'Rate Base'!Y174","v":-67858205.049999997},{"$f":"'Rate Base'!Z174","v":-67923165.790000007},{"$f":"'Rate Base'!AA174","v":-67944094.280000001},{"$f":"'Rate Base'!AB174","v":-67973999.840000004},{"$f":"'Rate Base'!AC174","v":-68001196.189999998},{"$f":"'Rate Base'!AD174","v":-68029065.25},{"$f":"'Rate Base'!AE174","v":-68103276.200000003},null,{"$f":"((F176/2)+SUM(G176:Q176)+(R176/2))/12","v":-67828232.167500004},-68103276.200000003,-68178210.200000003,-68255444.099999994,-68322385.689999998,{"$f":"(X176/X180)*Y180","v":-68758657.940012619},-69126743.285622358,-69436332.560397387,-69781923.144806877,-70198421.843374923,-70267914.421511739,-70612960.114130884,-70990355.937424108,-71061689.8776775,null,null,{"$f":"((U176/2)+SUM(V176:AF176)+(AG176/2))/12","v":-69459319.356343299},{"$f":"AG176","v":-71061689.8776775},{"$f":"(AK176/AK180)*AL180","v":-71429286.627126932},{"$f":"(AL176/AL180)*AM180","v":-71803412.574675649},-72305265.748361185,-72671281.188475668,-72980090.469306946,-73239823.823097453,-73529760.874671102,-73879187.074616373,-73937488.643351719,-74226968.551917866,-74543588.961205959,-74603435.361100033,null,null,null,{"$f":"((AK176/2)+SUM(AL176:AV176)+(AW176/2))/12","v":-73114893.096349627}]
[162,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S175","v":-25589774.879999999},{"$f":"'Rate Base'!T175","v":-25733361.699999999},{"$f":"'Rate Base'!U175","v":-25806711.899999999},{"$f":"'Rate Base'!V175","v":-25821750.129999999},{"$f":"'Rate Base'!W175","v":-25964083.760000002},{"$f":"'Rate Base'!X175","v":-26093076.629999999},{"$f":"'Rate Base'!Y175","v":-26359258.43},{"$f":"'Rate Base'!Z175","v":-26437855.559999999},{"$f":"'Rate Base'!AA175","v":-26563867.699999999},{"$f":"'Rate Base'!AB175","v":-26645968.600000001},{"$f":"'Rate Base'!AC175","v":-26755997.52},{"$f":"'Rate Base'!AD175","v":-26900114.960000001},{"$f":"'Rate Base'!AE175","v":-26926379.859999999},null,{"$f":"((F177/2)+SUM(G177:Q177)+(R177/2))/12","v":-26278343.688333333},-26926379.859999999,-27052839.039999999,-27146749.390000001,-26825368.370000001,{"$f":"(X177/X180)*Y180","v":-26996661.624736428},-27141182.705021616,-27262736.515758306,-27398425.494390462,-27561955.074071817,-27589239.894247144,-27724714.932413809,-27872891.578748655,-27900899.371586319,null,null,{"$f":"((U177/2)+SUM(V177:AF177)+(AG177/2))/12","v":-27332200.352931783},{"$f":"AG177","v":-27900899.371586319},{"$f":"(AK177/AK180)*AL180","v":-28045228.614718106},{"$f":"(AL177/AL180)*AM180","v":-28192121.412128698},-28389163.657006554,-28532872.031809628,-28654119.594094127,-28756098.511004597,-28869936.283705696,-29007131.237262964,-29030022.139594313,-29143680.424570411,-29267994.864513282,-29291492.312773667,null,null,null,{"$f":"((AK177/2)+SUM(AL177:AV177)+(AW177/2))/12","v":-28707047.051049035}]
[163,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S176","v":-549129921.03999996},{"$f":"'Rate Base'!T176","v":-551531433.75999999},{"$f":"'Rate Base'!U176","v":-553795236.30999994},{"$f":"'Rate Base'!V176","v":-560148916.55999994},{"$f":"'Rate Base'!W176","v":-562448282.53999996},{"$f":"'Rate Base'!X176","v":-564514504.95000005},{"$f":"'Rate Base'!Y176","v":-567065029.41999996},{"$f":"'Rate Base'!Z176","v":-568649430.72000003},{"$f":"'Rate Base'!AA176","v":-570658396.80999994},{"$f":"'Rate Base'!AB176","v":-572457320.15999997},{"$f":"'Rate Base'!AC176","v":-573696639.25999999},{"$f":"'Rate Base'!AD176","v":-575490426.10000002},{"$f":"'Rate Base'!AE176","v":-577163302.67999995},null,{"$f":"((F178/2)+SUM(G178:Q178)+(R178/2))/12","v":-565300185.70416677},-577163302.67999995,-578731448.25999999,-581021514.09000003,-584059561.69000006,{"$f":"(X178/X180)*Y180","v":-587789071.08207583},-590935679.08544374,-593582228.59191823,-596536538.26971889,-600097011.82276273,-600691074.87131405,-603640726.49660337,-606866925.88806486,-607476729.97287905,null,null,{"$f":"((U178/2)+SUM(V178:AF178)+(AG178/2))/12","v":-593022649.70619512},{"$f":"AG178","v":-607476729.97287905},{"$f":"(AK178/AK180)*AL180","v":-610619161.17158246},{"$f":"(AL178/AL180)*AM180","v":-613817407.7599498},-618107541.09904981,-621236454.34419024,-623876336.00796115,-626096688.05274272,-628575238.90470147,-631562337.6589669,-632060733.438586,-634535376.36575699,-637242032.10681927,-637753634.00329649,null,null,null,{"$f":"((AK178/2)+SUM(AL178:AV178)+(AW178/2))/12","v":-625028707.40819955}]
[164,null,null,"General",null,{"$f":"'Rate Base'!S177","v":-130905115.66999994},{"$f":"'Rate Base'!T177","v":-131581541.28999995},{"$f":"'Rate Base'!U177","v":-132558919.55999994},{"$f":"'Rate Base'!V177","v":-130642175.30999994},{"$f":"'Rate Base'!W177","v":-131506354.86},{"$f":"'Rate Base'!X177","v":-132028799.5},{"$f":"'Rate Base'!Y177","v":-131453701.47},{"$f":"'Rate Base'!Z177","v":-132335862.59999999},{"$f":"'Rate Base'!AA177","v":-133325619.44},{"$f":"'Rate Base'!AB177","v":-131939541.85999992},{"$f":"'Rate Base'!AC177","v":-133169002.42},{"$f":"'Rate Base'!AD177","v":-134053562.81},{"$f":"'Rate Base'!AE177","v":-132818969.75},null,{"$f":"((F179/2)+SUM(G179:Q179)+(R179/2))/12","v":-132204760.31916666},-132818969.75,-133741397.28,-134663400.69999999,-133872321.14,{"$f":"(X179/X180)*Y180","v":-134727162.17296919},{"$f":"(Y179/Y180)*Z180","v":-135448396.34968513},{"$f":"(Z179/Z180)*AA180","v":-136055012.09349468},{"$f":"(AA179/AA180)*AB180","v":-136732169.56145763},{"$f":"(AB179/AB180)*AC180","v":-137548265.8813678},{"$f":"(AC179/AC180)*AD180","v":-137684431.10222808},{"$f":"(AD179/AD180)*AE180","v":-138360520.89774355},{"$f":"(AE179/AE180)*AF180","v":-139099998.22047701},{"$f":"(AF179/AF180)*AG180","v":-139239771.44504079},null,null,{"$f":"((U179/2)+SUM(V179:AF179)+(AG179/2))/12","v":-136163537.16641197},{"$f":"AG179","v":-139239771.44504079},{"$f":"(AK179/AK180)*AL180","v":-139960048.25615218},{"$f":"(AL179/AL180)*AM180","v":-140693118.51550025},{"$f":"(AM179/AM180)*AN180","v":-141676460.19120803},{"$f":"(AN179/AN180)*AO180","v":-142393638.55151194},{"$f":"(AO179/AO180)*AP180","v":-142998725.95876428},{"$f":"(AP179/AP180)*AQ180","v":-143507652.9612138},{"$f":"(AQ179/AQ180)*AR180","v":-144075761.72507879},{"$f":"(AR179/AR180)*AS180","v":-144760434.77888656},{"$f":"(AS179/AS180)*AT180","v":-144874672.10028392},{"$f":"(AT179/AT180)*AU180","v":-145441885.12851426},{"$f":"(AU179/AU180)*AV180","v":-146062277.82533863},{"$f":"(AV179/AV180)*AW180","v":-146179542.12143689},null,null,null,{"$f":"((AK179/2)+SUM(AL179:AV179)+(AW179/2))/12","v":-143262861.06464097}]
[165,null,null,"Total",null,{"$f":"SUM(F176:F179)","v":-773127829.04999995},-776437070.5999999,-779805090.39999986,-784322957.80999994,-787617963.83000004,-790397978.9000001,-792736194.37,-795346314.67000008,-798491978.23000002,-799016830.4599998,-801622835.38999999,-804473169.12000012,-805011928.49000001,null,{"$f":"SUM(T176:T179)","v":-791611521.87916672},-805011928.49000001,-807703894.77999997,-811087108.27999997,-813079636.88999999,{"$f":"IF($R180-$I180=0,X180+$AH180/9,X180+((J180-I180)/($R180-$I180))*$AH180)","v":-818271552.81979406},{"$f":"IF($R180-$I180=0,Y180+$AH180/9,Y180+((K180-J180)/($R180-$I180))*$AH180)","v":-822652001.42577279},{"$f":"IF($R180-$I180=0,Z180+$AH180/9,Z180+((L180-K180)/($R180-$I180))*$AH180)","v":-826336309.76156855},{"$f":"IF($R180-$I180=0,AA180+$AH180/9,AA180+((M180-L180)/($R180-$I180))*$AH180)","v":-830449056.47037387},{"$f":"IF($R180-$I180=0,AB180+$AH180/9,AB180+((N180-M180)/($R180-$I180))*$AH180)","v":-835405654.62157726},{"$f":"IF($R180-$I180=0,AC180+$AH180/9,AC180+((O180-N180)/($R180-$I180))*$AH180)","v":-836232660.28930092},{"$f":"IF($R180-$I180=0,AD180+$AH180/9,AD180+((P180-O180)/($R180-$I180))*$AH180)","v":-840338922.44089162},{"$f":"IF($R180-$I180=0,AE180+$AH180/9,AE180+((Q180-P180)/($R180-$I180))*$AH180)","v":-844830171.62471461},{"$f":"IF($R180-$I180=0,AF180+$AH180/9,AF180+((R180-Q180)/($R180-$I180))*$AH180)","v":-845679090.66718364},{"$f":"-(SUM(R180,R187)-AH181)-(X180-U180)","v":-32599453.777183652},{"$f":"AG180-U180","v":-40667162.177183628},{"$f":"SUM(AJ176:AJ179)","v":-825977706.58188224},{"$f":"AG180","v":-845679090.66718364},{"$f":"IF($R180-$F180=0,AK180+$AX180/12,AK180+((G180-F180)/($R180-$F180))*$AX180)","v":-850053724.66957963},{"$f":"IF($R180-$F180=0,AL180+$AX180/12,AL180+((H180-G180)/($R180-$F180))*$AX180)","v":-854506060.26225436},{"$f":"IF($R180-$F180=0,AM180+$AX180/12,AM180+((I180-H180)/($R180-$F180))*$AX180)","v":-860478430.69562554},{"$f":"IF($R180-$F180=0,AN180+$AX180/12,AN180+((J180-I180)/($R180-$F180))*$AX180)","v":-864834246.11598742},{"$f":"IF($R180-$F180=0,AO180+$AX180/12,AO180+((K180-J180)/($R180-$F180))*$AX180)","v":-868509272.03012657},{"$f":"IF($R180-$F180=0,AP180+$AX180/12,AP180+((L180-K180)/($R180-$F180))*$AX180)","v":-871600263.3480587},{"$f":"IF($R180-$F180=0,AQ180+$AX180/12,AQ180+((M180-L180)/($R180-$F180))*$AX180)","v":-875050697.78815711},{"$f":"IF($R180-$F180=0,AR180+$AX180/12,AR180+((N180-M180)/($R180-$F180))*$AX180)","v":-879209090.74973285},{"$f":"IF($R180-$F180=0,AS180+$AX180/12,AS180+((O180-N180)/($R180-$F180))*$AX180)","v":-879902916.32181609},{"$f":"IF($R180-$F180=0,AT180+$AX180/12,AT180+((P180-O180)/($R180-$F180))*$AX180)","v":-883347910.47075963},{"$f":"IF($R180-$F180=0,AU180+$AX180/12,AU180+((Q180-P180)/($R180-$F180))*$AX180)","v":-887115893.75787723},{"$f":"IF($R180-$F180=0,AV180+$AX180/12,AV180+((R180-Q180)/($R180-$F180))*$AX180)","v":-887828103.79860723},{"$f":"-(SUM(AK180,AK187)-AX181)","v":-42149013.131423712},{"$f":"+AW180-AK180+AW187","v":-48330331.511423588},null,{"$f":"SUM(BA176:BA179)","v":-870113508.62023926}]
[166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'108_111 Projection'!$H$20","v":-851860409.04718363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'108_111 Projection'!$I$20","v":-894009422.17860734}]
[167,"111","Accum Prov for Amortization of Gas Plant in Service"]
[168,null,null,"Production",null,{"$f":"'Rate Base'!S181","v":-6094959.0300000003},{"$f":"'Rate Base'!T181","v":-6097235.3300000001},{"$f":"'Rate Base'!U181","v":-6098547.6900000004},{"$f":"'Rate Base'!V181","v":-6100221.0300000003},{"$f":"'Rate Base'!W181","v":-6102015.9199999999},{"$f":"'Rate Base'!X181","v":-6103594.5800000001},{"$f":"'Rate Base'!Y181","v":-6105396.0999999996},{"$f":"'Rate Base'!Z181","v":-6107065.0599999996},{"$f":"'Rate Base'!AA181","v":-6107602.7599999998},{"$f":"'Rate Base'!AB181","v":-6108371.0800000001},{"$f":"'Rate Base'!AC181","v":-6109069.7999999998},{"$f":"'Rate Base'!AD181","v":-6109785.7999999998},{"$f":"'Rate Base'!AE181","v":-6111692.4100000001},null,{"$f":"((F183/2)+SUM(G183:Q183)+(R183/2))/12","v":-6104352.5724999988},{"$f":"+R183","v":-6111692.4100000001},-6113617.5899999999,-6115658.5599999996,-6117403.3499999996,{"$f":"(X183/X187)*Y187","v":-6116519.8398726154},-6115742.7616848266,-6114855.9830897748,-6114034.4557106737,-6113769.7787431357,-6113391.5815928672,-6113047.6442844085,-6112695.1961617991,-6111756.6881590495,null,null,{"$f":"((U183/2)+SUM(V183:AF183)+(AG183/2))/12","v":-6114371.7741849683},{"$f":"AG183","v":-6111756.6881590495},{"$f":"(AK183/AK187)*AL187","v":-6111756.6881590495},{"$f":"(AL183/AL187)*AM187","v":-6111756.6881590495},-6111756.6881590495,-6111756.6881590495,-6111756.6881590495,-6111756.6881590495,-6111756.6881590495,-6111756.6881590495,-6111756.6881590495,-6111756.6881590495,-6111756.6881590495,-6111756.6881590495,null,{"$f":"+AW180+AW187","v":-894009422.17860723},null,{"$f":"((AK183/2)+SUM(AL183:AV183)+(AW183/2))/12","v":-6111756.6881590495}]
[169,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S182","v":-10883.08},{"$f":"'Rate Base'!T182","v":-10883.08},{"$f":"'Rate Base'!U182","v":-10883.08},{"$f":"'Rate Base'!V182","v":-10883.08},{"$f":"'Rate Base'!W182","v":-10883.08},{"$f":"'Rate Base'!X182","v":-10883.08},{"$f":"'Rate Base'!Y182","v":-10883.08},{"$f":"'Rate Base'!Z182","v":-10883.08},{"$f":"'Rate Base'!AA182","v":-10883.08},{"$f":"'Rate Base'!AB182","v":-10883.08},{"$f":"'Rate Base'!AC182","v":-10883.08},{"$f":"'Rate Base'!AD182","v":-10883.08},{"$f":"'Rate Base'!AE182","v":-10883.08},null,{"$f":"((F184/2)+SUM(G184:Q184)+(R184/2))/12","v":-10883.08},{"$f":"+R184","v":-10883.08},-10883.08,-10883.08,-10883.08,{"$f":"(X184/X187)*Y187","v":-10881.508203790561},-10880.125753819535,-10878.548142888872,-10877.086616212044,-10876.615746392437,-10875.942920095617,-10875.331043286325,-10874.704025433366,-10873.034386030798,null,null,{"$f":"((U184/2)+SUM(V184:AF184)+(AG184/2))/12","v":-10878.92997041118},{"$f":"AG184","v":-10873.034386030798},{"$f":"(AK184/AK187)*AL187","v":-10873.034386030798},{"$f":"(AL184/AL187)*AM187","v":-10873.034386030798},-10873.034386030798,-10873.034386030798,-10873.034386030798,-10873.034386030798,-10873.034386030798,-10873.034386030798,-10873.034386030798,-10873.034386030798,-10873.034386030798,-10873.034386030798,null,null,null,{"$f":"((AK184/2)+SUM(AL184:AV184)+(AW184/2))/12","v":-10873.0343860308}]
[170,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S183","v":-58742.889999999737},{"$f":"'Rate Base'!T183","v":-58742.889999999737},{"$f":"'Rate Base'!U183","v":-58742.89},{"$f":"'Rate Base'!V183","v":-58742.89},{"$f":"'Rate Base'!W183","v":-58742.880000000005},{"$f":"'Rate Base'!X183","v":-58742.880000000005},{"$f":"'Rate Base'!Y183","v":-58742.880000000005},{"$f":"'Rate Base'!Z183","v":-58742.879999999997},{"$f":"'Rate Base'!AA183","v":-58742.879999999997},{"$f":"'Rate Base'!AB183","v":-58742.880000000005},{"$f":"'Rate Base'!AC183","v":-58742.880000000005},{"$f":"'Rate Base'!AD183","v":-58742.890000000007},{"$f":"'Rate Base'!AE183","v":-58742.89},null,{"$f":"((F185/2)+SUM(G185:Q185)+(R185/2))/12","v":-58742.884166666627},{"$f":"+R185","v":-58742.89},-58742.890000000007,-58742.880000000005,-58742.880000000005,{"$f":"(X185/X187)*Y187","v":-58734.396019719105},-58726.93406108662,-58718.418695070141,-58710.529909340934,-58707.988326506966,-58704.356656573909,-58701.05396965229,-58697.669556922228,-58688.657454919092,null,null,{"$f":"((U185/2)+SUM(V185:AF185)+(AG185/2))/12","v":-58720.48091019431},{"$f":"AG185","v":-58688.657454919092},{"$f":"(AK185/AK187)*AL187","v":-58688.657454919092},{"$f":"(AL185/AL187)*AM187","v":-58688.657454919092},-58688.657454919092,-58688.657454919092,-58688.657454919092,-58688.657454919092,-58688.657454919092,-58688.657454919092,-58688.657454919092,-58688.657454919092,-58688.657454919092,-58688.657454919092,null,null,null,{"$f":"((AK185/2)+SUM(AL185:AV185)+(AW185/2))/12","v":-58688.657454919077}]
[171,null,null,"General",null,{"$f":"'Rate Base'!S184","v":0},{"$f":"'Rate Base'!T184","v":0},{"$f":"'Rate Base'!U184","v":0},{"$f":"'Rate Base'!V184","v":0},{"$f":"'Rate Base'!W184","v":0},{"$f":"'Rate Base'!X184","v":0},{"$f":"'Rate Base'!Y184","v":0},{"$f":"'Rate Base'!Z184","v":0},{"$f":"'Rate Base'!AA184","v":0},{"$f":"'Rate Base'!AB184","v":0},{"$f":"'Rate Base'!AC184","v":0},{"$f":"'Rate Base'!AD184","v":0},{"$f":"'Rate Base'!AE184","v":0},null,{"$f":"((F186/2)+SUM(G186:Q186)+(R186/2))/12","v":0},{"$f":"+R186","v":0},0,0,0,{"$f":"(X186/X187)*Y187","v":0},{"$f":"(Y186/Y187)*Z187","v":0},{"$f":"(Z186/Z187)*AA187","v":0},{"$f":"(AA186/AA187)*AB187","v":0},{"$f":"(AB186/AB187)*AC187","v":0},{"$f":"(AC186/AC187)*AD187","v":0},{"$f":"(AD186/AD187)*AE187","v":0},{"$f":"(AE186/AE187)*AF187","v":0},{"$f":"(AF186/AF187)*AG187","v":0},null,null,{"$f":"((U186/2)+SUM(V186:AF186)+(AG186/2))/12","v":0},{"$f":"AG186","v":0},{"$f":"(AK186/AK187)*AL187","v":0},{"$f":"(AL186/AL187)*AM187","v":0},{"$f":"(AM186/AM187)*AN187","v":0},{"$f":"(AN186/AN187)*AO187","v":0},{"$f":"(AO186/AO187)*AP187","v":0},{"$f":"(AP186/AP187)*AQ187","v":0},{"$f":"(AQ186/AQ187)*AR187","v":0},{"$f":"(AR186/AR187)*AS187","v":0},{"$f":"(AS186/AS187)*AT187","v":0},{"$f":"(AT186/AT187)*AU187","v":0},{"$f":"(AU186/AU187)*AV187","v":0},{"$f":"(AV186/AV187)*AW187","v":0},null,null,null,{"$f":"((AK186/2)+SUM(AL186:AV186)+(AW186/2))/12","v":0}]
[172,null,null,"Total",null,{"$f":"SUM(F183:F186)","v":-6164585},-6166861.2999999998,-6168173.6600000001,-6169847,-6171641.8799999999,-6173220.54,-6175022.0599999996,-6176691.0199999996,-6177228.7199999997,-6177997.04,-6178695.7599999998,-6179411.7699999996,-6181318.3799999999,null,{"$f":"SUM(T183:T186)","v":-6173978.5366666652},{"$f":"+R187","v":-6181318.3799999999},-6183243.5599999996,-6185284.5199999996,-6187029.3099999996,{"$f":"IF($R187-$I187=0,X187+$AH187/9,X187+((J187-I187)/($R187-$I187))*$AH187)","v":-6186135.7440961245},{"$f":"IF($R187-$I187=0,Y187+$AH187/9,Y187+((K187-J187)/($R187-$I187))*$AH187)","v":-6185349.8214997323},{"$f":"IF($R187-$I187=0,Z187+$AH187/9,Z187+((L187-K187)/($R187-$I187))*$AH187)","v":-6184452.9499277333},{"$f":"IF($R187-$I187=0,AA187+$AH187/9,AA187+((M187-L187)/($R187-$I187))*$AH187)","v":-6183622.0722362259},{"$f":"IF($R187-$I187=0,AB187+$AH187/9,AB187+((N187-M187)/($R187-$I187))*$AH187)","v":-6183354.3828160344},{"$f":"IF($R187-$I187=0,AC187+$AH187/9,AC187+((O187-N187)/($R187-$I187))*$AH187)","v":-6182971.8811695362},{"$f":"IF($R187-$I187=0,AD187+$AH187/9,AD187+((P187-O187)/($R187-$I187))*$AH187)","v":-6182624.0292973462},{"$f":"IF($R187-$I187=0,AE187+$AH187/9,AE187+((Q187-P187)/($R187-$I187))*$AH187)","v":-6182267.5697441539},{"$f":"IF($R187-$I187=0,AF187+$AH187/9,AF187+((R187-Q187)/($R187-$I187))*$AH187)","v":-6181318.379999999},{"$f":"-(X187-U187)","v":5710.929999999702},{"$f":"+AG187-U187","v":0},{"$f":"SUM(AJ183:AJ186)","v":-6183971.185065574},{"$f":"AG187","v":-6181318.379999999},{"$f":"IF($R187-$F187=0,AK187+$AX187/12,AK187+((G187-F187)/($R187-$F187))*$AX187)","v":-6181318.379999999},{"$f":"IF($R187-$F187=0,AL187+$AX187/12,AL187+((H187-G187)/($R187-$F187))*$AX187)","v":-6181318.379999999},{"$f":"IF($R187-$F187=0,AM187+$AX187/12,AM187+((I187-H187)/($R187-$F187))*$AX187)","v":-6181318.379999999},{"$f":"IF($R187-$F187=0,AN187+$AX187/12,AN187+((J187-I187)/($R187-$F187))*$AX187)","v":-6181318.379999999},{"$f":"IF($R187-$F187=0,AO187+$AX187/12,AO187+((K187-J187)/($R187-$F187))*$AX187)","v":-6181318.379999999},{"$f":"IF($R187-$F187=0,AP187+$AX187/12,AP187+((L187-K187)/($R187-$F187))*$AX187)","v":-6181318.379999999},{"$f":"IF($R187-$F187=0,AQ187+$AX187/12,AQ187+((M187-L187)/($R187-$F187))*$AX187)","v":-6181318.379999999},{"$f":"IF($R187-$F187=0,AR187+$AX187/12,AR187+((N187-M187)/($R187-$F187))*$AX187)","v":-6181318.379999999},{"$f":"IF($R187-$F187=0,AS187+$AX187/12,AS187+((O187-N187)/($R187-$F187))*$AX187)","v":-6181318.379999999},{"$f":"IF($R187-$F187=0,AT187+$AX187/12,AT187+((P187-O187)/($R187-$F187))*$AX187)","v":-6181318.379999999},{"$f":"IF($R187-$F187=0,AU187+$AX187/12,AU187+((Q187-P187)/($R187-$F187))*$AX187)","v":-6181318.379999999},{"$f":"IF($R187-$F187=0,AV187+$AX187/12,AV187+((R187-Q187)/($R187-$F187))*$AX187)","v":-6181318.379999999},0,{"$f":"+AW187-AK187","v":0},null,{"$f":"SUM(BA183:BA186)","v":-6181318.379999999}]
[173]
[174,"254","Other Regulatory Liabilities"]
[175,null,null,"Production",null,{"$f":"'Rate Base'!S188","v":0},{"$f":"'Rate Base'!T188","v":0},{"$f":"'Rate Base'!U188","v":0},{"$f":"'Rate Base'!V188","v":0},{"$f":"'Rate Base'!W188","v":0},{"$f":"'Rate Base'!X188","v":0},{"$f":"'Rate Base'!Y188","v":0},{"$f":"'Rate Base'!Z188","v":0},{"$f":"'Rate Base'!AA188","v":0},{"$f":"'Rate Base'!AB188","v":0},{"$f":"'Rate Base'!AC188","v":0},{"$f":"'Rate Base'!AD188","v":0},{"$f":"'Rate Base'!AE188","v":0},null,{"$f":"((F190/2)+SUM(G190:Q190)+(R190/2))/12","v":0},{"$f":"+R190","v":0},0,0,0,{"$f":"(X190/X194)*Y194","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"((U190/2)+SUM(V190:AF190)+(AG190/2))/12","v":0},{"$f":"AG190","v":0},{"$f":"(AK190/AK194)*AL194","v":0},{"$f":"(AL190/AL194)*AM194","v":0},{"$f":"(AM190/AM194)*AN194","v":0},{"$f":"(AN190/AN194)*AO194","v":0},{"$f":"(AO190/AO194)*AP194","v":0},{"$f":"(AP190/AP194)*AQ194","v":0},{"$f":"(AQ190/AQ194)*AR194","v":0},{"$f":"(AR190/AR194)*AS194","v":0},{"$f":"(AS190/AS194)*AT194","v":0},{"$f":"(AT190/AT194)*AU194","v":0},{"$f":"(AU190/AU194)*AV194","v":0},{"$f":"(AV190/AV194)*AW194","v":0},null,null,null,{"$f":"((AK190/2)+SUM(AL190:AV190)+(AW190/2))/12","v":0}]
[176,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S189","v":-1939747.24},{"$f":"'Rate Base'!T189","v":-1969165.41},{"$f":"'Rate Base'!U189","v":-1992446.19},{"$f":"'Rate Base'!V189","v":-2012121.13},{"$f":"'Rate Base'!W189","v":-2030096.24},{"$f":"'Rate Base'!X189","v":-2030096.24},{"$f":"'Rate Base'!Y189","v":-2083090.31},{"$f":"'Rate Base'!Z189","v":-2111102.09},{"$f":"'Rate Base'!AA189","v":-2140677.58},{"$f":"'Rate Base'!AB189","v":-2187767.41},{"$f":"'Rate Base'!AC189","v":-2144476.46},{"$f":"'Rate Base'!AD189","v":-2168692.4500000002},{"$f":"'Rate Base'!AE189","v":-2184704.2999999998},null,{"$f":"((F191/2)+SUM(G191:Q191)+(R191/2))/12","v":-2077663.1066666667},{"$f":"+R191","v":-2184704.2999999998},-2216968.2999999998,-2239734.2599999998,-2274176.2999999998,{"$f":"(X191/X194)*Y194","v":-2291930.9539779681},-2305900.4962652219,-2327531.7372814179,-2349481.8402300901,-2366381.2723082975,-2382616.3189875889,-2383599.3910788521,-2405922.7805698561,-2425123.7413712866,null,null,{"$f":"((U191/2)+SUM(V191:AF191)+(AG191/2))/12","v":-2320763.139282078},{"$f":"AG191","v":-2425123.7413712866},{"$f":"(AK191/AK194)*AL194","v":-2444339.5015369589},{"$f":"(AL191/AL194)*AM194","v":-2463299.8627613159},{"$f":"(AM191/AM194)*AN194","v":-2483099.4188648094},{"$f":"(AN191/AN194)*AO194","v":-2499810.5775849395},{"$f":"(AO191/AO194)*AP194","v":-2512959.0871925917},{"$f":"(AP191/AP194)*AQ194","v":-2533318.9940870656},{"$f":"(AQ191/AQ194)*AR194","v":-2553979.0224240655},{"$f":"(AR191/AR194)*AS194","v":-2569885.2232483346},{"$f":"(AS191/AS194)*AT194","v":-2585166.0866333949},{"$f":"(AT191/AT194)*AU194","v":-2586091.3805743982},{"$f":"(AU191/AU194)*AV194","v":-2607102.7562631816},{"$f":"(AV191/AV194)*AW194","v":-2625175.2179360404},null,null,null,{"$f":"((AK191/2)+SUM(AL191:AV191)+(AW191/2))/12","v":-2530350.1159020597}]
[177,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S190","v":-58750167.759999998},{"$f":"'Rate Base'!T190","v":-59536256.590000004},{"$f":"'Rate Base'!U190","v":-60317643.810000002},{"$f":"'Rate Base'!V190","v":-61138251.869999997},{"$f":"'Rate Base'!W190","v":-61829489.759999998},{"$f":"'Rate Base'!X190","v":-62387505.759999998},{"$f":"'Rate Base'!Y190","v":-63198575.689999998},{"$f":"'Rate Base'!Z190","v":-64047364.909999996},{"$f":"'Rate Base'!AA190","v":-64692840.420000002},{"$f":"'Rate Base'!AB190","v":-65294262.590000004},{"$f":"'Rate Base'!AC190","v":-65376822.539999999},{"$f":"'Rate Base'!AD190","v":-66244318.551300004},{"$f":"'Rate Base'!AE190","v":-66995292.700000003},null,{"$f":"((F192/2)+SUM(G192:Q192)+(R192/2))/12","v":-63078005.226774998},{"$f":"+R192","v":-66995292.700000003},-68029175.700000003,-68953344.659999996,-69511691.620000005,{"$f":"(X192/X194)*Y194","v":-70054374.274874374},-70481362.505973324,-71142535.588673949,-71813454.89567551,-72329997.131725311,-72826231.991884232,-72856280.235746458,-73538609.290979251,-74125499.263421923,null,null,{"$f":"((U192/2)+SUM(V192:AF192)+(AG192/2))/12","v":-71008121.156436965},{"$f":"AG192","v":-74125499.263421923},{"$f":"(AK192/AK194)*AL194","v":-74712841.588148504},{"$f":"(AL192/AL194)*AM194","v":-75292377.476562828},{"$f":"(AM192/AM194)*AN194","v":-75897563.907394499},{"$f":"(AN192/AN194)*AO194","v":-76408351.444652066},{"$f":"(AO192/AO194)*AP194","v":-76810244.272886068},{"$f":"(AP192/AP194)*AQ194","v":-77432558.193517715},{"$f":"(AQ192/AQ194)*AR194","v":-78064045.523071706},{"$f":"(AR192/AR194)*AS194","v":-78550228.993782565},{"$f":"(AS192/AS194)*AT194","v":-79017298.615126193},{"$f":"(AT192/AT194)*AU194","v":-79045580.831894025},{"$f":"(AU192/AU194)*AV194","v":-79687807.323916942},{"$f":"(AV192/AV194)*AW194","v":-80240203.979628295},null,null,null,{"$f":"((AK192/2)+SUM(AL192:AV192)+(AW192/2))/12","v":-77341812.482706532}]
[178,null,null,"General",null,{"$f":"'Rate Base'!S191","v":0},{"$f":"'Rate Base'!T191","v":0},{"$f":"'Rate Base'!U191","v":0},{"$f":"'Rate Base'!V191","v":0},{"$f":"'Rate Base'!W191","v":0},{"$f":"'Rate Base'!X191","v":0},{"$f":"'Rate Base'!Y191","v":0},{"$f":"'Rate Base'!Z191","v":0},{"$f":"'Rate Base'!AA191","v":0},{"$f":"'Rate Base'!AB191","v":0},{"$f":"'Rate Base'!AC191","v":0},{"$f":"'Rate Base'!AD191","v":0},{"$f":"'Rate Base'!AE191","v":0},null,{"$f":"((F193/2)+SUM(G193:Q193)+(R193/2))/12","v":0},{"$f":"+R193","v":0},0,0,0,{"$f":"(X193/X194)*Y194","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"((U193/2)+SUM(V193:AF193)+(AG193/2))/12","v":0},{"$f":"AG193","v":0},{"$f":"(AK193/AK194)*AL194","v":0},{"$f":"(AL193/AL194)*AM194","v":0},{"$f":"(AM193/AM194)*AN194","v":0},{"$f":"(AN193/AN194)*AO194","v":0},{"$f":"(AO193/AO194)*AP194","v":0},{"$f":"(AP193/AP194)*AQ194","v":0},{"$f":"(AQ193/AQ194)*AR194","v":0},{"$f":"(AR193/AR194)*AS194","v":0},{"$f":"(AS193/AS194)*AT194","v":0},{"$f":"(AT193/AT194)*AU194","v":0},{"$f":"(AU193/AU194)*AV194","v":0},{"$f":"(AV193/AV194)*AW194","v":0},null,null,null,{"$f":"((AK193/2)+SUM(AL193:AV193)+(AW193/2))/12","v":0}]
[179,null,null,"Total",null,{"$f":"SUM(F190:F193)","v":-60689915},-61505422,-62310090,-63150373,-63859586,-64417602,-65281666,-66158467,-66833518,-67482030,-67521299,-68413011.001300007,-69179997,null,{"$f":"SUM(T190:T193)","v":-65155668.333441667},{"$f":"+R194","v":-69179997},-70246144,-71193078.920000002,-71785867.920000002,{"$f":"IF($R194-$I194=0,X194+$AH194/9,X194+((J194-I194)/($R194-$I194))*$AH194)","v":-72346305.228852332},{"$f":"IF($R194-$I194=0,Y194+$AH194/9,Y194+((K194-J194)/($R194-$I194))*$AH194)","v":-72787263.002238527},{"$f":"IF($R194-$I194=0,Z194+$AH194/9,Z194+((L194-K194)/($R194-$I194))*$AH194)","v":-73470067.325955346},{"$f":"IF($R194-$I194=0,AA194+$AH194/9,AA194+((M194-L194)/($R194-$I194))*$AH194)","v":-74162936.735905573},{"$f":"IF($R194-$I194=0,AB194+$AH194/9,AB194+((N194-M194)/($R194-$I194))*$AH194)","v":-74696378.404033586},{"$f":"IF($R194-$I194=0,AC194+$AH194/9,AC194+((O194-N194)/($R194-$I194))*$AH194)","v":-75208848.310871795},{"$f":"IF($R194-$I194=0,AD194+$AH194/9,AD194+((P194-O194)/($R194-$I194))*$AH194)","v":-75239879.626825288},{"$f":"IF($R194-$I194=0,AE194+$AH194/9,AE194+((Q194-P194)/($R194-$I194))*$AH194)","v":-75944532.071549088},{"$f":"IF($R194-$I194=0,AF194+$AH194/9,AF194+((R194-Q194)/($R194-$I194))*$AH194)","v":-76550623.004793182},{"$f":"-'108_111 Projection'!H18-(X194-U194)","v":-4764755.0847931765},{"$f":"+AG194-U194","v":-7370626.004793182},{"$f":"SUM(AJ190:AJ193)","v":-73328884.295719042},{"$f":"AG194","v":-76550623.004793182},{"$f":"IF($R194-$F194=0,AK194+$AX194/12,AK194+((G194-F194)/($R194-$F194))*$AX194)","v":-77157181.08968544},{"$f":"IF($R194-$F194=0,AL194+$AX194/12,AL194+((H194-G194)/($R194-$F194))*$AX194)","v":-77755677.339324117},{"$f":"IF($R194-$F194=0,AM194+$AX194/12,AM194+((I194-H194)/($R194-$F194))*$AX194)","v":-78380663.32625927},{"$f":"IF($R194-$F194=0,AN194+$AX194/12,AN194+((J194-I194)/($R194-$F194))*$AX194)","v":-78908162.022236973},{"$f":"IF($R194-$F194=0,AO194+$AX194/12,AO194+((K194-J194)/($R194-$F194))*$AX194)","v":-79323203.360078633},{"$f":"IF($R194-$F194=0,AP194+$AX194/12,AP194+((L194-K194)/($R194-$F194))*$AX194)","v":-79965877.187604755},{"$f":"IF($R194-$F194=0,AQ194+$AX194/12,AQ194+((M194-L194)/($R194-$F194))*$AX194)","v":-80618024.545495749},{"$f":"IF($R194-$F194=0,AR194+$AX194/12,AR194+((N194-M194)/($R194-$F194))*$AX194)","v":-81120114.217030883},{"$f":"IF($R194-$F194=0,AS194+$AX194/12,AS194+((O194-N194)/($R194-$F194))*$AX194)","v":-81602464.701759577},{"$f":"IF($R194-$F194=0,AT194+$AX194/12,AT194+((P194-O194)/($R194-$F194))*$AX194)","v":-81631672.212468415},{"$f":"IF($R194-$F194=0,AU194+$AX194/12,AU194+((Q194-P194)/($R194-$F194))*$AX194)","v":-82294910.080180123},{"$f":"IF($R194-$F194=0,AV194+$AX194/12,AV194+((R194-Q194)/($R194-$F194))*$AX194)","v":-82865379.197564334},{"$f":"-'108_111 Projection'!I18","v":-6314756.1927711507},null,null,{"$f":"SUM(BA190:BA193)","v":-79872162.598608598}]
[180]
[181]
[182,"System Net Utility Plant"]
[183,null,null,"Production",null,{"$f":"F158+F169+F176+F183+F190","v":6370160.3400000045},{"$f":"G158+G169+G176+G183+G190","v":6280167.6500000041},6225366.5100000026,6157799.9899999956,6166878.2399999965,6102944.4300000053,6004535.6800000016,5937905.9799999921,5916438.959999999,5885765.0799999963,5857870.0100000026,5829284.9500000002,5753167.3899999969,null,{"$f":"T158+T169+T176+T183+T190","v":6035551.778749994},{"$f":"H158+H169+H176+H183","v":6225366.5100000026},5676308.2099999972,5597033.3400000064,5528346.9600000028,{"$f":"Y158+Y169+Y176+Y183+Y190","v":5092958.2201147657},4725649.9526928151,4416947.4565128386,4072178.3994824495,3655944.3778819414,3586829.9968953934,3242128.2415847071,2865084.8664140925,2794689.4341634503,null,{"$f":"+AG198-U198","v":-3430677.0758365523},{"$f":"AJ158+AJ169+AJ176+AJ183","v":4394444.8694717325},{"$f":"AG198","v":2794689.4341634503},{"$f":"AL158+AL169+AL176+AL183+AL190","v":2427092.6847140184},{"$f":"AM158+AM169+AM176+AM183+AM190","v":2052966.7371653011},1551113.5634797653,1185098.1233652821,876288.84253400471,616555.48874349799,326618.43716984894,-22807.762775422074,-81109.331510768272,-370589.24007691536,-687209.64936500881,-747056.04925908241,null,{"$f":"+AW198-AK198","v":-3541745.4834225327},null,{"$f":"BA158+BA169+BA176+BA183","v":741486.21549132373}]
[184,null,null,"Distribution - Wyoming",null,{"$f":"F159+F170+F177+F184+F191","v":41248042.734000005},{"$f":"G159+G170+G177+G184+G191","v":41008228.724000007},41327500.074000008,41401411.894000031,41693037.204000004,42184143.764000021,42778254.914000012,43186471.653999999,42579042.41399999,43776466.253999993,43838451.864000015,44021471.743999995,43795072.294,null,{"$f":"T159+T170+T177+T184+T191","v":42526336.50150001},{"$f":"H159+H170+H177+H184","v":43319946.264000006},43487725.774000011,43630905.683999993,44745779.453999996,{"$f":"Y159+Y170+Y177+Y184+Y191","v":45179624.219245903},45417622.154593669,45456371.942552939,45665671.252080567,46088063.354305357,46197045.327969179,48135186.178320542,48354340.979049899,49662515.531380914,null,{"$f":"+AG199-U199","v":6342569.2673809081},{"$f":"AJ159+AJ170+AJ177+AJ184","v":48077723.158682793},49662515.531380914,{"$f":"AL159+AL170+AL177+AL184+AL191","v":49569383.675280496},{"$f":"AM159+AM170+AM177+AM184+AM191","v":49735814.710823439},50265276.568673067,50351991.211346455,50581657.501088582,50610405.294501811,50758372.488999397,51112487.866814561,51203730.27325137,52784302.611976907,52919575.0977057,54001212.580222741,null,{"$f":"+AW199-AK199","v":4338697.0488418266},null,{"$f":"BA159+BA170+BA177+BA184","v":53507421.895590685}]
[185,null,null,"Distribution - Utah",null,{"$f":"F185+F178+F171+F165+F160+F192","v":1327268692.438},{"$f":"G185+G178+G171+G165+G160+G192","v":1324514638.4280005},1335206535.8980002,1352832352.5660005,1353892563.7080007,1359132692.0280006,1366190433.2579999,1365735778.6880004,1376305846.2260001,1387759748.5480003,1443042935.9180002,1453667896.5566998,1479737841.0359998,null,{"$f":"T185+T178+T171+T165+T160+T192","v":1376815390.7133086},{"$f":"H185+H178+H171+H165+H160","v":1395524179.7080002},1479581897.3959992,1490976023.5959995,1497778770.9860001,{"$f":"Y185+Y178+Y171+Y165+Y160+Y192","v":1486985818.1215937},1493268348.3048067,1495048468.9597149,1500676686.2019427,1514521180.9457989,1518403819.9799342,1583302856.1572175,1588683178.9226861,1626143325.9248319,null,{"$f":"+AG200-U200","v":230619146.21683168},{"$f":"AJ185+AJ178+AJ171+AJ165+AJ160","v":1587856683.1182795},1626143325.9248319,{"$f":"AL185+AL178+AL171+AL165+AL160+AL192","v":1624369539.2978492},{"$f":"AM185+AM178+AM171+AM165+AM160+AM192","v":1630279569.0705802},1645590755.5587301,1649644388.9525633,1655627793.8355613,1657037115.5255046,1661388084.4650412,1673103805.7695377,1676286524.5960741,1730318472.7938089,1734005169.3168221,1765629771.1139753,null,{"$f":"+AW200-AK200","v":139486445.18914342},null,{"$f":"BA185+BA178+BA171+BA165+BA160","v":1746803293.124496}]
[186,null,null,"General",null,{"$f":"F186+F179+F172+F161+F193","v":94835692.060000092},{"$f":"G186+G179+G172+G161+G193","v":95285547.720000044},94538981.420000076,94581573.39000006,94482089.459999993,95598364.250000015,97378137.279999986,96521104.240000024,97487355.730000034,98136276.480000079,98168855.100000024,98893086.070000038,108593032.51000002,null,{"$f":"T186+T179+T172+T161+T193","v":96898811.118750021},{"$f":"H186+H179+H172+H161","v":94538981.420000076},107652829.25000003,107117775.67000005,108485992.55999999,{"$f":"Y186+Y179+Y172+Y161+Y193","v":107926918.55958036},107754967.40633529,103713044.65024844,104144230.39587784,104831824.05210015,106602404.66130862,109910671.91040039,111575546.45933148,133301504.85736439,null,{"$f":"+AG201-U201","v":38762523.43736431},{"$f":"AJ186+AJ179+AJ172+AJ161","v":108388622.85490546},133301504.85736439,{"$f":"AL186+AL179+AL172+AL161+AL193","v":133037447.22253218},{"$f":"AM186+AM179+AM172+AM161+AM193","v":132516088.78147864},131269412.69309732,131284591.06389713,130655444.35030022,129879905.35327831,129926793.09662428,130783688.20156157,131297439.54499739,132304235.91273263,131892024.2407966,137524551.01854497,null,{"$f":"+AW201-AK201","v":4223046.1611805856},null,{"$f":"BA186+BA179+BA172+BA161","v":131688341.53327087}]
[187]
[188]
[189,null,"System Net Utility Plant",null,null,{"$f":"SUM(F198:F201)","v":1469722587.5720003},1467088582.5220006,1477298383.9020004,1494973137.8400006,1496234568.6120007,1503018144.4720006,1512351361.132,1511381260.5620005,1522288683.3300002,1535558256.3620005,1590908112.8920002,1602411739.3206997,1637879113.2299998,null,{"$f":"SUM(T198:T201)","v":1522276090.1123087},{"$f":"SUM(H198:H201)","v":1477298383.9020004},1706649941.4599993,1718519854.0399997,1728329794.71,{"$f":"SUM(Y198:Y201)","v":1645185319.1205347},{"$f":"SUM(M198:M201)","v":1511381260.5620005},{"$f":"SUM(N198:N201)","v":1522288683.3300002},{"$f":"SUM(AB198:AB201)","v":1654558766.2493834},1669097012.7300863,1674790099.9661074,1744590842.4875231,1751478151.2274816,1811902035.7477407,null,{"$f":"+AG204-U204","v":334603651.84574032},{"$f":"SUM(AJ198:AJ201)","v":1748717474.0013394},1811902035.7477407,{"$f":"SUM(X198:X201)","v":1656538889.96},{"$f":"SUM(Y198:Y201)","v":1645185319.1205347},{"$f":"SUM(Z198:Z201)","v":1651166587.8184285},{"$f":"SUM(AO198:AO201)","v":1832466069.3511722},{"$f":"SUM(AB198:AB201)","v":1654558766.2493834},{"$f":"SUM(AC198:AC201)","v":1669097012.7300863},{"$f":"SUM(AR198:AR201)","v":1842399868.4878347},1854977174.0751386,1858706585.0828121,1915036422.0784416,1918129559.0059593,1956408478.6634839,null,{"$f":"+AW204-AK204","v":144506442.91574311},null,{"$f":"SUM(BA198:BA201)","v":1932740542.7688489}]
[190]
[191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799]
[192,"WORKING Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053]
[193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI206:AI207)","v":-13150989.435561255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY206:AY207)","v":-13150989.435561255}]
[194,154,"Plant Materials & Operating Supplies"]
[195,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S208","v":652447.39337534853},{"$f":"'Rate Base'!T208","v":709917.16345715569},{"$f":"'Rate Base'!U208","v":722974.81261236896},{"$f":"'Rate Base'!V208","v":581593.61569174181},{"$f":"'Rate Base'!W208","v":742224.9196425121},{"$f":"'Rate Base'!X208","v":753320.08789409988},{"$f":"'Rate Base'!Y208","v":624093.35457589396},{"$f":"'Rate Base'!Z208","v":713408.46044002601},{"$f":"'Rate Base'!AA208","v":661518.24082107807},{"$f":"'Rate Base'!AB208","v":610251.73995109485},{"$f":"'Rate Base'!AC208","v":655642.82229046721},{"$f":"'Rate Base'!AD208","v":659854.55139266991},{"$f":"'Rate Base'!AE208","v":573201.21513887274},null,{"$f":"((F210/2)+SUM(G210:Q210)+(R210/2))/12","v":670635.33941885154},{"$f":"+R210","v":573201.21513887274},{"$f":"+V212*'ROR-Model'!$N$2","v":625331.1861644492},{"$f":"+W212*'ROR-Model'!$N$2","v":598163.87384966877},{"$f":"+X212*'ROR-Model'!$N$2","v":602279.84412676399},{"$f":"J210","v":742224.9196425121},{"$f":"K210","v":753320.08789409988},624093.35457589396,713408.46044002601,661518.24082107807,610251.73995109485,655642.82229046721,659854.55139266991,573201.21513887274,null,null,{"$f":"((U210/2)+SUM(V210:AF210)+(AG210/2))/12","v":651607.52469063306},{"$f":"AG210","v":573201.21513887274},{"$f":"V210","v":625331.1861644492},{"$f":"W210","v":598163.87384966877},602279.84412676399,742224.9196425121,753320.08789409988,624093.35457589396,713408.46044002601,661518.24082107807,610251.73995109485,655642.82229046721,659854.55139266991,573201.21513887274,null,null,null,{"$f":"((AK210/2)+SUM(AL210:AV210)+(AW210/2))/12","v":651607.52469063306}]
[196,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S209","v":18412386.966624651},{"$f":"'Rate Base'!T209","v":20426687.486542843},{"$f":"'Rate Base'!U209","v":20802399.657387629},{"$f":"'Rate Base'!V209","v":16734390.494308257},{"$f":"'Rate Base'!W209","v":21356289.52035749},{"$f":"'Rate Base'!X209","v":21675534.562105902},{"$f":"'Rate Base'!Y209","v":17957249.905424103},{"$f":"'Rate Base'!Z209","v":20527143.759559978},{"$f":"'Rate Base'!AA209","v":19034088.859178923},{"$f":"'Rate Base'!AB209","v":17558980.430048902},{"$f":"'Rate Base'!AC209","v":18865033.447709534},{"$f":"'Rate Base'!AD209","v":18986218.958607331},{"$f":"'Rate Base'!AE209","v":16492913.104861127},null,{"$f":"((F211/2)+SUM(G211:Q211)+(R211/2))/12","v":19281388.926414482},{"$f":"+R211","v":16492913.104861127},{"$f":"+V212*'ROR-Model'!$M$2","v":17992866.453835551},{"$f":"+W212*'ROR-Model'!$M$2","v":17211172.15615033},{"$f":"+X212*'ROR-Model'!$M$2","v":17329602.365873236},{"$f":"J211","v":21356289.52035749},21675534.562105902,17957249.905424103,20527143.759559978,19034088.859178923,17558980.430048902,18865033.447709534,18986218.958607331,16492913.104861127,null,null,{"$f":"((U211/2)+SUM(V211:AF211)+(AG211/2))/12","v":18748924.460309371},{"$f":"AG211","v":16492913.104861127},{"$f":"V211","v":17992866.453835551},17211172.15615033,17329602.365873236,21356289.52035749,21675534.562105902,17957249.905424103,20527143.759559978,19034088.859178923,17558980.430048902,18865033.447709534,18986218.958607331,16492913.104861127,null,null,null,{"$f":"((AK211/2)+SUM(AL211:AV211)+(AW211/2))/12","v":18748924.460309371}]
[197,null,null,"Total",null,{"$f":"SUM(F210:F211)","v":19064834.359999999},21136604.649999999,21525374.469999999,17315984.109999999,22098514.440000001,22428854.650000002,18581343.259999998,21240552.220000003,19695607.100000001,18169232.169999998,19520676.270000003,19646073.510000002,17066114.32,null,{"$f":"SUM(T210:T211)","v":19952024.265833333},{"$f":"+R212","v":17066114.32},18618197.640000001,17809336.029999997,17931882.210000001,{"$f":"J212","v":22098514.440000001},22428854.650000002,18581343.259999998,21240552.220000003,19695607.100000001,18169232.169999998,19520676.270000003,19646073.510000002,17066114.32,{"$f":"-(X212-U212)","v":-865767.8900000006},{"$f":"+AG212-U212","v":0},{"$f":"SUM(AJ210:AJ211)","v":19400531.985000003},{"$f":"AG212","v":17066114.32},{"$f":"V212","v":18618197.640000001},17809336.029999997,17931882.210000001,22098514.440000001,22428854.650000002,18581343.259999998,21240552.220000003,19695607.100000001,18169232.169999998,19520676.270000003,19646073.510000002,17066114.32,0,{"$f":"+AW212-AK212","v":0},null,{"$f":"SUM(BA210:BA211)","v":19400531.985000003}]
[198]
[199,1641,"Gas Stored Underground"]
[200,null,null,"Production",null,{"$f":"'Rate Base'!S213","v":40325369.939999998},{"$f":"'Rate Base'!T213","v":30248596.289999999},{"$f":"'Rate Base'!U213","v":14896410.619999999},{"$f":"'Rate Base'!V213","v":9447138.7100000009},{"$f":"'Rate Base'!W213","v":6488848.2999999998},{"$f":"'Rate Base'!X213","v":11612623.98},{"$f":"'Rate Base'!Y213","v":26098151.32},{"$f":"'Rate Base'!Z213","v":41844180.149999999},{"$f":"'Rate Base'!AA213","v":55069784.969999999},{"$f":"'Rate Base'!AB213","v":68899212.390000001},{"$f":"'Rate Base'!AC213","v":68125004.799999997},{"$f":"'Rate Base'!AD213","v":50875669},{"$f":"'Rate Base'!AE213","v":43864860.969999999},null,{"$f":"R215","v":43864860.969999999},{"$f":"+R215","v":43864860.969999999},31528328.539999999,21185728.699999999,7159514.9400000004,{"$f":"Y216","v":4004597.4723069877},9468932.3255483359,24917261.224978693,41709872.671995059,55814536.475919195,70563156.823693201,69737490.404651016,51341652.512074947,43864860.969999999,null,null,{"$f":"((U215/2)+SUM(V215:AF215)+(AG215/2))/12","v":35941327.755097292},{"$f":"AG215","v":43864860.969999999},{"$f":"AL216","v":43864860.969999999},{"$f":"AM216","v":43864860.969999999},43864860.969999999,43864860.969999999,43864860.969999999,43864860.969999999,43864860.969999999,43864860.969999999,43864860.969999999,43864860.969999999,43864860.969999999,43864860.969999999,null,null,null,{"$f":"((AK215/2)+SUM(AL215:AV215)+(AW215/2))/12","v":43864860.970000006}]
[{"$f":"+A215+1","v":201},null,null,"Total",null,{"$f":"SUM(F215)","v":40325369.939999998},30248596.289999999,14896410.619999999,9447138.7100000009,6488848.2999999998,11612623.98,26098151.32,41844180.149999999,55069784.969999999,68899212.390000001,68125004.799999997,{"$f":"SUM(Q214:Q215)","v":50875669},{"$f":"SUM(R214:R215)","v":43864860.969999999},null,{"$f":"+T215","v":43864860.969999999},{"$f":"+R216","v":43864860.969999999},31528328.539999999,21185728.699999999,7159514.9400000004,{"$f":"IF($R216-$I216=0,X216+$AH216/9,X216+((J216-I216)/($R216-$I216))*$AH216)","v":4004597.4723069877},{"$f":"IF($R216-$I216=0,Y216+$AH216/9,Y216+((K216-J216)/($R216-$I216))*$AH216)","v":9468932.3255483359},{"$f":"IF($R216-$I216=0,Z216+$AH216/9,Z216+((L216-K216)/($R216-$I216))*$AH216)","v":24917261.224978693},{"$f":"IF($R216-$I216=0,AA216+$AH216/9,AA216+((M216-L216)/($R216-$I216))*$AH216)","v":41709872.671995059},{"$f":"IF($R216-$I216=0,AB216+$AH216/9,AB216+((N216-M216)/($R216-$I216))*$AH216)","v":55814536.475919195},{"$f":"IF($R216-$I216=0,AC216+$AH216/9,AC216+((O216-N216)/($R216-$I216))*$AH216)","v":70563156.823693201},{"$f":"IF($R216-$I216=0,AD216+$AH216/9,AD216+((P216-O216)/($R216-$I216))*$AH216)","v":69737490.404651016},{"$f":"IF($R216-$I216=0,AE216+$AH216/9,AE216+((Q216-P216)/($R216-$I216))*$AH216)","v":51341652.512074947},{"$f":"IF($R216-$I216=0,AF216+$AH216/9,AF216+((R216-Q216)/($R216-$I216))*$AH216)","v":43864860.969999999},{"$f":"-(X216-U216)","v":36705346.030000001},{"$f":"+AG216-U216","v":0},{"$f":"+AJ215","v":35941327.755097292},{"$f":"AG216","v":43864860.969999999},{"$f":"IF($R216-$F216=0,AK216+$AX216/12,AK216+((G216-F216)/($R216-$F216))*$AX216)","v":43864860.969999999},{"$f":"IF($R216-$F216=0,AL216+$AX216/12,AL216+((H216-G216)/($R216-$F216))*$AX216)","v":43864860.969999999},{"$f":"IF($R216-$F216=0,AM216+$AX216/12,AM216+((I216-H216)/($R216-$F216))*$AX216)","v":43864860.969999999},{"$f":"IF($R216-$F216=0,AN216+$AX216/12,AN216+((J216-I216)/($R216-$F216))*$AX216)","v":43864860.969999999},{"$f":"IF($R216-$F216=0,AO216+$AX216/12,AO216+((K216-J216)/($R216-$F216))*$AX216)","v":43864860.969999999},{"$f":"IF($R216-$F216=0,AP216+$AX216/12,AP216+((L216-K216)/($R216-$F216))*$AX216)","v":43864860.969999999},{"$f":"IF($R216-$F216=0,AQ216+$AX216/12,AQ216+((M216-L216)/($R216-$F216))*$AX216)","v":43864860.969999999},{"$f":"IF($R216-$F216=0,AR216+$AX216/12,AR216+((N216-M216)/($R216-$F216))*$AX216)","v":43864860.969999999},{"$f":"IF($R216-$F216=0,AS216+$AX216/12,AS216+((O216-N216)/($R216-$F216))*$AX216)","v":43864860.969999999},{"$f":"IF($R216-$F216=0,AT216+$AX216/12,AT216+((P216-O216)/($R216-$F216))*$AX216)","v":43864860.969999999},{"$f":"IF($R216-$F216=0,AU216+$AX216/12,AU216+((Q216-P216)/($R216-$F216))*$AX216)","v":43864860.969999999},{"$f":"IF($R216-$F216=0,AV216+$AX216/12,AV216+((R216-Q216)/($R216-$F216))*$AX216)","v":43864860.969999999},0,{"$f":"+AW216-AK216","v":0},null,{"$f":"+BA215","v":43864860.970000006}]
[202]
[203,165,"Prepayments"]
[204,null,null,"General",null,{"$f":"'Rate Base'!S217","v":3605511.91},{"$f":"'Rate Base'!T217","v":3360549.26},{"$f":"'Rate Base'!U217","v":2837558.39},{"$f":"'Rate Base'!V217","v":2291818.08},{"$f":"'Rate Base'!W217","v":2055142.66},{"$f":"'Rate Base'!X217","v":2777911.59},{"$f":"'Rate Base'!Y217","v":4196506.72},{"$f":"'Rate Base'!Z217","v":3661277.02},{"$f":"'Rate Base'!AA217","v":3047935.25},{"$f":"'Rate Base'!AB217","v":2678520.1},{"$f":"'Rate Base'!AC217","v":2973285.69},{"$f":"'Rate Base'!AD217","v":3442335.01},{"$f":"'Rate Base'!AE217","v":3888116.7},null,{"$f":"((F219/2)+SUM(G219:Q219)+(R219/2))/12","v":3089137.8395833336},{"$f":"+R219","v":3888116.7},3428929.47,3121161.91,2755815.81,{"$f":"J219","v":2055142.66},{"$f":"K219","v":2777911.59},4196506.72,3661277.02,3047935.25,2678520.1,2973285.69,3442335.01,3888116.7,null,null,{"$f":"((U219/2)+SUM(V219:AF219)+(AG219/2))/12","v":3168911.4941666671},{"$f":"AG219","v":3888116.7},{"$f":"V219","v":3428929.47},{"$f":"W219","v":3121161.91},2755815.81,2055142.66,2777911.59,4196506.72,3661277.02,3047935.25,2678520.1,2973285.69,3442335.01,3888116.7,null,null,null,{"$f":"((AK219/2)+SUM(AL219:AV219)+(AW219/2))/12","v":3168911.4941666671}]
[205,null,null,"Total",null,{"$f":"SUM(F219)","v":3605511.91},3360549.26,2837558.39,2291818.08,2055142.66,2777911.59,4196506.72,3661277.02,3047935.25,2678520.1,2973285.69,{"$f":"SUM(Q218:Q219)","v":3442335.01},{"$f":"SUM(R218:R219)","v":3888116.7},null,{"$f":"+T219","v":3089137.8395833336},{"$f":"+R220","v":3888116.7},3428929.47,3121161.91,2755815.81,{"$f":"J220","v":2055142.66},2777911.59,4196506.72,3661277.02,3047935.25,2678520.1,2973285.69,3442335.01,3888116.7,{"$f":"-(X220-U220)","v":1132300.8900000001},null,{"$f":"+AJ219","v":3168911.4941666671},{"$f":"AG220","v":3888116.7},{"$f":"SUM(AL219)","v":3428929.47},{"$f":"SUM(AM219)","v":3121161.91},2755815.81,2055142.66,2777911.59,4196506.72,3661277.02,3047935.25,2678520.1,2973285.69,3442335.01,3888116.7,0,{"$f":"+AW220-AK220","v":0},null,{"$f":"+BA219","v":3168911.4941666671}]
[206]
[207,"190008","Accum Deferred Income Tax Federal"]
[208,null,null,"Production",null,{"$f":"'Rate Base'!S221","v":0},{"$f":"'Rate Base'!T221","v":0},{"$f":"'Rate Base'!U221","v":0},{"$f":"'Rate Base'!V221","v":0},{"$f":"'Rate Base'!W221","v":0},{"$f":"'Rate Base'!X221","v":0},{"$f":"'Rate Base'!Y221","v":0},{"$f":"'Rate Base'!Z221","v":0},{"$f":"'Rate Base'!AA221","v":0},{"$f":"'Rate Base'!AB221","v":0},{"$f":"'Rate Base'!AC221","v":0},{"$f":"'Rate Base'!AD221","v":0},{"$f":"'Rate Base'!AE221","v":0},null,{"$f":"((F223/2)+SUM(G223:Q223)+(R223/2))/12","v":0},{"$f":"+R223","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U223/2)+SUM(V223:AF223)+(AG223/2))/12","v":0},{"$f":"AG223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK223/2)+SUM(AL223:AV223)+(AW223/2))/12","v":0}]
[209,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S222","v":111393.36432000026},{"$f":"'Rate Base'!T222","v":112387.94792999978},{"$f":"'Rate Base'!U222","v":112387.94792999978},{"$f":"'Rate Base'!V222","v":112387.94792999978},{"$f":"'Rate Base'!W222","v":111393.36432000026},{"$f":"'Rate Base'!X222","v":112056.42006000018},{"$f":"'Rate Base'!Y222","v":112387.94792999978},{"$f":"'Rate Base'!Z222","v":113051.00367000044},{"$f":"'Rate Base'!AA222","v":115040.17088999985},{"$f":"'Rate Base'!AB222","v":112056.42005999981},{"$f":"'Rate Base'!AC222","v":113051.0036699997},{"$f":"'Rate Base'!AD222","v":0},{"$f":"'Rate Base'!AE222","v":0},null,{"$f":"((F224/2)+SUM(G224:Q224)+(R224/2))/12","v":98491.404712499949},{"$f":"+R224","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U224/2)+SUM(V224:AF224)+(AG224/2))/12","v":0},{"$f":"AG224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK224/2)+SUM(AL224:AV224)+(AW224/2))/12","v":0}]
[210,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S223","v":3203885.33568},{"$f":"'Rate Base'!T223","v":3202890.7520700004},{"$f":"'Rate Base'!U223","v":3202890.7520700004},{"$f":"'Rate Base'!V223","v":3202890.7520700004},{"$f":"'Rate Base'!W223","v":3203885.33568},{"$f":"'Rate Base'!X223","v":3203222.2799399998},{"$f":"'Rate Base'!Y223","v":3202890.7520700004},{"$f":"'Rate Base'!Z223","v":3202227.6963299997},{"$f":"'Rate Base'!AA223","v":3200238.5291100005},{"$f":"'Rate Base'!AB223","v":3203222.2799400003},{"$f":"'Rate Base'!AC223","v":3202227.6963300006},{"$f":"'Rate Base'!AD223","v":0},{"$f":"'Rate Base'!AE223","v":0},null,{"$f":"((F225/2)+SUM(G225:Q225)+(R225/2))/12","v":2802377.4577875002},{"$f":"+R225","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U225/2)+SUM(V225:AF225)+(AG225/2))/12","v":0},{"$f":"AG225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK225/2)+SUM(AL225:AV225)+(AW225/2))/12","v":0}]
[211,null,null,"General",null,{"$f":"'Rate Base'!S224","v":0},{"$f":"'Rate Base'!T224","v":0},{"$f":"'Rate Base'!U224","v":0},{"$f":"'Rate Base'!V224","v":0},{"$f":"'Rate Base'!W224","v":0},{"$f":"'Rate Base'!X224","v":0},{"$f":"'Rate Base'!Y224","v":0},{"$f":"'Rate Base'!Z224","v":0},{"$f":"'Rate Base'!AA224","v":0},{"$f":"'Rate Base'!AB224","v":0},{"$f":"'Rate Base'!AC224","v":0},{"$f":"'Rate Base'!AD224","v":0},{"$f":"'Rate Base'!AE224","v":0},null,{"$f":"((F226/2)+SUM(G226:Q226)+(R226/2))/12","v":0},{"$f":"+R226","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U226/2)+SUM(V226:AF226)+(AG226/2))/12","v":0},{"$f":"AG226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK226/2)+SUM(AL226:AV226)+(AW226/2))/12","v":0}]
[212,null,null,"Total",null,{"$f":"SUM(F223:F226)","v":3315278.7},3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,0,0,null,{"$f":"SUM(T223:T226)","v":2900868.8625000003},{"$f":"+R227","v":0},0,0,0,{"$f":"IF($R227-$I227=0,X227+$AH227/9,X227+((J227-I227)/($R227-$I227))*$AH227)","v":0},{"$f":"IF($R227-$I227=0,Y227+$AH227/9,Y227+((K227-J227)/($R227-$I227))*$AH227)","v":0},{"$f":"IF($R227-$I227=0,Z227+$AH227/9,Z227+((L227-K227)/($R227-$I227))*$AH227)","v":0},{"$f":"IF($R227-$I227=0,AA227+$AH227/9,AA227+((M227-L227)/($R227-$I227))*$AH227)","v":0},{"$f":"IF($R227-$I227=0,AB227+$AH227/9,AB227+((N227-M227)/($R227-$I227))*$AH227)","v":0},{"$f":"IF($R227-$I227=0,AC227+$AH227/9,AC227+((O227-N227)/($R227-$I227))*$AH227)","v":0},{"$f":"IF($R227-$I227=0,AD227+$AH227/9,AD227+((P227-O227)/($R227-$I227))*$AH227)","v":0},{"$f":"IF($R227-$I227=0,AE227+$AH227/9,AE227+((Q227-P227)/($R227-$I227))*$AH227)","v":0},{"$f":"IF($R227-$I227=0,AF227+$AH227/9,AF227+((R227-Q227)/($R227-$I227))*$AH227)","v":0},{"$f":"('190_255_282 FORECAST'!G18-'190_255_282 FORECAST'!D18)-(X227-U227)","v":0},{"$f":"+AG227-U227","v":0},{"$f":"SUM(AJ223:AJ226)","v":0},{"$f":"AG227","v":0},{"$f":"IF($R227-$F227=0,AK227+$AX227/12,AK227+((G227-F227)/($R227-$F227))*$AX227)","v":0},{"$f":"IF($R227-$F227=0,AL227+$AX227/12,AL227+((H227-G227)/($R227-$F227))*$AX227)","v":0},{"$f":"IF($R227-$F227=0,AM227+$AX227/12,AM227+((I227-H227)/($R227-$F227))*$AX227)","v":0},{"$f":"IF($R227-$F227=0,AN227+$AX227/12,AN227+((J227-I227)/($R227-$F227))*$AX227)","v":0},{"$f":"IF($R227-$F227=0,AO227+$AX227/12,AO227+((K227-J227)/($R227-$F227))*$AX227)","v":0},{"$f":"IF($R227-$F227=0,AP227+$AX227/12,AP227+((L227-K227)/($R227-$F227))*$AX227)","v":0},{"$f":"IF($R227-$F227=0,AQ227+$AX227/12,AQ227+((M227-L227)/($R227-$F227))*$AX227)","v":0},{"$f":"IF($R227-$F227=0,AR227+$AX227/12,AR227+((N227-M227)/($R227-$F227))*$AX227)","v":0},{"$f":"IF($R227-$F227=0,AS227+$AX227/12,AS227+((O227-N227)/($R227-$F227))*$AX227)","v":0},{"$f":"IF($R227-$F227=0,AT227+$AX227/12,AT227+((P227-O227)/($R227-$F227))*$AX227)","v":0},{"$f":"IF($R227-$F227=0,AU227+$AX227/12,AU227+((Q227-P227)/($R227-$F227))*$AX227)","v":0},{"$f":"IF($R227-$F227=0,AV227+$AX227/12,AV227+((R227-Q227)/($R227-$F227))*$AX227)","v":0},{"$f":"'190_255_282 FORECAST'!$G$18-'190_255_282 FORECAST'!$G$18","v":0},{"$f":"+AW227-AK227","v":0},null,{"$f":"SUM(BA223:BA226)","v":0}]
[213]
[214,"190009","Accum Deferred Income Tax State"]
[215,null,null,"Production",null,{"$f":"'Rate Base'!S228","v":0},{"$f":"'Rate Base'!T228","v":0},{"$f":"'Rate Base'!U228","v":0},{"$f":"'Rate Base'!V228","v":0},{"$f":"'Rate Base'!W228","v":0},{"$f":"'Rate Base'!X228","v":0},{"$f":"'Rate Base'!Y228","v":0},{"$f":"'Rate Base'!Z228","v":0},{"$f":"'Rate Base'!AA228","v":0},{"$f":"'Rate Base'!AB228","v":0},{"$f":"'Rate Base'!AC228","v":0},{"$f":"'Rate Base'!AD228","v":0},{"$f":"'Rate Base'!AE228","v":0},null,{"$f":"((F230/2)+SUM(G230:Q230)+(R230/2))/12","v":0},{"$f":"+R230","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U230/2)+SUM(V230:AF230)+(AG230/2))/12","v":0},{"$f":"AG230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK230/2)+SUM(AL230:AV230)+(AW230/2))/12","v":0}]
[216,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S229","v":0},{"$f":"'Rate Base'!T229","v":0},{"$f":"'Rate Base'!U229","v":0},{"$f":"'Rate Base'!V229","v":0},{"$f":"'Rate Base'!W229","v":0},{"$f":"'Rate Base'!X229","v":0},{"$f":"'Rate Base'!Y229","v":0},{"$f":"'Rate Base'!Z229","v":0},{"$f":"'Rate Base'!AA229","v":0},{"$f":"'Rate Base'!AB229","v":0},{"$f":"'Rate Base'!AC229","v":0},{"$f":"'Rate Base'!AD229","v":0},{"$f":"'Rate Base'!AE229","v":0},null,{"$f":"((F231/2)+SUM(G231:Q231)+(R231/2))/12","v":0},{"$f":"+R231","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U231/2)+SUM(V231:AF231)+(AG231/2))/12","v":0},{"$f":"AG231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK231/2)+SUM(AL231:AV231)+(AW231/2))/12","v":0}]
[217,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S230","v":284165.86},{"$f":"'Rate Base'!T230","v":284165.86},{"$f":"'Rate Base'!U230","v":284165.86},{"$f":"'Rate Base'!V230","v":284165.86},{"$f":"'Rate Base'!W230","v":284165.86},{"$f":"'Rate Base'!X230","v":284165.86},{"$f":"'Rate Base'!Y230","v":284165.86},{"$f":"'Rate Base'!Z230","v":284165.86},{"$f":"'Rate Base'!AA230","v":284165.86},{"$f":"'Rate Base'!AB230","v":284165.86},{"$f":"'Rate Base'!AC230","v":284165.86},{"$f":"'Rate Base'!AD230","v":0},{"$f":"'Rate Base'!AE230","v":0},null,{"$f":"((F232/2)+SUM(G232:Q232)+(R232/2))/12","v":248645.12749999994},{"$f":"+R232","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U232/2)+SUM(V232:AF232)+(AG232/2))/12","v":0},{"$f":"AG232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK232/2)+SUM(AL232:AV232)+(AW232/2))/12","v":0}]
[218,null,null,"General",null,{"$f":"'Rate Base'!S231","v":0},{"$f":"'Rate Base'!T231","v":0},{"$f":"'Rate Base'!U231","v":0},{"$f":"'Rate Base'!V231","v":0},{"$f":"'Rate Base'!W231","v":0},{"$f":"'Rate Base'!X231","v":0},{"$f":"'Rate Base'!Y231","v":0},{"$f":"'Rate Base'!Z231","v":0},{"$f":"'Rate Base'!AA231","v":0},{"$f":"'Rate Base'!AB231","v":0},{"$f":"'Rate Base'!AC231","v":0},{"$f":"'Rate Base'!AD231","v":0},{"$f":"'Rate Base'!AE231","v":0},null,{"$f":"((F233/2)+SUM(G233:Q233)+(R233/2))/12","v":0},{"$f":"+R233","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U233/2)+SUM(V233:AF233)+(AG233/2))/12","v":0},{"$f":"AG233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK233/2)+SUM(AL233:AV233)+(AW233/2))/12","v":0}]
[219,null,null,"Total",null,{"$f":"SUM(F230:F233)","v":284165.86},284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,0,0,null,{"$f":"SUM(T230:T233)","v":248645.12749999994},{"$f":"+R234","v":0},0,0,0,{"$f":"IF($R234-$I234=0,X234+$AH234/9,X234+((J234-I234)/($R234-$I234))*$AH234)","v":0},{"$f":"IF($R234-$I234=0,Y234+$AH234/9,Y234+((K234-J234)/($R234-$I234))*$AH234)","v":0},{"$f":"IF($R234-$I234=0,Z234+$AH234/9,Z234+((L234-K234)/($R234-$I234))*$AH234)","v":0},{"$f":"IF($R234-$I234=0,AA234+$AH234/9,AA234+((M234-L234)/($R234-$I234))*$AH234)","v":0},{"$f":"IF($R234-$I234=0,AB234+$AH234/9,AB234+((N234-M234)/($R234-$I234))*$AH234)","v":0},{"$f":"IF($R234-$I234=0,AC234+$AH234/9,AC234+((O234-N234)/($R234-$I234))*$AH234)","v":0},{"$f":"IF($R234-$I234=0,AD234+$AH234/9,AD234+((P234-O234)/($R234-$I234))*$AH234)","v":0},{"$f":"IF($R234-$I234=0,AE234+$AH234/9,AE234+((Q234-P234)/($R234-$I234))*$AH234)","v":0},{"$f":"IF($R234-$I234=0,AF234+$AH234/9,AF234+((R234-Q234)/($R234-$I234))*$AH234)","v":0},{"$f":"('190_255_282 FORECAST'!G25-'190_255_282 FORECAST'!D25)-(X234-U234)","v":0},{"$f":"+AG234-U234","v":0},{"$f":"SUM(AJ230:AJ233)","v":0},{"$f":"AG234","v":0},{"$f":"IF($R234-$F234=0,AK234+$AX234/12,AK234+((G234-F234)/($R234-$F234))*$AX234)","v":0},{"$f":"IF($R234-$F234=0,AL234+$AX234/12,AL234+((H234-G234)/($R234-$F234))*$AX234)","v":0},{"$f":"IF($R234-$F234=0,AM234+$AX234/12,AM234+((I234-H234)/($R234-$F234))*$AX234)","v":0},{"$f":"IF($R234-$F234=0,AN234+$AX234/12,AN234+((J234-I234)/($R234-$F234))*$AX234)","v":0},{"$f":"IF($R234-$F234=0,AO234+$AX234/12,AO234+((K234-J234)/($R234-$F234))*$AX234)","v":0},{"$f":"IF($R234-$F234=0,AP234+$AX234/12,AP234+((L234-K234)/($R234-$F234))*$AX234)","v":0},{"$f":"IF($R234-$F234=0,AQ234+$AX234/12,AQ234+((M234-L234)/($R234-$F234))*$AX234)","v":0},{"$f":"IF($R234-$F234=0,AR234+$AX234/12,AR234+((N234-M234)/($R234-$F234))*$AX234)","v":0},{"$f":"IF($R234-$F234=0,AS234+$AX234/12,AS234+((O234-N234)/($R234-$F234))*$AX234)","v":0},{"$f":"IF($R234-$F234=0,AT234+$AX234/12,AT234+((P234-O234)/($R234-$F234))*$AX234)","v":0},{"$f":"IF($R234-$F234=0,AU234+$AX234/12,AU234+((Q234-P234)/($R234-$F234))*$AX234)","v":0},{"$f":"IF($R234-$F234=0,AV234+$AX234/12,AV234+((R234-Q234)/($R234-$F234))*$AX234)","v":0},{"$f":"'190_255_282 FORECAST'!$H$25-'190_255_282 FORECAST'!$G$25","v":0},{"$f":"+AW234-AK234","v":0},null,{"$f":"SUM(BA230:BA233)","v":0}]
[220]
[221,2351,"Customer Deposits"]
[222,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S235","v":-215378.57},{"$f":"'Rate Base'!T235","v":-221002.83000000002},{"$f":"'Rate Base'!U235","v":-220698.21},{"$f":"'Rate Base'!V235","v":-220903.5},{"$f":"'Rate Base'!W235","v":-212987.88},{"$f":"'Rate Base'!X235","v":-215751.03},{"$f":"'Rate Base'!Y235","v":-220463.88},{"$f":"'Rate Base'!Z235","v":-229050.88},{"$f":"'Rate Base'!AA235","v":-220410.04},{"$f":"'Rate Base'!AB235","v":-228455.94},{"$f":"'Rate Base'!AC235","v":-236908.91},{"$f":"'Rate Base'!AD235","v":-240826.97},{"$f":"'Rate Base'!AE235","v":-239266.64},null,{"$f":"((F237/2)+SUM(G237:Q237)+(R237/2))/12","v":-224565.22291666668},{"$f":"+R237","v":-239266.64},-244024.2,-239784.68,-236990.37,{"$f":"J237","v":-212987.88},{"$f":"K237","v":-215751.03},-220463.88,-229050.88,-220410.04,-228455.94,-236908.91,-240826.97,-239266.64,null,null,{"$f":"((U237/2)+SUM(V237:AF237)+(AG237/2))/12","v":-230410.11833333332},{"$f":"AG237","v":-239266.64},{"$f":"V237","v":-244024.2},{"$f":"W237","v":-239784.68},-236990.37,-212987.88,-215751.03,-220463.88,-229050.88,-220410.04,-228455.94,-236908.91,-240826.97,-239266.64,null,null,null,{"$f":"((AK237/2)+SUM(AL237:AV237)+(AW237/2))/12","v":-230410.11833333332}]
[223,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S236","v":-5365761.91},{"$f":"'Rate Base'!T236","v":-5442267.4199999999},{"$f":"'Rate Base'!U236","v":-5479939.7000000002},{"$f":"'Rate Base'!V236","v":-5580513.54},{"$f":"'Rate Base'!W236","v":-5675851.3300000001},{"$f":"'Rate Base'!X236","v":-5655519.9500000002},{"$f":"'Rate Base'!Y236","v":-5727052.5300000003},{"$f":"'Rate Base'!Z236","v":-5797328.0200000005},{"$f":"'Rate Base'!AA236","v":-5859411.5099999998},{"$f":"'Rate Base'!AB236","v":-5946528.75},{"$f":"'Rate Base'!AC236","v":-6100290.4699999997},{"$f":"'Rate Base'!AD236","v":-6124712.1200000001},{"$f":"'Rate Base'!AE236","v":-6186272.9700000007},null,{"$f":"((F238/2)+SUM(G238:Q238)+(R238/2))/12","v":-5763786.0650000004},{"$f":"+R238","v":-6186272.9700000007},-6196334.1799999997,-6180334.9199999999,-6250245.1899999995,{"$f":"J238","v":-5675851.3300000001},-5655519.9500000002,-5727052.5300000003,-5797328.0200000005,-5859411.5099999998,-5946528.75,-6100290.4699999997,-6124712.1200000001,-6186272.9700000007,null,null,{"$f":"((U238/2)+SUM(V238:AF238)+(AG238/2))/12","v":-5974990.1616666662},{"$f":"AG238","v":-6186272.9700000007},{"$f":"V238","v":-6196334.1799999997},-6180334.9199999999,-6250245.1899999995,-5675851.3300000001,-5655519.9500000002,-5727052.5300000003,-5797328.0200000005,-5859411.5099999998,-5946528.75,-6100290.4699999997,-6124712.1200000001,-6186272.9700000007,null,null,null,{"$f":"((AK238/2)+SUM(AL238:AV238)+(AW238/2))/12","v":-5974990.1616666662}]
[224,null,null,"Total",null,{"$f":"SUM(F237:F238)","v":-5581140.4800000004},-5663270.25,-5700637.9100000001,-5801417.04,-5888839.21,-5871270.9800000004,-5947516.4100000001,-6026378.9000000004,-6079821.5499999998,-6174984.6900000004,-6337199.3799999999,-6365539.0899999999,-6425539.6100000003,null,{"$f":"SUM(T237:T238)","v":-5988351.2879166668},{"$f":"+R239","v":-6425539.6100000003},-6440358.3799999999,-6420119.5999999996,-6487235.5599999996,{"$f":"SUM(Y237:Y238)","v":-5888839.21},{"$f":"SUM(Z237:Z238)","v":-5871270.9800000004},-5947516.4100000001,-6026378.9000000004,-6079821.5499999998,-6174984.6900000004,-6337199.3799999999,-6365539.0899999999,-6425539.6100000003,{"$f":"-(X239-U239)","v":61695.949999999255},null,{"$f":"SUM(AJ237:AJ238)","v":-6205400.2799999993},{"$f":"AG239","v":-6425539.6100000003},{"$f":"SUM(AL237:AL238)","v":-6440358.3799999999},{"$f":"SUM(AM237:AM238)","v":-6420119.5999999996},-6487235.5599999996,-5888839.21,-5871270.9800000004,-5947516.4100000001,-6026378.9000000004,-6079821.5499999998,-6174984.6900000004,-6337199.3799999999,-6365539.0899999999,-6425539.6100000003,0,{"$f":"+AW239-AK239","v":0},null,{"$f":"SUM(BA237:BA238)","v":-6205400.2799999993}]
[225]
[226,252,"Misc Customer Credits"]
[227,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S240","v":-933324.25},{"$f":"'Rate Base'!T240","v":-923324.25},{"$f":"'Rate Base'!U240","v":-919324.25},{"$f":"'Rate Base'!V240","v":-917863.13},{"$f":"'Rate Base'!W240","v":-921664.41},{"$f":"'Rate Base'!X240","v":-919694.05},{"$f":"'Rate Base'!Y240","v":-1106748.1000000001},{"$f":"'Rate Base'!Z240","v":-930794.96},{"$f":"'Rate Base'!AA240","v":-933636.78},{"$f":"'Rate Base'!AB240","v":-981496.63},{"$f":"'Rate Base'!AC240","v":-915892.77},{"$f":"'Rate Base'!AD240","v":-891892.77},{"$f":"'Rate Base'!AE240","v":-646556.32999999996},null,{"$f":"((F242/2)+SUM(G242:Q242)+(R242/2))/12","v":-929356.03249999986},{"$f":"+R242","v":-646556.32999999996},-646556.32999999996,-646556.32999999996,-646556.32999999996,{"$f":"(X242/X244)*Y244","v":-571114.57889411761},-567377.41320278775,-662068.61450959172,-547181.92639570555,-543152.69746572338,-608353.44684433972,-529289.72473401704,-523023.68245100777,-507866.81531868799,null,null,{"$f":"((U242/2)+SUM(V242:AF242)+(AG242/2))/12","v":-589036.88726305286},{"$f":"AG242","v":-507866.81531868799},{"$f":"(AK242/AK244)*AL244","v":-434518.57450118772},{"$f":"(AL242/AL244)*AM244","v":-423178.33952800342},-511039.56816046842,-407679.3469803406,-402559.18119971734,-532292.43059297174,-374890.01985839731,-369369.70799814072,-458699.07506738417,-350376.51249619381,-341791.61743739701,-321025.70047192747,null,null,null,{"$f":"((AK242/2)+SUM(AL242:AV242)+(AW242/2))/12","v":-418403.3859762926}]
[228,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S241","v":-30623307.969999999},{"$f":"'Rate Base'!T241","v":-27873772.190000001},{"$f":"'Rate Base'!U241","v":-27451125.5},{"$f":"'Rate Base'!V241","v":-30758135.620000001},{"$f":"'Rate Base'!W241","v":-26865676.27},{"$f":"'Rate Base'!X241","v":-26675013.779999997},{"$f":"'Rate Base'!Y241","v":-31368834.029999997},{"$f":"'Rate Base'!Z241","v":-25622933.02},{"$f":"'Rate Base'!AA241","v":-25412403.899999999},{"$f":"'Rate Base'!AB241","v":-28725327.920000002},{"$f":"'Rate Base'!AC241","v":-24715578.59},{"$f":"'Rate Base'!AD241","v":-24416594.359999999},{"$f":"'Rate Base'!AE241","v":-23880667.470000003},null,{"$f":"((F243/2)+SUM(G243:Q243)+(R243/2))/12","v":-27261448.575000003},{"$f":"+R243","v":-23880667.470000003},-22944329.5,-22896176.290000003,-23576668.380000003,{"$f":"(X243/X244)*Y244","v":-20825685.881955497},{"$f":"(Y243/Y244)*Z244","v":-20689410.182380181},{"$f":"(Z243/Z244)*AA244","v":-24142323.63806368},{"$f":"(AA243/AA244)*AB244","v":-19952982.011886142},{"$f":"(AB243/AB244)*AC244","v":-19806056.230014525},{"$f":"(AC243/AC244)*AD244","v":-22183600.729852814},{"$f":"(AD243/AD244)*AE244","v":-19300543.105030626},{"$f":"(AE243/AE244)*AF244","v":-19072051.952586774},{"$f":"(AF243/AF244)*AG244","v":-18519356.984681312},null,null,{"$f":"((U243/2)+SUM(V243:AF243)+(AG243/2))/12","v":-21382486.677425914},{"$f":"AG243","v":-18519356.984681312},{"$f":"(AK243/AK244)*AL244","v":-15844714.312772764},{"$f":"(AL243/AL244)*AM244","v":-15431192.788184108},{"$f":"(AM243/AM244)*AN244","v":-18635051.376850296},{"$f":"(AN243/AN244)*AO244","v":-14866022.221343728},{"$f":"(AO243/AO244)*AP244","v":-14679315.441038324},{"$f":"(AP243/AP244)*AQ244","v":-19410036.73612579},{"$f":"(AQ243/AQ244)*AR244","v":-13670359.823363038},{"$f":"(AR243/AR244)*AS244","v":-13469061.721334632},{"$f":"(AS243/AS244)*AT244","v":-16726455.959493041},{"$f":"(AT243/AT244)*AU244","v":-12776475.088046378},{"$f":"(AU243/AU244)*AV244","v":-12463426.99851897},{"$f":"(AV243/AV244)*AW244","v":-11706198.099528078},null,null,null,{"$f":"((AK243/2)+SUM(AL243:AV243)+(AW243/2))/12","v":-15257074.167431312}]
[229,null,null,"Total",null,{"$f":"SUM(F242:F243)","v":-31556632.219999999},-28797096.440000001,-28370449.75,-31675998.75,-27787340.68,-27594707.829999998,-32475582.129999999,-26553727.98,-26346040.68,-29706824.550000001,-25631471.359999999,-25308487.129999999,-24527223.800000001,null,{"$f":"SUM(T242:T243)","v":-28190804.607500002},{"$f":"+R244","v":-24527223.800000001},-23590885.829999998,-23542732.620000001,-24223224.710000001,{"$f":"IF($R244-$I244=0,X244+$AH244/9,X244+((J244-I244)/($R244-$I244))*$AH244)","v":-21396800.460849613},{"$f":"IF($R244-$I244=0,Y244+$AH244/9,Y244+((K244-J244)/($R244-$I244))*$AH244)","v":-21256787.595582969},{"$f":"IF($R244-$I244=0,Z244+$AH244/9,Z244+((L244-K244)/($R244-$I244))*$AH244)","v":-24804392.252573274},{"$f":"IF($R244-$I244=0,AA244+$AH244/9,AA244+((M244-L244)/($R244-$I244))*$AH244)","v":-20500163.938281849},{"$f":"IF($R244-$I244=0,AB244+$AH244/9,AB244+((N244-M244)/($R244-$I244))*$AH244)","v":-20349208.927480251},{"$f":"IF($R244-$I244=0,AC244+$AH244/9,AC244+((O244-N244)/($R244-$I244))*$AH244)","v":-22791954.176697157},{"$f":"IF($R244-$I244=0,AD244+$AH244/9,AD244+((P244-O244)/($R244-$I244))*$AH244)","v":-19829832.829764646},{"$f":"IF($R244-$I244=0,AE244+$AH244/9,AE244+((Q244-P244)/($R244-$I244))*$AH244)","v":-19595075.635037784},{"$f":"IF($R244-$I244=0,AF244+$AH244/9,AF244+((R244-Q244)/($R244-$I244))*$AH244)","v":-19027223.800000001},{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!H12:H16)-(X244-U244)","v":5196000.91},{"$f":"+AG244-U244","v":5500000},{"$f":"SUM(AJ242:AJ243)","v":-21971523.564688966},{"$f":"AG244","v":-19027223.800000001},{"$f":"IF($R244-$F244=0,AK244+$AX244/12,AK244+((G244-F244)/($R244-$F244))*$AX244)","v":-16279232.887273951},{"$f":"IF($R244-$F244=0,AL244+$AX244/12,AL244+((H244-G244)/($R244-$F244))*$AX244)","v":-15854371.127712112},{"$f":"IF($R244-$F244=0,AM244+$AX244/12,AM244+((I244-H244)/($R244-$F244))*$AX244)","v":-19146090.945010763},{"$f":"IF($R244-$F244=0,AN244+$AX244/12,AN244+((J244-I244)/($R244-$F244))*$AX244)","v":-15273701.568324067},{"$f":"IF($R244-$F244=0,AO244+$AX244/12,AO244+((K244-J244)/($R244-$F244))*$AX244)","v":-15081874.622238038},{"$f":"IF($R244-$F244=0,AP244+$AX244/12,AP244+((L244-K244)/($R244-$F244))*$AX244)","v":-19942329.166718755},{"$f":"IF($R244-$F244=0,AQ244+$AX244/12,AQ244+((M244-L244)/($R244-$F244))*$AX244)","v":-14045249.84322143},{"$f":"IF($R244-$F244=0,AR244+$AX244/12,AR244+((N244-M244)/($R244-$F244))*$AX244)","v":-13838431.429332769},{"$f":"IF($R244-$F244=0,AS244+$AX244/12,AS244+((O244-N244)/($R244-$F244))*$AX244)","v":-17185155.03456042},{"$f":"IF($R244-$F244=0,AT244+$AX244/12,AT244+((P244-O244)/($R244-$F244))*$AX244)","v":-13126851.600542566},{"$f":"IF($R244-$F244=0,AU244+$AX244/12,AU244+((Q244-P244)/($R244-$F244))*$AX244)","v":-12805218.61595636},{"$f":"IF($R244-$F244=0,AV244+$AX244/12,AV244+((R244-Q244)/($R244-$F244))*$AX244)","v":-12027223.800000001},{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!I12:I14)","v":7000000},{"$f":"+AW244-AK244","v":7000000},null,{"$f":"SUM(BA242:BA243)","v":-15675477.553407604}]
[230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PROJECTED ACC 252 (CONTR)'!H17","v":19027224.149999995}]
[231,2531,"Unclaimed Customer Deposits"]
[232,null,null,"General",null,{"$f":"'Rate Base'!S245","v":-66056.92},{"$f":"'Rate Base'!T245","v":-66740.86},{"$f":"'Rate Base'!U245","v":-67757},{"$f":"'Rate Base'!V245","v":-67924.55},{"$f":"'Rate Base'!W245","v":-67864.320000000007},{"$f":"'Rate Base'!X245","v":-68705.37},{"$f":"'Rate Base'!Y245","v":-69474.259999999995},{"$f":"'Rate Base'!Z245","v":-71892.14},{"$f":"'Rate Base'!AA245","v":-61321.36},{"$f":"'Rate Base'!AB245","v":-49552.14},{"$f":"'Rate Base'!AC245","v":-54355.75},{"$f":"'Rate Base'!AD245","v":-58308.46},{"$f":"'Rate Base'!AE245","v":-63695.87},null,{"$f":"((F247/2)+SUM(G247:Q247)+(R247/2))/12","v":-64064.383750000001},{"$f":"+R247","v":-63695.87},-67735.95,-68218.600000000006,-68902.95,{"$f":"J247","v":-67864.320000000007},{"$f":"K247","v":-68705.37},-69474.259999999995,-71892.14,-61321.36,-49552.14,-54355.75,-58308.46,-63695.87,null,null,{"$f":"((U247/2)+SUM(V247:AF247)+(AG247/2))/12","v":-64168.930833333347},{"$f":"AG247","v":-63695.87},{"$f":"V247","v":-67735.95},{"$f":"W247","v":-68218.600000000006},-68902.95,-67864.320000000007,-68705.37,-69474.259999999995,-71892.14,-61321.36,-49552.14,-54355.75,-58308.46,-63695.87,null,null,null,{"$f":"((AK247/2)+SUM(AL247:AV247)+(AW247/2))/12","v":-64168.930833333347}]
[233,null,null,"Total",null,{"$f":"SUM(F247)","v":-66056.92},-66740.86,-67757,-67924.55,-67864.320000000007,-68705.37,-69474.259999999995,-71892.14,-61321.36,-49552.14,-54355.75,{"$f":"SUM(Q246:Q247)","v":-58308.46},{"$f":"SUM(R246:R247)","v":-63695.87},null,{"$f":"+T247","v":-64064.383750000001},{"$f":"+R248","v":-63695.87},-67735.95,-68218.600000000006,-68902.95,{"$f":"SUM(Y247)","v":-67864.320000000007},{"$f":"SUM(Z247)","v":-68705.37},-69474.259999999995,-71892.14,-61321.36,-49552.14,-54355.75,-58308.46,-63695.87,{"$f":"-(X248-U248)","v":5207.0799999999945},{"$f":"+AG248-U248","v":0},{"$f":"+AJ247","v":-64168.930833333347},{"$f":"AG248","v":-63695.87},{"$f":"SUM(AL247)","v":-67735.95},{"$f":"SUM(AM247)","v":-68218.600000000006},-68902.95,-67864.320000000007,-68705.37,-69474.259999999995,-71892.14,-61321.36,-49552.14,-54355.75,-58308.46,-63695.87,0,{"$f":"+AW248-AK248","v":0},null,{"$f":"+BA247","v":-64168.930833333347}]
[234]
[235,255,"Deferred Investment Tax Credits"]
[236,null,null,"Production",null,{"$f":"'Rate Base'!S249","v":-4749.92},{"$f":"'Rate Base'!T249","v":-4479.67},{"$f":"'Rate Base'!U249","v":-4209.42},{"$f":"'Rate Base'!V249","v":-3939.17},{"$f":"'Rate Base'!W249","v":-3668.92},{"$f":"'Rate Base'!X249","v":-3398.67},{"$f":"'Rate Base'!Y249","v":-3128.42},{"$f":"'Rate Base'!Z249","v":-2858.17},{"$f":"'Rate Base'!AA249","v":-2587.92},{"$f":"'Rate Base'!AB249","v":-2317.67},{"$f":"'Rate Base'!AC249","v":-2047.42},{"$f":"'Rate Base'!AD249","v":-1777.17},{"$f":"'Rate Base'!AE249","v":-1506.8700000000001},null,{"$f":"((F251/2)+SUM(G251:Q251)+(R251/2))/12","v":-3128.4179166666654},{"$f":"+R251","v":-1506.8700000000001},-1475.03,-1443.19,-1411.3500000000001,{"$f":"(X251/X255)*Y255","v":-1340.095898717108},-1268.8417974342162,-1197.5876961513241,-1126.3335948684326,-1055.0794935855399,-983.82539230264774,-912.5712910197559,-841.31718973686395,-770.06280357111984,{"$f":"('190_255_282 FORECAST'!G50-'190_255_282 FORECAST'!F50)-(X251-U251)","v":697.31637434243783},{"$f":"+AG251-U251","v":736.80719642888027},{"$f":"((U251/2)+SUM(V251:AF251)+(AG251/2))/12","v":-1182.8073963001209},{"$f":"AG251","v":-770.06280357111984},{"$f":"(AK251/AK255)*AL255","v":-724.00408658154004},{"$f":"(AL251/AL255)*AM255","v":-677.94536959196023},-631.88665260238042,-585.82793561280039,-539.76921862322081,-493.71050163364083,-447.65178464406131,-401.59306765448116,-355.5343506649013,-309.47563367532166,-263.41691668574191,-217.35801554762295,{"$f":"'190_255_282 FORECAST'!H50-'190_255_282 FORECAST'!G50","v":512.49041231513502},null,null,{"$f":"((AK251/2)+SUM(AL251:AV251)+(AW251/2))/12","v":-493.71049396078519}]
[237,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S250","v":-12024.806640000028},{"$f":"'Rate Base'!T250","v":-11719.051007999977},{"$f":"'Rate Base'!U250","v":-11305.931030999978},{"$f":"'Rate Base'!V250","v":-10892.81105399998},{"$f":"'Rate Base'!W250","v":-10386.950448000023},{"$f":"'Rate Base'!X250","v":-10036.876200000015},{"$f":"'Rate Base'!Y250","v":-9653.4511229999807},{"$f":"'Rate Base'!Z250","v":-9294.8463740000352},{"$f":"'Rate Base'!AA250","v":-9035.522936999987},{"$f":"'Rate Base'!AB250","v":-8389.2708639999837},{"$f":"'Rate Base'!AC250","v":-8048.1745849999788},{"$f":"'Rate Base'!AD250","v":-7453.5529859999997},{"$f":"'Rate Base'!AE250","v":-7047.7448669999994},null,{"$f":"((F252/2)+SUM(G252:Q252)+(R252/2))/12","v":-9646.0595302916608},-7047.7448669999994,-6635.6427040000099,-7429.2822449999958,-6004.7193119999911,{"$f":"(X252/X255)*Y255","v":-5701.5621376402742},-5398.40496328056,-5095.247788920843,-4792.0906145611289,-4488.9334402014101,-4185.7762658416941,-3882.619091481979,-3579.4619171222635,-3276.3035307020641,{"$f":"('190_255_282 FORECAST'!G51-'190_255_282 FORECAST'!F51)-(X252-U252)","v":2665.1300839355376},3771.4413362979353,{"$f":"((U252/2)+SUM(V252:AF252)+(AG252/2))/12","v":-5196.3137232417657},-3276.3035307020641,{"$f":"(AK252/AK255)*AL255","v":-3080.342452731843},{"$f":"(AL252/AL255)*AM255","v":-2884.3813747616218},-2688.4202967914007,-2492.4592188211782,-2296.498140850958,-2100.5370628807359,-1904.5759849105159,-1708.6149069402927,-1512.6538289700711,-1316.6927509998504,-1120.7316730296293,-924.76981158238982,{"$f":"'190_255_282 FORECAST'!H51-'190_255_282 FORECAST'!G51","v":2396.9563882622292},null,null,{"$f":"((AK252/2)+SUM(AL252:AV252)+(AW252/2))/12","v":-2100.5370302358601}]
[238,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S251","v":-345856.34336},{"$f":"'Rate Base'!T251","v":-333975.66899200005},{"$f":"'Rate Base'!U251","v":-322202.35896900005},{"$f":"'Rate Base'!V251","v":-310429.04894600005},{"$f":"'Rate Base'!W251","v":-298748.47955199995},{"$f":"'Rate Base'!X251","v":-286912.1238},{"$f":"'Rate Base'!Y251","v":-275109.118877},{"$f":"'Rate Base'!Z251","v":-263281.293626},{"$f":"'Rate Base'!AA251","v":-251354.18706299999},{"$f":"'Rate Base'!AB251","v":-239814.00913599998},{"$f":"'Rate Base'!AC251","v":-227968.67541500003},{"$f":"'Rate Base'!AD251","v":-216376.86701400002},{"$f":"'Rate Base'!AE251","v":-204596.24513300002},null,{"$f":"((F253/2)+SUM(G253:Q253)+(R253/2))/12","v":-275116.51046970842},-204596.24513300002,-195670.53729599999,-185539.08775499999,-177625.840688,{"$f":"(X253/X255)*Y255","v":-168658.13626114512},-159690.43183429033,-150722.72740743545,-141755.02298058066,-132787.31855372572,-123819.61412687086,-114851.90970001604,-105884.20527316121,-96916.464992296998,{"$f":"('190_255_282 FORECAST'!G52-'190_255_282 FORECAST'!F52)-(X253-U253)","v":80677.465109324083},107679.78014070302,{"$f":"((U253/2)+SUM(V253:AF253)+(AG253/2))/12","v":-150646.76557823949},-96916.464992296998,{"$f":"(AK253/AK255)*AL255","v":-91119.732554358314},{"$f":"(AL253/AL255)*AM255","v":-85323.000116419629},-79526.26767848093,-73729.535240542202,-67932.802802603532,-62136.070364664811,-56339.337926726148,-50542.605488787398,-44745.873050848691,-38949.140612910014,-33152.408174971322,-27355.652560967806,{"$f":"'190_255_282 FORECAST'!H52-'190_255_282 FORECAST'!G52","v":69583.71593192486},null,null,{"$f":"((AK253/2)+SUM(AL253:AV253)+(AW253/2))/12","v":-62136.06939899546}]
[239,null,null,"General",null,{"$f":"'Rate Base'!S252","v":-1489.41},{"$f":"'Rate Base'!T252","v":-1440.23},{"$f":"'Rate Base'!U252","v":-1391.05},{"$f":"'Rate Base'!V252","v":-1341.8700000000001},{"$f":"'Rate Base'!W252","v":-1292.69},{"$f":"'Rate Base'!X252","v":-1243.51},{"$f":"'Rate Base'!Y252","v":-1194.33},{"$f":"'Rate Base'!Z252","v":-1145.1500000000001},{"$f":"'Rate Base'!AA252","v":-1095.97},{"$f":"'Rate Base'!AB252","v":-1046.79},{"$f":"'Rate Base'!AC252","v":-997.61},{"$f":"'Rate Base'!AD252","v":-948.43000000000006},{"$f":"'Rate Base'!AE252","v":-899.25},null,{"$f":"((F254/2)+SUM(G254:Q254)+(R254/2))/12","v":-1194.3300000000002},-899.25,-883.75,-868.25,-852.75,{"$f":"(X254/X255)*Y255","v":-809.69764950651052},{"$f":"(Y254/Y255)*Z255","v":-766.64529901302149},{"$f":"(Z254/Z255)*AA255","v":-723.592948519532},{"$f":"(AA254/AA255)*AB255","v":-680.54059802604297},{"$f":"(AB254/AB255)*AC255","v":-637.48824753255315},{"$f":"(AC254/AC255)*AD255","v":-594.43589703906378},{"$f":"(AD254/AD255)*AE255","v":-551.38354654557463},{"$f":"(AE254/AE255)*AF255","v":-508.33119605208532},{"$f":"(AF254/AF255)*AG255","v":-465.27867342988793},{"$f":"('190_255_282 FORECAST'!G53-'190_255_282 FORECAST'!F53)-(X254-U254)","v":426.63843239790901},433.97132657011207,{"$f":"((U254/2)+SUM(V254:AF254)+(AG254/2))/12","v":-713.26080991244396},-465.27867342988793,{"$f":"(AK254/AK255)*AL255","v":-437.44959424126415},{"$f":"(AL254/AL255)*AM255","v":-409.62051505264043},{"$f":"(AM254/AM255)*AN255","v":-381.79143586401665},{"$f":"(AN254/AN255)*AO255","v":-353.96235667539275},{"$f":"(AO254/AO255)*AP255","v":-326.13327748676915},{"$f":"(AP254/AP255)*AQ255","v":-298.30419829814525},{"$f":"(AQ254/AQ255)*AR255","v":-270.47511910952164},{"$f":"(AR254/AR255)*AS255","v":-242.64603992089761},{"$f":"(AS254/AS255)*AT255","v":-214.81696073227377},{"$f":"(AT254/AT255)*AU255","v":-186.9878815436501},{"$f":"(AU254/AU255)*AV255","v":-159.15880235502632},{"$f":"(AV254/AV255)*AW255","v":-131.32961190224643},{"$f":"'190_255_282 FORECAST'!H53-'190_255_282 FORECAST'!G53","v":305.83726749778361},null,null,{"$f":"((AK254/2)+SUM(AL254:AV254)+(AW254/2))/12","v":-298.30419366213874}]
[240,null,null,"Total",null,{"$f":"SUM(F251:F254)","v":-364120.48},-351614.62,-339108.76,-326602.90000000002,-314097.03999999998,-301591.18000000005,-289085.32,-276579.46000000008,-264073.59999999998,-251567.73999999996,-239061.88,-226556.02000000002,-214050.11000000002,null,{"$f":"SUM(T251:T254)","v":-289085.31791666674},-214050.11000000002,-204664.95999999999,-195279.81,-185894.66,{"$f":"IF($R255-$I255=0,X255+$AH255/9,X255+((J255-I255)/($R255-$I255))*$AH255)","v":-176509.49194700902},{"$f":"IF($R255-$I255=0,Y255+$AH255/9,Y255+((K255-J255)/($R255-$I255))*$AH255)","v":-167124.32389401813},{"$f":"IF($R255-$I255=0,Z255+$AH255/9,Z255+((L255-K255)/($R255-$I255))*$AH255)","v":-157739.15584102715},{"$f":"IF($R255-$I255=0,AA255+$AH255/9,AA255+((M255-L255)/($R255-$I255))*$AH255)","v":-148353.98778803626},{"$f":"IF($R255-$I255=0,AB255+$AH255/9,AB255+((N255-M255)/($R255-$I255))*$AH255)","v":-138968.81973504522},{"$f":"IF($R255-$I255=0,AC255+$AH255/9,AC255+((O255-N255)/($R255-$I255))*$AH255)","v":-129583.65168205426},{"$f":"IF($R255-$I255=0,AD255+$AH255/9,AD255+((P255-O255)/($R255-$I255))*$AH255)","v":-120198.48362906334},{"$f":"IF($R255-$I255=0,AE255+$AH255/9,AE255+((Q255-P255)/($R255-$I255))*$AH255)","v":-110813.3155760724},{"$f":"IF($R255-$I255=0,AF255+$AH255/9,AF255+((R255-Q255)/($R255-$I255))*$AH255)","v":-101428.11000000006},{"$f":"('190_255_282 FORECAST'!G54-'190_255_282 FORECAST'!F54)-(X255-U255)","v":84466.549999999988},{"$f":"+AG255-U255","v":112621.99999999996},{"$f":"SUM(AJ251:AJ254)","v":-157739.14750769379},-101428.11000000006,{"$f":"IF($R255-$F255=0,AK255+$AX255/12,AK255+((G255-F255)/($R255-$F255))*$AX255)","v":-95361.528687912942},{"$f":"IF($R255-$F255=0,AL255+$AX255/12,AL255+((H255-G255)/($R255-$F255))*$AX255)","v":-89294.947375825825},{"$f":"IF($R255-$F255=0,AM255+$AX255/12,AM255+((I255-H255)/($R255-$F255))*$AX255)","v":-83228.366063738707},{"$f":"IF($R255-$F255=0,AN255+$AX255/12,AN255+((J255-I255)/($R255-$F255))*$AX255)","v":-77161.784751651561},{"$f":"IF($R255-$F255=0,AO255+$AX255/12,AO255+((K255-J255)/($R255-$F255))*$AX255)","v":-71095.203439564473},{"$f":"IF($R255-$F255=0,AP255+$AX255/12,AP255+((L255-K255)/($R255-$F255))*$AX255)","v":-65028.622127477327},{"$f":"IF($R255-$F255=0,AQ255+$AX255/12,AQ255+((M255-L255)/($R255-$F255))*$AX255)","v":-58962.040815390239},{"$f":"IF($R255-$F255=0,AR255+$AX255/12,AR255+((N255-M255)/($R255-$F255))*$AX255)","v":-52895.459503303064},{"$f":"IF($R255-$F255=0,AS255+$AX255/12,AS255+((O255-N255)/($R255-$F255))*$AX255)","v":-46828.878191215932},{"$f":"IF($R255-$F255=0,AT255+$AX255/12,AT255+((P255-O255)/($R255-$F255))*$AX255)","v":-40762.296879128829},{"$f":"IF($R255-$F255=0,AU255+$AX255/12,AU255+((Q255-P255)/($R255-$F255))*$AX255)","v":-34695.715567041712},{"$f":"IF($R255-$F255=0,AV255+$AX255/12,AV255+((R255-Q255)/($R255-$F255))*$AX255)","v":-28629.110000000059},{"$f":"'190_255_282 FORECAST'!H54-'190_255_282 FORECAST'!G54","v":72799},{"$f":"+AW255-AK255","v":72799},null,{"$f":"SUM(BA251:BA254)","v":-65028.621116854243}]
[241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[242,282000,"Accum Deferred Income Taxes - Federal"]
[243,null,null,"Production",null,{"$f":"'Rate Base'!S256","v":-1773585.33},{"$f":"'Rate Base'!T256","v":-1764032.42},{"$f":"'Rate Base'!U256","v":-1754423.62},{"$f":"'Rate Base'!V256","v":-1745027.76},{"$f":"'Rate Base'!W256","v":-1735310.71},{"$f":"'Rate Base'!X256","v":-1726168.69},{"$f":"'Rate Base'!Y256","v":-1717187.46},{"$f":"'Rate Base'!Z256","v":-1708223.92},{"$f":"'Rate Base'!AA256","v":-1718308.81},{"$f":"'Rate Base'!AB256","v":-1711688.08},{"$f":"'Rate Base'!AC256","v":-1705841.9500000002},{"$f":"'Rate Base'!AD256","v":-1986234.1600000001},{"$f":"'Rate Base'!AE256","v":-1247543.3799999999},null,{"$f":"((F258/2)+SUM(G258:Q258)+(R258/2))/12","v":-1731917.6612500001},{"$f":"+R258","v":-1247543.3799999999},-1175632.1000000001,-1102083.78,-1029516.94,{"$f":"(X258/X262)*Y262","v":-1029566.1777851883},-1030146.9719800749,-1030483.8902159543,-1030720.2372186693,-1029284.1183833828,-1043307.1549585186,-1043021.7868998828,-1037081.9028996431,-1105617.7988382203,null,null,{"$f":"((U258/2)+SUM(V258:AF258)+(AG258/2))/12","v":-1063118.8041467019},{"$f":"AG258","v":-1105617.7988382203},{"$f":"(AK258/AK262)*AL262","v":-1105308.2938232017},{"$f":"(AL258/AL262)*AM262","v":-1105136.5765436201},-1105692.2801258003,-1105753.6628074094,-1106477.7145698678,-1106897.7364031447,-1107192.3802983041,-1105402.0311816235,-1122883.9627102686,-1122528.2063207873,-1115123.2020748167,-1200564.0289337407,null,null,null,{"$f":"((AK258/2)+SUM(AL258:AV258)+(AW258/2))/12","v":-1113457.2467287355}]
[244,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S257","v":-11215981.322448025},{"$f":"'Rate Base'!T257","v":-11311809.588980975},{"$f":"'Rate Base'!U257","v":-11309781.057389975},{"$f":"'Rate Base'!V257","v":-11319777.347348975},{"$f":"'Rate Base'!W257","v":-11221425.791184027},{"$f":"'Rate Base'!X257","v":-11300944.223712018},{"$f":"'Rate Base'!Y257","v":-11342093.830574976},{"$f":"'Rate Base'!Z257","v":-11414679.756744042},{"$f":"'Rate Base'!AA257","v":-11584309.969341984},{"$f":"'Rate Base'!AB257","v":-11572981.42811198},{"$f":"'Rate Base'!AC257","v":-11670274.08308297},{"$f":"'Rate Base'!AD257","v":-11223834.491771998},{"$f":"'Rate Base'!AE257","v":-12674816.449712997},null,{"$f":"((F259/2)+SUM(G259:Q259)+(R259/2))/12","v":-11434775.871193701},{"$f":"+R259","v":-12674816.449712997},-12600926.692056019,-14915464.203254994,-12792807.626873981,{"$f":"(X259/X262)*Y262","v":-12793419.457033753},-12800636.42269727,-12804822.97855675,-12807759.833329553,-12789914.578652006,-12964165.241540885,-12960619.249692529,-12886810.077265495,-13738439.126009144,null,null,{"$f":"((U259/2)+SUM(V259:AF259)+(AG259/2))/12","v":-13026997.845734527},{"$f":"AG259","v":-13738439.126009144},{"$f":"(AK259/AK262)*AL262","v":-13734593.207634371},{"$f":"(AL259/AL262)*AM262","v":-13732459.443692714},-13739364.632668426,-13740127.375666562,-13749124.464057382,-13754343.667650279,-13758004.921314748,-13735757.990793487,-13952988.983604677,-13948568.344297212,-13856553.544817673,-14918243.759926969,null,null,null,{"$f":"((AK259/2)+SUM(AL259:AV259)+(AW259/2))/12","v":-13835852.334930466}]
[245,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S258","v":-322592986.60755199},{"$f":"'Rate Base'!T258","v":-322369889.20101899},{"$f":"'Rate Base'!U258","v":-322312079.04260999},{"$f":"'Rate Base'!V258","v":-322596958.56265098},{"$f":"'Rate Base'!W258","v":-322749579.89881605},{"$f":"'Rate Base'!X258","v":-323046518.01628798},{"$f":"'Rate Base'!Y258","v":-323232945.41942501},{"$f":"'Rate Base'!Z258","v":-323326662.08325595},{"$f":"'Rate Base'!AA258","v":-322257475.89065802},{"$f":"'Rate Base'!AB258","v":-330822918.81188804},{"$f":"'Rate Base'!AC258","v":-330566502.54691708},{"$f":"'Rate Base'!AD258","v":-325828252.34822798},{"$f":"'Rate Base'!AE258","v":-367950302.16028696},null,{"$f":"((F260/2)+SUM(G260:Q260)+(R260/2))/12","v":-326198452.18380624},{"$f":"+R260","v":-367950302.16028696},-371573667.57794398,-372499190.42674506,-378424550.99312603,{"$f":"(X260/X262)*Y262","v":-378442649.56540579},-378656134.91361129,-378779977.58892858,-378866852.80671853,-378338971.61865759,-383493487.40496993,-383388593.27913165,-381205241.21525794,-406397313.96295619,null,null,{"$f":"((U260/2)+SUM(V260:AF260)+(AG260/2))/12","v":-379236927.12100983},{"$f":"AG260","v":-406397313.96295619},{"$f":"(AK260/AK262)*AL262","v":-406283547.69861621},{"$f":"(AL260/AL262)*AM262","v":-406220428.74262953},-406424691.41223824,-406447254.14318925,-406713397.3725605,-406867786.8415333,-406976090.53173643,-406318003.19555253,-412743921.82999486,-412613154.72289664,-409891261.28141165,-441297161.74242765,null,null,null,{"$f":"((AK260/2)+SUM(AL260:AV260)+(AW260/2))/12","v":-409278897.96875423}]
[246,null,null,"General",null,{"$f":"'Rate Base'!S259","v":-11473255.470000001},{"$f":"'Rate Base'!T259","v":-11458926.119999999},{"$f":"'Rate Base'!U259","v":-11444512.91},{"$f":"'Rate Base'!V259","v":-11430419.109999999},{"$f":"'Rate Base'!W259","v":-11415843.529999999},{"$f":"'Rate Base'!X259","v":-11402130.5},{"$f":"'Rate Base'!Y259","v":-11388658.66},{"$f":"'Rate Base'!Z259","v":-11375213.359999999},{"$f":"'Rate Base'!AA259","v":-11390340.699999999},{"$f":"'Rate Base'!AB259","v":-11380409.6},{"$f":"'Rate Base'!AC259","v":-11371640.390000001},{"$f":"'Rate Base'!AD259","v":-12659593.470000001},{"$f":"'Rate Base'!AE259","v":-11551557.289999999},null,{"$f":"((F261/2)+SUM(G261:Q261)+(R261/2))/12","v":-11519174.560833333},{"$f":"+R261","v":-11551557.289999999},-11443690.369999999,-11333367.890000001,-11224517.640000001,{"$f":"(X261/X262)*Y262","v":-11225054.464958318},{"$f":"(Y261/Y262)*Z262","v":-11231386.691687597},{"$f":"(Z261/Z262)*AA262","v":-11235060.011217304},{"$f":"(AA261/AA262)*AB262","v":-11237636.832440989},{"$f":"(AB261/AB262)*AC262","v":-11221979.255014619},{"$f":"(AC261/AC262)*AD262","v":-11374868.260807935},{"$f":"(AD261/AD262)*AE262","v":-11371756.977560813},{"$f":"(AE261/AE262)*AF262","v":-11306996.185241802},{"$f":"(AF261/AF262)*AG262","v":-12054222.717459682},null,null,{"$f":"((U261/2)+SUM(V261:AF261)+(AG261/2))/12","v":-11334100.381888269},{"$f":"AG261","v":-12054222.717459682},{"$f":"(AK261/AK262)*AL262","v":-12050848.276140878},{"$f":"(AL261/AL262)*AM262","v":-12048976.093606655},{"$f":"(AM261/AM262)*AN262","v":-12055034.764832396},{"$f":"(AN261/AN262)*AO262","v":-12055704.001991827},{"$f":"(AO261/AO262)*AP262","v":-12063598.123462025},{"$f":"(AP261/AP262)*AQ262","v":-12068177.496849313},{"$f":"(AQ261/AQ262)*AR262","v":-12071389.911789019},{"$f":"(AR261/AR262)*AS262","v":-12051870.266738845},{"$f":"(AS261/AS262)*AT262","v":-12242470.577623041},{"$f":"(AT261/AT262)*AU262","v":-12238591.871295707},{"$f":"(AU261/AU262)*AV262","v":-12157857.307779761},{"$f":"(AV261/AV262)*AW262","v":-13089393.284501212},null,null,null,{"$f":"((AK261/2)+SUM(AL261:AV261)+(AW261/2))/12","v":-12139693.891090825}]
[247,null,null,"Total",null,{"$f":"SUM(F258:F261)","v":-347055808.73000002},-346904657.32999998,-346820796.63,-347092182.77999997,-347122159.93000007,-347475761.43000001,-347680885.37,-347824779.12,-346950435.37,-355487997.92000002,-355314258.97000003,-351697914.47000003,-393424219.27999997,null,{"$f":"SUM(T258:T261)","v":-350884320.27708328},{"$f":"+R262","v":-393424219.27999997},-396793916.74000001,-399850106.30000001,-403471393.19999999,{"$f":"IF($R262-$I262=0,X262+$AH262/9,X262+((J262-I262)/($R262-$I262))*$AH262)","v":-403490689.66518301},{"$f":"IF($R262-$I262=0,Y262+$AH262/9,Y262+((K262-J262)/($R262-$I262))*$AH262)","v":-403718304.99997622},{"$f":"IF($R262-$I262=0,Z262+$AH262/9,Z262+((L262-K262)/($R262-$I262))*$AH262)","v":-403850344.46891856},{"$f":"IF($R262-$I262=0,AA262+$AH262/9,AA262+((M262-L262)/($R262-$I262))*$AH262)","v":-403942969.70970774},{"$f":"IF($R262-$I262=0,AB262+$AH262/9,AB262+((N262-M262)/($R262-$I262))*$AH262)","v":-403380149.57070762},{"$f":"IF($R262-$I262=0,AC262+$AH262/9,AC262+((O262-N262)/($R262-$I262))*$AH262)","v":-408875828.06227726},{"$f":"IF($R262-$I262=0,AD262+$AH262/9,AD262+((P262-O262)/($R262-$I262))*$AH262)","v":-408763991.29328483},{"$f":"IF($R262-$I262=0,AE262+$AH262/9,AE262+((Q262-P262)/($R262-$I262))*$AH262)","v":-406436129.38066483},{"$f":"IF($R262-$I262=0,AF262+$AH262/9,AF262+((R262-Q262)/($R262-$I262))*$AH262)","v":-433295593.60526317},{"$f":"('190_255_282 FORECAST'!G32-'190_255_282 FORECAST'!D32)-(X262-U262)","v":-29824200.405263186},{"$f":"+AG262-U262","v":-39871374.325263202},{"$f":"SUM(AJ258:AJ261)","v":-404661144.15277934},{"$f":"AG262","v":-433295593.60526317},{"$f":"IF($R262-$F262=0,AK262+$AX262/12,AK262+((G262-F262)/($R262-$F262))*$AX262)","v":-433174297.47621459},{"$f":"IF($R262-$F262=0,AL262+$AX262/12,AL262+((H262-G262)/($R262-$F262))*$AX262)","v":-433107000.85647243},{"$f":"IF($R262-$F262=0,AM262+$AX262/12,AM262+((I262-H262)/($R262-$F262))*$AX262)","v":-433324783.08986479},{"$f":"IF($R262-$F262=0,AN262+$AX262/12,AN262+((J262-I262)/($R262-$F262))*$AX262)","v":-433348839.18365496},{"$f":"IF($R262-$F262=0,AO262+$AX262/12,AO262+((K262-J262)/($R262-$F262))*$AX262)","v":-433632597.67464972},{"$f":"IF($R262-$F262=0,AP262+$AX262/12,AP262+((L262-K262)/($R262-$F262))*$AX262)","v":-433797205.74243593},{"$f":"IF($R262-$F262=0,AQ262+$AX262/12,AQ262+((M262-L262)/($R262-$F262))*$AX262)","v":-433912677.74513835},{"$f":"IF($R262-$F262=0,AR262+$AX262/12,AR262+((N262-M262)/($R262-$F262))*$AX262)","v":-433211033.48426628},{"$f":"IF($R262-$F262=0,AS262+$AX262/12,AS262+((O262-N262)/($R262-$F262))*$AX262)","v":-440062265.35393262},{"$f":"IF($R262-$F262=0,AT262+$AX262/12,AT262+((P262-O262)/($R262-$F262))*$AX262)","v":-439922843.14481014},{"$f":"IF($R262-$F262=0,AU262+$AX262/12,AU262+((Q262-P262)/($R262-$F262))*$AX262)","v":-437020795.33608371},{"$f":"IF($R262-$F262=0,AV262+$AX262/12,AV262+((R262-Q262)/($R262-$F262))*$AX262)","v":-470505362.8157894},{"$f":"'190_255_282 FORECAST'!H32-'190_255_282 FORECAST'!$G$32","v":-37209769.210526288},{"$f":"+AW262-AK262","v":-37209769.210526228},null,{"$f":"SUM(BA258:BA261)","v":-436367901.44150424}]
[248]
[249,282100,"Accum Deferred Income Taxes - State"]
[{"$f":"+A264+1","v":250},null,null,"Production",null,{"$f":"'Rate Base'!S263","v":-725600.31},{"$f":"'Rate Base'!T263","v":-725600.31},{"$f":"'Rate Base'!U263","v":-725600.31},{"$f":"'Rate Base'!V263","v":-725600.31},{"$f":"'Rate Base'!W263","v":-725600.31},{"$f":"'Rate Base'!X263","v":-725600.31},{"$f":"'Rate Base'!Y263","v":-725600.31},{"$f":"'Rate Base'!Z263","v":-725600.31},{"$f":"'Rate Base'!AA263","v":-725600.31},{"$f":"'Rate Base'!AB263","v":-725600.31},{"$f":"'Rate Base'!AC263","v":-725600.31},{"$f":"'Rate Base'!AD263","v":-700755.31},{"$f":"'Rate Base'!AE263","v":-700755.31},null,{"$f":"((F265/2)+SUM(G265:Q265)+(R265/2))/12","v":-722494.68500000017},{"$f":"+R265","v":-700755.31},-700755.31,-700755.31,-700755.31,{"$f":"(X265/X269)*Y269","v":-700788.50842770422},-701180.10715653084,-701407.27323195373,-701566.62948351412,-700598.33070351009,-700876.77941984253,-700684.37086963083,-705855.97624331468,-752066.0967088351,null,null,{"$f":"((U265/2)+SUM(V265:AF265)+(AG265/2))/12","v":-703469.5507408682},{"$f":"AG265","v":-752066.0967088351},{"$f":"(AK265/AK269)*AL269","v":-751858.91877781157},{"$f":"(AL265/AL269)*AM269","v":-751743.97381489736},-752115.95343046449,-752157.04207383411,-752641.71142794064,-752922.86769057717,-753120.09788013366,-751921.66512297734,-752266.29228737333,-752028.1543137515,-758428.88662375452,-815621.69035504619,null,null,null,{"$f":"((AK265/2)+SUM(AL265:AV265)+(AW265/2))/12","v":-755420.78808128799}]
[251,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S264","v":0},{"$f":"'Rate Base'!T264","v":0},{"$f":"'Rate Base'!U264","v":0},{"$f":"'Rate Base'!V264","v":0},{"$f":"'Rate Base'!W264","v":0},{"$f":"'Rate Base'!X264","v":0},{"$f":"'Rate Base'!Y264","v":0},{"$f":"'Rate Base'!Z264","v":0},{"$f":"'Rate Base'!AA264","v":0},{"$f":"'Rate Base'!AB264","v":0},{"$f":"'Rate Base'!AC264","v":0},{"$f":"'Rate Base'!AD264","v":0},{"$f":"'Rate Base'!AE264","v":0},null,{"$f":"((F266/2)+SUM(G266:Q266)+(R266/2))/12","v":0},{"$f":"+R266","v":0},0,0,0,{"$f":"(X266/X269)*Y269","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"((U266/2)+SUM(V266:AF266)+(AG266/2))/12","v":0},{"$f":"AG266","v":0},{"$f":"(AK266/AK269)*AL269","v":0},{"$f":"(AL266/AL269)*AM269","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK266/2)+SUM(AL266:AV266)+(AW266/2))/12","v":0}]
[252,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S265","v":-28724411.84},{"$f":"'Rate Base'!T265","v":-28711456.010000002},{"$f":"'Rate Base'!U265","v":-28704267.949999999},{"$f":"'Rate Base'!V265","v":-28727529.620000001},{"$f":"'Rate Base'!W265","v":-28730099.09},{"$f":"'Rate Base'!X265","v":-28760407.789999999},{"$f":"'Rate Base'!Y265","v":-28777989.84},{"$f":"'Rate Base'!Z265","v":-28790323.59},{"$f":"'Rate Base'!AA265","v":-28715379.84},{"$f":"'Rate Base'!AB265","v":-28736931.030000001},{"$f":"'Rate Base'!AC265","v":-28722039.120000001},{"$f":"'Rate Base'!AD265","v":-29110073.620000001},{"$f":"'Rate Base'!AE265","v":-32686614.029999997},null,{"$f":"((F267/2)+SUM(G267:Q267)+(R267/2))/12","v":-28932667.536249999},{"$f":"+R267","v":-32686614.029999997},-32956877.669999998,-33218836.77,-33529232.790000003,{"$f":"(X267/X269)*Y269","v":-33530821.244336162},-33549558.176831324,-33560427.454760656,-33568052.217325933,-33521721.758260231,-33535044.770867851,-33525838.545843553,-33773285.775993347,-35984314.168118373,null,null,{"$f":"((U267/2)+SUM(V267:AF267)+(AG267/2))/12","v":-33550430.106106516},{"$f":"AG267","v":-35984314.168118373},{"$f":"(AK267/AK269)*AL269","v":-35974401.268452674},{"$f":"(AL267/AL269)*AM269","v":-35968901.465076819},-35986699.676443189,-35988665.65610671,-36011855.764505632,-36025308.325828791,-36034745.253162034,-35977403.510153539,-35993892.98123695,-35982498.727865249,-36288756.333888337,-39025276.204453804,null,null,null,{"$f":"((AK267/2)+SUM(AL267:AV267)+(AW267/2))/12","v":-36144827.01241716}]
[253,null,null,"General",null,{"$f":"'Rate Base'!S266","v":-898919.35},{"$f":"'Rate Base'!T266","v":-898919.35},{"$f":"'Rate Base'!U266","v":-898919.35},{"$f":"'Rate Base'!V266","v":-898919.35},{"$f":"'Rate Base'!W266","v":-898919.35},{"$f":"'Rate Base'!X266","v":-898919.35},{"$f":"'Rate Base'!Y266","v":-898919.35},{"$f":"'Rate Base'!Z266","v":-898919.35},{"$f":"'Rate Base'!AA266","v":-898919.35},{"$f":"'Rate Base'!AB266","v":-898919.35},{"$f":"'Rate Base'!AC266","v":-898919.35},{"$f":"'Rate Base'!AD266","v":-935998.35},{"$f":"'Rate Base'!AE266","v":-935998.35},null,{"$f":"((F268/2)+SUM(G268:Q268)+(R268/2))/12","v":-903554.22499999998},{"$f":"+R268","v":-935998.35},-935998.35,-935998.35,-935998.35,{"$f":"(X268/X269)*Y269","v":-936042.69311536453},{"$f":"(Y268/Y269)*Z269","v":-936565.75124822964},{"$f":"(Z268/Z269)*AA269","v":-936869.17680739064},{"$f":"(AA268/AA269)*AB269","v":-937082.02883490175},{"$f":"(AB268/AB269)*AC269","v":-935788.67286962073},{"$f":"(AC268/AC269)*AD269","v":-936160.59661436814},{"$f":"(AD268/AD269)*AE269","v":-935903.59665596043},{"$f":"(AE268/AE269)*AF269","v":-942811.30613392242},{"$f":"(AF268/AF269)*AG269","v":-1004534.1299096398},null,null,{"$f":"((U268/2)+SUM(V268:AF268)+(AG268/2))/12","v":-939623.75935288146},{"$f":"AG268","v":-1004534.1299096398},{"$f":"(AK268/AK269)*AL269","v":-1004257.4025001902},{"$f":"(AL268/AL269)*AM269","v":-1004103.8705981222},{"$f":"(AM268/AM269)*AN269","v":-1004600.7234958968},{"$f":"(AN268/AN269)*AO269","v":-1004655.6055664982},{"$f":"(AO268/AO269)*AP269","v":-1005302.9780648091},{"$f":"(AP268/AP269)*AQ269","v":-1005678.518277155},{"$f":"(AQ268/AQ269)*AR269","v":-1005941.9584956744},{"$f":"(AR268/AR269)*AS269","v":-1004341.2127470847},{"$f":"(AS268/AS269)*AT269","v":-1004801.5309960321},{"$f":"(AT268/AT269)*AU269","v":-1004483.4502805504},{"$f":"(AU268/AU269)*AV269","v":-1013032.9036995398},{"$f":"(AV268/AV269)*AW269","v":-1089425.2894017086},null,null,null,{"$f":"((AK268/2)+SUM(AL268:AV268)+(AW268/2))/12","v":-1009014.9886981024}]
[254,null,null,"Total",null,{"$f":"SUM(F265:F268)","v":-30348931.5},-30335975.670000002,-30328787.609999999,-30352049.280000001,-30354618.75,-30384927.449999999,-30402509.5,-30414843.25,-30339899.5,-30361450.690000001,-30346558.780000001,-30746827.280000001,-34323367.689999998,null,{"$f":"SUM(T265:T268)","v":-30558716.446249999},{"$f":"+R269","v":-34323367.689999998},-34593631.329999998,-34855590.43,-35165986.450000003,{"$f":"IF($R269-$I269=0,X269+$AH269/9,X269+((J269-I269)/($R269-$I269))*$AH269)","v":-35167652.445879228},{"$f":"IF($R269-$I269=0,Y269+$AH269/9,Y269+((K269-J269)/($R269-$I269))*$AH269)","v":-35187304.035236083},{"$f":"IF($R269-$I269=0,Z269+$AH269/9,Z269+((L269-K269)/($R269-$I269))*$AH269)","v":-35198703.904799998},{"$f":"IF($R269-$I269=0,AA269+$AH269/9,AA269+((M269-L269)/($R269-$I269))*$AH269)","v":-35206700.875644349},{"$f":"IF($R269-$I269=0,AB269+$AH269/9,AB269+((N269-M269)/($R269-$I269))*$AH269)","v":-35158108.761833362},{"$f":"IF($R269-$I269=0,AC269+$AH269/9,AC269+((O269-N269)/($R269-$I269))*$AH269)","v":-35172082.146902062},{"$f":"IF($R269-$I269=0,AD269+$AH269/9,AD269+((P269-O269)/($R269-$I269))*$AH269)","v":-35162426.513369143},{"$f":"IF($R269-$I269=0,AE269+$AH269/9,AE269+((Q269-P269)/($R269-$I269))*$AH269)","v":-35421953.058370583},{"$f":"IF($R269-$I269=0,AF269+$AH269/9,AF269+((R269-Q269)/($R269-$I269))*$AH269)","v":-37740914.394736849},{"$f":"('190_255_282 FORECAST'!G39-'190_255_282 FORECAST'!D39)-(X269-U269)","v":-2574927.9447368383},{"$f":"+AG269-U269","v":-3417546.7047368512},{"$f":"SUM(AJ265:AJ268)","v":-35193523.416200265},{"$f":"AG269","v":-37740914.394736849},{"$f":"IF($R269-$F269=0,AK269+$AX269/12,AK269+((G269-F269)/($R269-$F269))*$AX269)","v":-37730517.589730673},{"$f":"IF($R269-$F269=0,AL269+$AX269/12,AL269+((H269-G269)/($R269-$F269))*$AX269)","v":-37724749.309489831},{"$f":"IF($R269-$F269=0,AM269+$AX269/12,AM269+((I269-H269)/($R269-$F269))*$AX269)","v":-37743416.353369541},{"$f":"IF($R269-$F269=0,AN269+$AX269/12,AN269+((J269-I269)/($R269-$F269))*$AX269)","v":-37745478.303747036},{"$f":"IF($R269-$F269=0,AO269+$AX269/12,AO269+((K269-J269)/($R269-$F269))*$AX269)","v":-37769800.453998372},{"$f":"IF($R269-$F269=0,AP269+$AX269/12,AP269+((L269-K269)/($R269-$F269))*$AX269)","v":-37783909.711796515},{"$f":"IF($R269-$F269=0,AQ269+$AX269/12,AQ269+((M269-L269)/($R269-$F269))*$AX269)","v":-37793807.309537835},{"$f":"IF($R269-$F269=0,AR269+$AX269/12,AR269+((N269-M269)/($R269-$F269))*$AX269)","v":-37733666.3880236},{"$f":"IF($R269-$F269=0,AS269+$AX269/12,AS269+((O269-N269)/($R269-$F269))*$AX269)","v":-37750960.804520354},{"$f":"IF($R269-$F269=0,AT269+$AX269/12,AT269+((P269-O269)/($R269-$F269))*$AX269)","v":-37739010.332459547},{"$f":"IF($R269-$F269=0,AU269+$AX269/12,AU269+((Q269-P269)/($R269-$F269))*$AX269)","v":-38060218.124211624},{"$f":"IF($R269-$F269=0,AV269+$AX269/12,AV269+((R269-Q269)/($R269-$F269))*$AX269)","v":-40930323.184210546},{"$f":"'190_255_282 FORECAST'!$H$39-'190_255_282 FORECAST'!$G$39","v":-3189408.7894736901},{"$f":"+AW269-AK269","v":-3189408.7894736975},null,{"$f":"SUM(BA265:BA268)","v":-37909262.789196551}]
[255]
[256,"282_108_008","Accum Deferred IncomeTaxes - Sec 29 Cr","Deferred Fed & State Taxes-QRS Transf"]
[257,null,"General",null,null,0,{"$f":"+F272","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"((F272/2)+SUM(G272:Q272)+(R272/2))/12","v":0},null,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"+AH269+AH262+AH234+AH227","v":-32399128.350000024},null,{"$f":"((U272/2)+SUM(V272:AF272)+(AG272/2))/12","v":0},{"$f":"AG272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AX269+AX262+AX234+AX227","v":-40399177.999999978},null,null,{"$f":"((AK272/2)+SUM(AL272:AV272)+(AW272/2))/12","v":0}]
[258,null,"Total",null,null,{"$f":"SUM(F272)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q271:Q272)","v":0},{"$f":"SUM(R271:R272)","v":0},null,{"$f":"+T272","v":0},null,0,0,0,{"$f":"IF($R273-$F273=0,X273+$AH273/12,X273+((J273-I273)/($R273-$F273))*$AH273)","v":0},{"$f":"IF($R273-$F273=0,Y273+$AH273/12,Y273+((K273-J273)/($R273-$F273))*$AH273)","v":0},{"$f":"IF($R273-$F273=0,Z273+$AH273/12,Z273+((L273-K273)/($R273-$F273))*$AH273)","v":0},{"$f":"IF($R273-$F273=0,AA273+$AH273/12,AA273+((M273-L273)/($R273-$F273))*$AH273)","v":0},{"$f":"IF($R273-$F273=0,AB273+$AH273/12,AB273+((N273-M273)/($R273-$F273))*$AH273)","v":0},{"$f":"IF($R273-$F273=0,AC273+$AH273/12,AC273+((O273-N273)/($R273-$F273))*$AH273)","v":0},{"$f":"IF($R273-$F273=0,AD273+$AH273/12,AD273+((P273-O273)/($R273-$F273))*$AH273)","v":0},{"$f":"IF($R273-$F273=0,AE273+$AH273/12,AE273+((Q273-P273)/($R273-$F273))*$AH273)","v":0},{"$f":"IF($R273-$F273=0,AF273+$AH273/12,AF273+((R273-Q273)/($R273-$F273))*$AH273)","v":0},null,null,{"$f":"+AJ272","v":0},{"$f":"AG273","v":0},{"$f":"IF($R273-$F273=0,AK273+$AX273/12,AK273+((G273-F273)/($R273-$F273))*$AX273)","v":0},{"$f":"IF($R273-$F273=0,AL273+$AX273/12,AL273+((H273-G273)/($R273-$F273))*$AX273)","v":0},{"$f":"IF($R273-$F273=0,AM273+$AX273/12,AM273+((I273-H273)/($R273-$F273))*$AX273)","v":0},{"$f":"IF($R273-$F273=0,AN273+$AX273/12,AN273+((J273-I273)/($R273-$F273))*$AX273)","v":0},{"$f":"IF($R273-$F273=0,AO273+$AX273/12,AO273+((K273-J273)/($R273-$F273))*$AX273)","v":0},{"$f":"IF($R273-$F273=0,AP273+$AX273/12,AP273+((L273-K273)/($R273-$F273))*$AX273)","v":0},{"$f":"IF($R273-$F273=0,AQ273+$AX273/12,AQ273+((M273-L273)/($R273-$F273))*$AX273)","v":0},{"$f":"IF($R273-$F273=0,AR273+$AX273/12,AR273+((N273-M273)/($R273-$F273))*$AX273)","v":0},{"$f":"IF($R273-$F273=0,AS273+$AX273/12,AS273+((O273-N273)/($R273-$F273))*$AX273)","v":0},{"$f":"IF($R273-$F273=0,AT273+$AX273/12,AT273+((P273-O273)/($R273-$F273))*$AX273)","v":0},{"$f":"IF($R273-$F273=0,AU273+$AX273/12,AU273+((Q273-P273)/($R273-$F273))*$AX273)","v":0},{"$f":"IF($R273-$F273=0,AV273+$AX273/12,AV273+((R273-Q273)/($R273-$F273))*$AX273)","v":0},null,null,null,{"$f":"+BA272","v":0}]
[259]
[260,"System Working Capital (W/O WC Cash)"]
[261,null,"Production",null,null,{"$f":"F215+F223+F230+F251+F258+F265","v":37821434.379999995},27754483.889999997,12412177.269999998,6972571.4700000007,4024268.36,9157456.3100000005,23652235.129999999,39407497.749999993,52623287.929999992,66459606.329999998,65691515.11999999,48186902.359999999,41915055.409999996,null,{"$f":"T215+T223+T230+T251+T258+T265","v":41407320.205833331},{"$f":"H215+H223+H230+H251+H258+H265","v":12412177.269999998},{"$f":"V215+V223+V230+V251+V258+V265","v":29650466.099999998},19381446.419999998,5427831.3399999999,{"$f":"Y215+Y223+Y230+Y251+Y258+Y265","v":2272902.6901953779},7736336.4046142967,23184172.473834634,39976459.471698008,54083598.947338715,68817989.063922539,67992871.675590485,49597873.315742247,42006407.01164937,null,{"$f":"AI215+AI223+AI230+AI251+AI258+AI265","v":736.80719642888027},{"$f":"AJ215+AJ223+AJ230+AJ251+AJ258+AJ265","v":34173556.592813425},{"$f":"AG276","v":42006407.01164937},{"$f":"AL215+AL223+AL230+AL251+AL258+AL265","v":42006969.753312401},42007302.474271886,42006420.849791132,42006364.437183142,42005201.774783567,42004546.655404642,42004100.840036921,42007135.680627741,41989355.180651695,41989995.13373179,41991045.464384742,41848457.892695665,null,{"$f":"AY215+AY223+AY230+AY251+AY258+AY265","v":0},null,{"$f":"BA215+BA223+BA230+BA251+BA258+BA265","v":41995489.224696025}]
[262,null,"Distribution - Wyoming",null,null,{"$f":"F210+F224+F231+F237+F242+F252+F259+F266","v":-11612868.191392675},-11645550.60860182,-11625746.687878605,-11775455.224781234,-11512846.747669514,-11581049.671957918,-11942477.959192082,-11757360.979008015,-11970833.900567906,-12069015.108964885,-12062430.111707503,-11704153.233365327,-12994485.949441124,null,{"$f":"T210+T224+T231+T237+T242+T252+T259+T266","v":-11829216.442009307},{"$f":"H210+H224+H231+H237+H242+H252+H259+H266","v":-11625746.687878605},{"$f":"V210+V224+V231+V237+V242+V252+V259+V266","v":-12872811.678595569},-15211070.621650325,-13080079.202059217,{"$f":"Y210+Y224+Y231+Y237+Y242+Y252+Y259+Y266","v":-12840998.558422999},-12835843.182969239,-13068357.366279369,-12875376.269899793,-12896448.008736853,-13194908.664699972,-13075057.681227561,-12994385.640240956,-13915647.669719661,null,{"$f":"AI210+AI224+AI231+AI237+AI242+AI252+AI259+AI266","v":3771.4413362979353},{"$f":"AJ210+AJ224+AJ231+AJ237+AJ242+AJ252+AJ259+AJ266","v":-13200033.640363522},{"$f":"AG277","v":-13915647.669719661},{"$f":"AL210+AL224+AL231+AL237+AL242+AL252+AL259+AL266","v":-13790885.138423841},-13800142.970745809,-13887803.146998921,-13621062.142223213,-13616411.08550385,-13885107.160730237,-13650441.93671803,-13665728.11287749,-14031404.912549937,-13881527.637253938,-13780438.312535429,-14906259.655071607,null,{"$f":"AY210+AY224+AY231+AY237+AY242+AY252+AY259+AY266","v":0},null,{"$f":"BA210+BA224+BA231+BA237+BA242+BA252+BA259+BA266","v":-13835158.851579696}]
[263,null,"Distribution - Utah",null,null,-365751886.50860733,-360817616.39139813,-359980158.28212136,-367752119.28521872,-359475614.35233051,-359261448.95804209,-367937624.4208079,-359786990.69099194,-359977532.07943207,-373425151.95103514,-367980952.39829254,-366709790.35663468,-414415539.77055883,null,{"$f":"T211+T225+T232+T238+T243+T253+T260+T267","v":-366099059.35882396},{"$f":"H211+H225+H232+H238+H243+H253+H260+H267","v":-359980158.28212136},{"$f":"V211+V225+V232+V238+V243+V253+V260+V267","v":-415874013.01140445},-417768905.3383497,-424628720.82794082,-417287376.63760114,-417034779.09255117,-424403254.03373629,-417799826.3193512,-418624859.57630718,-427723500.83976853,-423565083.86199629,-421294956.3105039,-450691261.44588703,null,{"$f":"AI211+AI225+AI232+AI238+AI243+AI253+AI260+AI267","v":107679.78014070302},{"$f":"AJ211+AJ225+AJ232+AJ238+AJ243+AJ253+AJ260+AJ267","v":-421546556.37147778},{"$f":"AG278","v":-450691261.44588703},-446397250.73856044,-446675008.75985652,-450046611.55733693,-441695233.36552274,-441452486.76880115,-450135070.59842843,-442007719.20662826,-442640333.68335056,-453896564.96372676,-448646334.70171165,-445815090.18338662,-481749351.56410939,null,{"$f":"AY211+AY225+AY232+AY238+AY243+AY253+AY260+AY267","v":0},null,{"$f":"BA211+BA225+BA232+BA238+BA243+BA253+BA260+BA267","v":-447969000.91935897}]
[264,null,"General",null,null,{"$f":"F219+F226+F233+F247+F254+F261+F268+F272","v":-8834209.2400000002},-9065477.2999999989,-9575021.9199999999,-10106786.799999999,-10328777.229999999,-9593087.1399999987,-8161739.8799999999,-8685892.9799999986,-9303742.129999999,-9651407.7799999993,-9352627.4100000001,-10212513.700000001,-8664034.0599999987,null,{"$f":"T219+T226+T233+T247+T254+T261+T268+T272","v":-9398849.6599999983},{"$f":"H219+H226+H233+H247+H254+H261+H268+H272","v":-9575021.9199999999},{"$f":"V219+V226+V233+V247+V254+V261+V268+V272","v":-9019378.9499999993},-9217291.1799999997,-9474455.8800000008,{"$f":"Y219+Y226+Y233+Y247+Y254+Y261+Y268+Y272","v":-10174628.515723189},-9459512.8682348393,-8045620.3209732138,-8586014.5218739174,-9171791.5261317715,-9682655.3333193436,-9389282.0177633204,-8866289.2725717761,-9234801.2960427515,null,{"$f":"AI219+AI226+AI233+AI247+AI254+AI261+AI268+AI272","v":433.97132657011207},{"$f":"AJ219+AJ226+AJ233+AJ247+AJ254+AJ261+AJ268+AJ272","v":-9169694.8387177289},{"$f":"AG279","v":-9234801.2960427515},{"$f":"AL219+AL226+AL233+AL247+AL254+AL261+AL268+AL272","v":-9694349.6082353089},-10000546.274719831,-10373104.419764157,-11073435.229915,-10360021.01480432,-8947121.8593247663,-9488217.4654038027,-10069840.23552585,-10618518.965579806,-10324332.369457802,-9787022.8202816565,-10354529.073514821,null,{"$f":"AY219+AY226+AY233+AY247+AY254+AY261+AY268+AY272","v":0},null,{"$f":"BA219+BA226+BA233+BA247+BA254+BA261+BA268+BA272","v":-10044264.620649256}]
[{"$f":"+A279+1","v":265}]
[266]
[267,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+F273+F269+F262+F255+F248+F244+F239+F234+F227+F220+F212+F216","v":-348377529.56},-353774160.41000003,-368768749.62,-382661789.83999997,-377292969.97000003,-371278129.46000004,-364389607.13,-340822746.89999998,-328628820.18000007,-328685968.50999999,-323704494.80000001,-340439554.92999995,-394159004.37,null,{"$f":"+T273+T269+T262+T255+T248+T244+T239+T234+T227+T220+T212+T216","v":-345919805.255},{"$f":"+H273+H269+H262+H255+H248+H244+H239+H234+H227+H220+H212+H216","v":-368768749.62},{"$f":"+V273+V269+V262+V255+V248+V244+V239+V234+V227+V220+V212+V216","v":-408115737.5399999},-422815820.72000009,-441755424.56999999,{"$f":"+Y273+Y269+Y262+Y255+Y248+Y244+Y239+Y234+Y227+Y220+Y212+Y216","v":-438030101.02155179},-431593798.73914099,-422333059.24715418,-399284757.63942683,-386609500.16383708,-381783075.77386528,-378036551.88539672,-393557757.9075743,-431835303.4000001,null,{"$f":"+AI273+AI269+AI262+AI255+AI248+AI244+AI239+AI234+AI227+AI220+AI212+AI216","v":-37676299.030000053},{"$f":"+AJ273+AJ269+AJ262+AJ255+AJ248+AJ244+AJ239+AJ234+AJ227+AJ220+AJ212+AJ216","v":-409742728.25774562},{"$f":"AG282","v":-431835303.4000001},{"$f":"+AL273+AL269+AL262+AL255+AL248+AL244+AL239+AL234+AL227+AL220+AL212+AL216","v":-427875515.73190713},-428468395.53105032,-432301098.2743088,-424383366.30047774,-423423717.09432578,-430962752.96307874,-423142277.768713,-424368766.35112596,-436557133.66120458,-430862199.57469141,-427391505.85181868,-465161682.39999998,null,{"$f":"+AY273+AY269+AY262+AY255+AY248+AY244+AY239+AY234+AY227+AY220+AY212+AY216","v":-33326378.999999925},null,{"$f":"+BA273+BA269+BA262+BA255+BA248+BA244+BA239+BA234+BA227+BA220+BA212+BA216","v":-429852935.16689187}]
[268]
[269,"RATE BASE (W/O Working Cap. Cash)"]
[270,null,"Production",null,null,{"$f":"F198+F276","v":44191594.719999999},34034651.539999999,18637543.780000001,13130371.459999997,10191146.599999996,15260400.740000006,29656770.810000002,45345403.729999982,58539726.889999993,72345371.409999996,71549385.129999995,54016187.310000002,47668222.799999997,null,{"$f":"T198+T276","v":47442871.984583326},{"$f":"H198+H276","v":18637543.780000001},{"$f":"V198+V276","v":35326774.309999995},24978479.760000005,10956178.300000003,{"$f":"Y198+Y276","v":7365860.9103101436},12461986.357307112,27601119.930347472,44048637.87118046,57739543.325220659,72404819.060817927,71234999.917175189,52462958.182156339,44801096.445812821,null,{"$f":"AI198+AI276","v":-3429940.2686401233},38568001.462285161,{"$f":"AG285","v":44801096.445812821},{"$f":"AL198+AL276","v":44434062.438026421},44060269.211437188,43557534.413270898,43191462.560548425,42881490.617317572,42621102.144148141,42330719.277206771,41984327.91785232,41908245.849140927,41619405.893654875,41303835.815019734,41101401.843436584,null,{"$f":"AY198+AY276","v":-3541745.4834225327},null,{"$f":"BA198+BA276","v":42736975.44018735}]
[271,null,"Distribution - Wyoming",null,null,29635174.54260733,29362678.115398187,29701753.386121403,29625956.669218797,30180190.456330489,30603094.092042103,30835776.95480793,31429110.674991984,30608208.513432086,31707451.14503511,31776021.752292514,32317318.510634668,30800586.344558876,null,{"$f":"T199+T277","v":30697120.059490703},{"$f":"H199+H277","v":29701753.386121403},{"$f":"V199+V277","v":30614914.095404442},28419835.06234967,31665700.251940779,32338625.660822906,32581778.97162443,32388014.576273568,32790294.982180774,33191615.345568504,33002136.663269207,35060128.497092977,35359955.338808939,35746867.861661255,null,6346340.7087172065,34877689.518319272,{"$f":"AG286","v":35746867.861661255},35778498.536856651,35935671.74007763,36377473.421674147,36730929.069123238,36965246.415584728,36725298.133771576,37107930.552281365,37446759.753937073,37172325.360701434,38902774.974722967,39139136.785170272,39094952.925151132,null,{"$f":"AY199+AY277","v":4338697.0488418266},null,{"$f":"BA199+BA277","v":39672263.044010989}]
[272,null,"Distribution - Utah",null,null,961516805.92939258,963697022.03660226,975226377.61587882,985080233.28078175,994416949.35567021,999871243.06995845,998252808.83719206,1005948787.9970086,1016328314.1465681,1014334596.5969652,1075061983.5197077,1086958106.2000651,1065322301.2654409,null,{"$f":"T200+T278","v":1010716331.3544846},{"$f":"H200+H278","v":975226377.61587882},{"$f":"V200+V278","v":1063707884.3845947},1073207118.2576498,1073150050.1580592,1069698441.4839926,1076233569.2122555,1070645214.9259787,1082876859.8825915,1095896321.3694916,1090680319.1401658,1159737772.2952213,1167388222.6121821,1175452064.4789448,null,230726825.99697238,1166310126.7468016,{"$f":"AG287","v":1175452064.4789448},1177972288.5592887,1183604560.3107238,1195544144.0013933,1207949155.5870404,1214175307.0667601,1206902044.9270761,1219380365.2584128,1230463472.0861871,1222389959.6323473,1281672138.0920973,1288190079.1334355,1283880419.549866,null,{"$f":"AY200+AY278","v":139486445.18914342},null,{"$f":"BA200+BA278","v":1298834292.205137}]
[273,null,"General",null,null,86001482.820000097,86220070.420000046,84963959.500000075,84474786.590000063,84153312.229999989,86005277.110000014,89216397.399999991,87835211.26000002,88183613.600000039,88484868.700000077,88816227.690000027,88680572.370000035,99928998.450000018,null,{"$f":"T201+T279","v":87499961.458750024},{"$f":"H201+H279","v":84963959.500000075},{"$f":"V201+V279","v":98633450.300000027},97900484.490000039,99011536.679999992,97752290.043857172,98295454.538100451,95667424.329275221,95558215.874003917,95660032.525968373,96919749.32798928,100521389.89263707,102709257.18675971,124066703.56132163,null,38762957.408690877,99218928.016187727,{"$f":"AG288","v":124066703.56132163},123343097.61429687,122515542.50675881,120896308.27333316,120211155.83398214,120295423.3354959,120932783.49395354,120438575.63122049,120713847.96603572,120678920.57941759,121979903.54327483,122105001.42051494,127170021.94503015,null,{"$f":"AY201+AY279","v":4223046.1611805856},null,{"$f":"BA201+BA279","v":121644076.91262162}]
[274]
[275]
[276,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"F204+F282","v":1121345058.0120003},1113314422.1120005,1108529634.2820005,1112311348.0000007,1118941598.6420007,1131740015.0120006,1147961754.0019999,1170558513.6620007,1193659863.1500001,1206872287.8520005,1267203618.0920002,1261972184.3906999,1243720108.8599997,null,{"$f":"T204+T282","v":1176356284.8573089},{"$f":"H204+H282","v":1108529634.2820005},{"$f":"V204+V282","v":1298534203.9199994},1295704033.3199997,1286574370.1400001,{"$f":"Y204+Y282","v":1207155218.0989828},1079787461.8228595,1099955624.0828459,1255274008.6099567,1282487512.5662494,1293007024.1922421,1366554290.6021264,1357920393.3199072,1380066732.3477407,null,{"$f":"AI204+AI282","v":296927352.81574029},{"$f":"AJ204+AJ282","v":1338974745.7435937},{"$f":"AG291","v":1380066732.3477407},{"$f":"AL204+AL282","v":1228663374.2280929},1216716923.5894842,1218865489.5441198,1408082703.0506945,1231135049.1550577,1238134259.7670076,1419257590.7191217,1430608407.7240126,1422149451.4216075,1484174222.5037503,1490738053.1541405,1491246796.263484,null,{"$f":"AY204+AY282","v":111180063.91574319},null,{"$f":"BA204+BA282","v":1502887607.6019571}]

{"sheet":"101_106 PROJECTION","index":9,"n_rows":245,"n_cols":20,"rows_kept":245,"cut":false,"hidden":false,"merged":[[0,9,0,13],[0,15,0,19],[0,6,0,7]]}
[null,null,null,null,null,null,"2015 Actual",null,null,"2016 Forecast",null,null,null,null,null,"2017 Forecast"]
[null,null,null,null,null,null,null,"Capital Expenditures",null,"Year End ",null,"2015-12-01","Capital Expenditures",null,null,"Year End ",null,"2016-12-01","Capital Expenditures"]
[null,"FERC ACCOUNT",null,null,null,null,"Retirements","Remaining in 106/107",null,"Capital Increase","Retirements","106/107 to close","Remaining in 107","2016 Net Additions",null,"Capital Increase","Retirements","106/107 to close","Remaining in 107","2017 Net Additions"]
[null,null,null,null,null,null,null,"at year-end",null,"2016-12-31",null,null,"at year-end",null,null,"2017-12-31",null,null,"at year-end"]
["101","Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,{"$f":"-Q54","v":-0.2183648846163152},null,null,null,null,null,{"$f":"-Q54","v":-0.2183648846163152}]
[null,"302","Franchises & Consents",null,null,null,0,0,null,null,null,{"$f":"-H6","v":0},{"$f":"$M$5*J6","v":0},{"$f":"SUM(J6:M6)","v":0},null,null,null,{"$f":"-M6","v":0},{"$f":"$S$5*P6","v":0},{"$f":"SUM(P6:S6)","v":0}]
[null,"325","Land & Land Rights",null,null,null,0,0,null,null,null,{"$f":"-H7","v":0},0,0,null,null,null,0,0,0]
[null,"326...9","Structures",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"330","Gas Wells - Construction",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"331","Gas Wells - Equipment",null,null,null,-0.83000000000000007,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"336","Purification Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"337","Other Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"374","Land & Land Rights",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,{"$f":"SUM(P14:S14)","v":0}]
[null,"375","Structures & Improvements",null,null,null,-51680.49,0,null,0,null,0,0,0,null,0,null,0,{"$f":"$S$5*P15","v":0},{"$f":"SUM(P15:S15)","v":0}]
[null,"376","Mains",null,null,null,-2801180.5700000003,-43154565.532000005,null,{"$f":"G63","v":139554540},{"$f":"G16","v":-2801180.5700000003},43154565.532000005,{"$f":"$M$5*J16","v":-30473811.024782944},149434113.93721706,null,{"$f":"H63","v":134817444},{"$f":"K16","v":-2801180.5700000003},30473811.024782944,-29439395.603326537,133050678.85145643]
[null,"377","Compressor Station Equipment",null,null,null,0,-1287.27,null,{"$f":"G64","v":250000},{"$f":"G17","v":0},1287.27,-54591.221154078798,196696.04884592118,null,{"$f":"H64","v":250000},{"$f":"K17","v":0},54591.221154078798,-54591.221154078798,250000]
[null,"378","Measuring & Regulation Station Equip",null,null,null,-561576.21,-5267559.2300000023,null,13320000,-561576.21,5267559.2300000023,{"$f":"$M$5*J18","v":-2908620.2630893183},15117362.756910685,null,{"$f":"H65","v":8000000},-561576.21,2908620.2630893183,-1746919.0769305215,8600124.9761587977]
[null,"380","Services",null,null,null,-155008.83000000002,-1898236.43,null,{"$f":"G66","v":22413005},-155008.83000000002,1898236.43,-4894213.2507298961,19262019.349270105,null,{"$f":"H66","v":24305531},-155008.83000000002,4894213.2507298961,-5307474.4723532721,23737260.948376626]
[null,"381...2","Meters & Meter Installation",null,null,null,-7302894.0899999999,-2055213.32,null,28398843,-7302894.0899999999,2055213.32,-6201310.0749318507,16949852.155068152,null,{"$f":"H67","v":22270417},-7302894.0899999999,6201310.0749318507,-4863077.0385622242,16305755.946369626]
[null,"383...4","House Regulators & Reg Installations",null,null,null,-115347.71,0,null,0,-115347.71,0,0,-115347.71,null,0,-115347.71,0,0,-115347.71]
[null,"387","Other Equipment",null,null,null,-7141.21,0,null,0,-7141.21,0,0,-7141.21,null,0,-7141.21,0,0,-7141.21]
[null,"388","Other Equipment",null,null,null,-13936.4,0,null,0,-13936.4,0,0,-13936.4,null,0,-13936.4,0,0,-13936.4]
[null,"389","Land & Land Rights",null,null,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0]
[null,"390","Structures & Improvements",null,null,null,-705199.79,-4950025.9300000016,null,{"$f":"G68","v":13588213},-705199.79,4950025.9300000016,-2967188.5638869144,14865850.576113086,null,{"$f":"H68","v":3000000},-705199.79,2967188.5638869144,-655094.65384894563,{"$f":"SUM(P25:S25)","v":4606894.1200379692}]
[null,"391","Office Furniture & Equipment",null,null,null,-4790665.43,-2872902.01,null,{"$f":"G69","v":7311206.0199999996},{"$f":"-K77","v":-1512344.1800000002},2872902.01,-1596510.658963409,7075253.1910365904,null,{"$f":"H69","v":7150000},{"$f":"-L77","v":-7470063.5000000009},1596510.658963409,-1561308.9250066536,-284861.76604324556]
[null,"392","Transportation Equipment",null,null,null,-2891540.61,-744185.63000000047,null,{"$f":"G70","v":5771000},{"$f":"G27","v":-2891540.61},744185.63000000047,-1260183.7491207551,2363461.2708792454,null,{"$f":"H70","v":5200000},{"$f":"K27","v":-2891540.61},1260183.7491207551,-1135497.4000048391,2433145.7391159162]
[null,"393","Stores Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"394","Tools, Shop & Garage Equipment",null,null,null,-1024958.54,-1634029.2599999998,null,{"$f":"G71","v":3448160},{"$f":"-K78","v":-494378.08},1634029.2599999998,-752957.06053859345,{"$f":"SUM(J29:M29)","v":3834854.119461406},null,{"$f":"H71","v":2500000},{"$f":"-L78","v":-709882.07},752957.06053859345,-545912.21154078806,1997162.7789978054]
[null,"395","Laboratory Equipment",null,null,null,0,0,null,0,{"$f":"-K79","v":-15127.53},0,0,{"$f":"SUM(J30:M30)","v":-15127.53},null,0,null,0,0,0]
[null,"396","Power Operated Equipment",null,null,null,-115254.23,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"397","Communication Equipment",null,null,null,0,-396.61,null,{"$f":"G72","v":5945033},{"$f":"-K80","v":-19095.03},396.61,-1298186.4450851863,4628148.1349148136,null,{"$f":"H72","v":1650000},{"$f":"-L80","v":-171162.38},1298186.4450851863,-360302.05961692007,2416722.0054682666]
[null,"398","Miscellaneous Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,{"$f":"-L81","v":-6246.04},0,0,-6246.04]
[null,"399","Communication Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,null,"Distribution Plant",null,null,null,null,null,null,0,null,0,0,0,null,0,null,0,0,0]
[]
[null,101,"Total",null,null,null,{"$f":"SUM(G6:G35)","v":-20536384.940000001},{"$f":"SUM(H6:H35)","v":-62578401.22200001},null,{"$f":"SUM(J6:J35)","v":240000000.02000001},{"$f":"SUM(K6:K35)","v":-16594770.24},{"$f":"SUM(L6:L35)","v":62578401.22200001},{"$f":"SUM(M6:M35)","v":-52407572.31228295},{"$f":"SUM(N6:N35)","v":233576058.68971702},null,{"$f":"SUM(P6:P35)","v":209143392},{"$f":"SUM(Q6:Q35)","v":-22911179.41},{"$f":"SUM(R6:R35)","v":52407572.31228295},{"$f":"SUM(S6:S35)","v":-45669572.662344784},{"$f":"SUM(T6:T35)","v":192970212.2399382}]
[]
[null,106,"Total"]
[]
[null,"101+106","Total",null,null,null,{"$f":"+G37+G39","v":-20536384.940000001},{"$f":"+H37+H39","v":-62578401.22200001},null,{"$f":"+J37+J39","v":240000000.02000001},{"$f":"+K37+K39","v":-16594770.24},{"$f":"+L37+L39","v":62578401.22200001},{"$f":"+M37+M39","v":-52407572.31228295},{"$f":"+N37+N39","v":233576058.68971702},null,{"$f":"+P37+P39","v":209143392},{"$f":"+Q37+Q39","v":-22911179.41},{"$f":"+R37+R39","v":52407572.31228295},{"$f":"+S37+S39","v":-45669572.662344784},{"$f":"+T37+T39","v":192970212.2399382}]
[]
[]
[]
[null,null,null,null,null,null,"2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31"]
[null,null,null,null,null,"106 ending balance",8644251.8399999999,14586483.15,15485360.779999999,8680079.7400000002,6970161.3600000003,6794533.7799999993,17136519.609999999,15816237.02,23040961.870000001,12818757.051999994,11515347.991999999]
[null,null,null,null,null,"107 ending balance",10435614.539999999,16554697.27,18027343.98,15258470.32,33384980.149999999,48333755.229999997,42312755.259999998,52938209.880000003,50389832,41595797.219999999,51063053.230000004]
[null,null,null,null,null,"Total CWIP",{"$f":"SUM(G46:G47)","v":19079866.379999999},31141180.420000002,33512704.759999998,23938550.060000002,40355141.509999998,55128289.009999998,59449274.869999997,68754446.900000006,73430793.870000005,{"$f":"SUM(P46:P47)","v":54414554.271999992},{"$f":"SUM(Q46:Q47)","v":62578401.222000003}]
[]
[null,null,null,null,null,"Capital Expenditures",70478254.540000007,97255854,129887544.86,122246150.95,87625334.38000001,110860251.42,127666264.75,161188934.65000001,177296274.90000001,161541240.49000001,233842787.13]
[]
[]
[null,null,null,null,null,"% of capital expenditures remaining in 106 at Y/E",null,{"$f":"H46/H50","v":0.14998051582581343},0.1192212909766751,7.1004932855106798E-2,7.9545047209439237E-2,6.1289178880341376E-2,0.13422903570929454,9.8122349740339315E-2,{"$f":"O46/O50","v":0.1299573941020235},{"$f":"P46/P50","v":7.9352845212263434E-2},{"$f":"Q46/Q50","v":4.9243973411924324E-2}]
[null,null,null,null,null,"% of capital expenditures remaining in 107 at Y/E",null,{"$f":"H47/H50","v":0.1702180032268289},0.13879193728259989,0.1248175930401349,0.38099689303576495,0.43598814372957695,0.3314325467488074,{"$f":"N47/N50","v":0.32842334987167804},{"$f":"O47/O50","v":0.28421258161470825},{"$f":"P47/P50","v":0.25749336264738498},{"$f":"Q47/Q50","v":0.2183648846163152}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Row Labels","Sum of 2016","Sum of 2017"]
[null,null,null,null,null,376,139554540,134817444]
[null,null,null,null,null,377,250000,250000]
[null,null,null,null,null,378,13320000,8000000]
[null,null,null,null,null,380,22413005,24305531]
[null,null,null,null,null,381,28398843,22270417]
[null,null,null,null,null,390,13588213,3000000]
[null,null,null,null,null,391,7311206.0199999996,7150000]
[null,null,null,null,null,392,5771000,5200000]
[null,null,null,null,null,394,3448160,2500000]
[null,null,null,null,null,397,5945033,1650000]
[null,null,null,null,null,"Grand Total",{"$f":"SUM(G63:G72)","v":240000000.02000001},{"$f":"SUM(H63:H72)","v":209143392}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,2016,2017]
[null,null,null,null,null,null,null,null,null,391,{"$f":"197268.05+393821.08+921255.05","v":1512344.1800000002},{"$f":"482034.78+5951539.65+602168.02+434321.05","v":7470063.5000000009}]
[null,null,null,null,null,null,null,null,null,394,{"$f":"492652.94+3736.63-2011.49","v":494378.08},{"$f":"680346.25+29535.82","v":709882.07}]
[null,null,null,null,null,null,null,null,null,395,{"$f":"15127.53","v":15127.53}]
[null,null,null,null,null,null,null,null,null,397,{"$f":"4142+14953.03","v":19095.03},{"$f":"57282.07+2106.01+111774.3","v":171162.38}]
[null,null,null,null,null,null,null,null,null,398,null,6246.04]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K77:K81)","v":2040944.8200000003},{"$f":"SUM(L77:L81)","v":8357353.9900000012}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,2014]
[null,null,null,null,null,"Unit","Activity","Sum Amount","Project","Descr"]
[null,null,null,null,null,"01","022",1073350.1200000001,"01041323","WH0030-INST FL REG STA, ST GEO"]
[null,null,null,null,null,"01","023",42321277.729999997,"01042033","FL6-REPL FL 3300S/UTCo, SLCo"]
[null,null,null,null,null,"01","023",8083984.2800000003,"01041178","FL36-REPL FL, WEST JORDAN"]
[null,null,null,null,null,"01","023",3908398.6,"01042032","FL24-REPL HP PIPE, DRAPER"]
[null,null,null,null,null,"01","023",1930688.2,"01043299","FL99-INST 8.6 MLS 12\" PIPE"]
[null,null,null,null,null,"01","023",1921868.41,"01041777","FL18-REPL 3000' OF 8\" ARO,LAYT"]
[null,null,null,null,null,"01","023",1371790.33,"01041845","FL104-MITIGATION FOR AC, SPRIN"]
[null,null,null,null,null,"01","023",1074169.07,"01040147","FL71-AC MODELING & MITIGATION"]
[null,null,null,null,null,"01","023",1060920.94,"01041810","FL71-INST 2-12\" PIG RECEI WASH"]
[null,null,null,null,null,"01","023",1039717.24,"01042610","FL81-UPGRADE PIPELINE, WASH CO"]
[null,null,null,null,null,"01","024",1108035.22,"01007591","CENTRAL COMPRESSOR-CENTRAL, UT"]
[null,null,null,null,null,"01","025",4045140.1,"01041034","INSTALL IHP MAINS UTAH"]
[null,null,null,null,null,"01","025",2158501.63,"01041043","NEW REINFORCEMENTS UTAH"]
[null,null,null,null,null,"01","026",5109013.5199999996,"01041037","INSTALL SERVICE LINES UTAH"]
[null,null,null,null,null,"01","027",1688074.02,"01041060","INSTALL LARGE METERS UTAH"]
[null,null,null,null,null,"01","027",1650763.61,"01041057","INSTALL METERS UTAH"]
[null,null,null,null,null,"01","043",1021496.36,"01042198","CLICKSOFTWARE V8.1.8"]
[null,null,null,null,null,"01","052",10213141.26,"01041040","REPLACE IHP MAINS UTAH"]
[null,null,null,null,null,"01","052",3200459.07,"01042424","SLIHP-REPL BL SL,3rd8th 1000 E"]
[null,null,null,null,null,"01","052",3181885.33,"01042813","SPRIHP-REPL BL PROVO 800W 400S"]
[null,null,null,null,null,"01","052",2914833.65,"01042719","IHP REPL 45,000' MAIN VERNAL"]
[null,null,null,null,null,"01","052",1090074.83,"01042423","SLIHP-REPL BL SL,10TH 1ST 400S"]
[null,null,null,null,null,"01","053",5877097.04,"01041051","REPLACE SERVICE LINES UTAH"]
[null,null,null,null,null,"01","053",1804863.03,"01042776","EUIHP- REPL 225 SL'S, MOAB"]
[null,null,null,null,null,"01","053",1075565.5900000001,"01041068","REPLACE CONTINENTAL RISERS UT"]
[null,null,null,null,null,"01","054",5973126.5700000003,"01041063","REPLACE METERS UTAH"]
[null,null,null,null,null,"01","054",3296609.6,"01041069","REPLACE TRANSPONDERS UTAH"]
[null,null,null,null,null,null,null,{"$f":"SUM(H95:H121)","v":119194845.34999999},2014]
[]
[]
[null,null,null,null,null,2015]
[null,null,null,null,null,"Unit","Activity","Sum Amount","Project","Descr"]
[null,null,null,null,null,"01","023",30791229.780000001,"01042032","FL24-REPL HP PIPE, DRAPER"]
[null,null,null,null,null,"01","023",14850333.07,"01042033","FL6-REPL FL 3300S/UTCo, SLCo"]
[null,null,null,null,null,"01","023",8756670.9800000004,"01043299","FL99-INST 8.6 MLS 12\" PIPE"]
[null,null,null,null,null,"01","023",6430996.4199999999,"01042841","FL26-REPL  4,100' OF 24IN,LEHI"]
[null,null,null,null,null,"01","023",3987599.12,"01043499","FL19-INST 5500 FT OF 20\""]
[null,null,null,null,null,"01","023",3010878.34,"01043827","FL118-INST 8\" TAPLINE RIVERTON"]
[null,null,null,null,null,"01","023",2753846.3,"01043882","FL51 RELOC 7500' 12\" WEBER CO"]
[null,null,null,null,null,"01","023",2743882.33,"01043366","FL115-INST 11,000' OF 8\" FBE S"]
[null,null,null,null,null,"01","023",1605253.94,"01043848","FL119 REPL 4842' OF4\" WITH 8\""]
[null,null,null,null,null,"01","023",1190092.93,"01043923","FL72 AC MITIGATION CEDAR CITY"]
[null,null,null,null,null,"01","025",6358476.4299999997,"01041034","INSTALL IHP MAINS UTAH"]
[null,null,null,null,null,"01","025",5039632.3099999996,"01041043","NEW REINFORCEMENTS UTAH"]
[null,null,null,null,null,"01","025",1775900.69,"01044580","INSTALL NEW IHP MAINS UTAH"]
[null,null,null,null,null,"01","026",7037674.8899999997,"01041037","INSTALL SERVICE LINES UTAH"]
[null,null,null,null,null,"01","027",4517385.82,"01041057","INSTALL METERS UTAH"]
[null,null,null,null,null,"01","027",3225734.9,"01041060","INSTALL LARGE METERS UTAH"]
[null,null,null,null,null,"01","030",1059792.46,"01043496","PURCH LAND BLUFFDALE SRV CTR"]
[null,null,null,null,null,"01","031",2066719.46,"01043964","BLUFFDALE OFFICE"]
[null,null,null,null,null,"01","031",1854308.37,"01044001","BLDG 1078 REMODEL"]
[null,null,null,null,null,"01","043",1050643.1399999999,"01043595","SUNGARD GMS REPLACEMENT"]
[null,null,null,null,null,"01","052",17503671.109999999,"01041040","REPLACE IHP MAINS UTAH"]
[null,null,null,null,null,"01","052",3419033.43,"01043252","SLIHP-REPL BL SL,100-800S 200W"]
[null,null,null,null,null,"01","052",2144505.35,"01041041","REPLACE IHP MAINS WYOMING"]
[null,null,null,null,null,"01","052",2129848.0699999998,"01043697","NOIHP REPL BL,56th62nd HARRIS"]
[null,null,null,null,null,"01","052",2112357.9700000002,"01043534","IHP- REPL 50,500' STL, MOAB"]
[null,null,null,null,null,"01","052",2027098.02,"01043518","NOIHP REPL BL,19th30th HARRIS"]
[null,null,null,null,null,"01","052",1880900.4,"01043691","EAIHP- REPL 68,000' STL, VERNA"]
[null,null,null,null,null,"01","052",1023166.01,"01041071","IHP CATHODIC PROTECTION UTAH"]
[null,null,null,null,null,"01","053",7984687.4000000004,"01041051","REPLACE SERVICE LINES UTAH"]
[null,null,null,null,null,"01","053",1140872.8600000001,"01041068","REPLACE CONTINENTAL RISERS UT"]
[null,null,null,null,null,"01","053",1064670.71,"01043542","IHP- REPL 300 SL, MOAB 2015"]
[null,null,null,null,null,"01","054",6172439.0199999996,"01041063","REPLACE METERS UTAH"]
[null,null,null,null,null,"01","054",5055580.07,"01041069","REPLACE TRANSPONDERS UTAH"]
[null,null,null,null,null,"01","070",6673368.9699999997,"01043627","IHP-PURCH 158 MI OF MAIN-EM"]
[null,null,null,null,null,"01","070",2896413.35,"01043629","IHP-PURCH 6300 SERVICES -EM"]
[null,null,null,null,null,"01","070",2877928.72,"01043624","FL116-PURCH 7.6 MLS OF 6\" EAGL"]
[null,null,null,null,null,"01","070",1439347.58,"01043628","IHP-PURCH 6350 METERS - EM"]
[null,null,null,null,null,null,null,{"$f":"SUM(H127:H163)","v":177652940.72000003}]
[null,null,null,null,null,2016]
[null,null,null,null,"Line","Account","Capital additions over $1 million","Activity Type","Cost"]
[null,null,null,null,1,378,"Expand Hunter Park & Promontory Tap","022-Distribution Measure & Regulat",6100000]
[null,null,null,null,2,376,"Feeder Line Replacement - FL 6, 11/13, 21, 24, 51, 89","023-Feeder Lines",62600000]
[null,null,null,null,3,376,"Install AC Mitigation @ FL 26, 72, 85, 14","023-Feeder Lines",6100000]
[null,null,null,null,4,376,"FL 36-Inst 6\" Tie to FL 34","023-Feeder Lines",3200000]
[null,null,null,null,5,376,"FL 16-East Heber","023-Feeder Lines",2800000]
[null,null,null,null,6,376,"Tapline for WG0003","023-Feeder Lines",2600000]
[null,null,null,null,7,376,"Tapline for NL0001","023-Feeder Lines",2200000]
[null,null,null,null,8,390,"West Central Office Building","031-Offices, Buildings, Residences",7000000]
[null,null,null,null,9,390,"Tooele Office Building","031-Offices, Buildings, Residences",2200000]
[null,null,null,null,10,391,"New DOT Compliance System","043-Computer System Software",1050000]
[null,null,null,null,11,376,"Salt Lake City Belt Line Replacement","052-Mains - Other",8290000]
[null,null,null,null,12,376,"Salt Lake City - Rocket Tubing Replacement","052-Mains - Other",2400000]
[null,null,null,null,13,376,"Eastern Utah System Replacement","052-Mains - Other",1654000]
[null,null,null,null,14,381,"Transponder Replacements","054-Meters - Replacements",11490668]
[null,null,null,null,15,397,"SMR Radio Upgrade","057-Telecom Non-Construction",4166800]
[null,null,null,null,16,null,"Total capital additions over $1 million",null,{"$f":"SUM(I167:I181)","v":123851468}]
[]
[null,null,null,null,null,null,"All other capital additions"]
[null,null,null,null,17,378,"022-Distribution Measure & Regulat","022-Distribution Measure & Regulat",7220000]
[null,null,null,null,18,376,"023-Feeder Lines","023-Feeder Lines",9500000]
[null,null,null,null,19,377,"024-Distribution Compressors","024-Distribution Compressors",250000]
[null,null,null,null,20,376,"025-Distribution Mains","025-Distribution Mains",11840790]
[null,null,null,null,21,380,"026-Distribution Services","026-Distribution Services",9576105]
[null,null,null,null,22,381,"027-Meters","027-Meters",9101875]
[null,null,null,null,23,376,"052-Mains - Other","052-Mains - Other",23769750]
[null,null,null,null,24,380,"053-Services - Other","053-Services - Other",12836900]
[null,null,null,null,25,381,"054-Meters - Conversions","054-Meters - Replacements",7806300]
[null,null,null,null,26,null,"Total Distribution",null,{"$f":"SUM(I185:I193)","v":91901720}]
[]
[null,null,null,null,27,389,"030-Land","030-Land"]
[null,null,null,null,28,390,"031-Offices, Buildings, Residences","031-Offices, Buildings, Residences",4388213]
[null,null,null,null,29,391,"032-Furniture / Office Equipment","032-Furniture / Office Equipment",877108]
[null,null,null,null,30,392,"033-Transportation Equipment","033-Transportation Equipment",5771000]
[null,null,null,null,31,394,"036-Tools / Work Equipment","036-Tools / Work Equipment",3121160]
[null,null,null,null,32,397,"038-Communication & Telemetering","038-Communication & Telemetering",27593]
[null,null,null,null,33,394,"042-Filling Stations and Plants","042-Filling Stations and Plants",327000]
[null,null,null,null,34,391,"043-Computer System Software","043-Computer System Software",4065920]
[null,null,null,null,35,391,"044-Computer Equipment","044-Computer Equipment",1318178.02]
[null,null,null,null,36,397,"057-Telecom Non-Construction","057-Telecom Non-Construction",1750640]
[null,null,null,null,37,null,"Total General",null,{"$f":"SUM(I197:I205)","v":21646812.02}]
[]
[null,null,null,null,38,376,"079-Construction Overhead",null,0]
[null,null,null,null,39,376,"080-Retirement Projects",null,1600000]
[null,null,null,null,40,376,"085-Prior Year Corrections",null,1000000]
[null,null,null,null,41,376,"086-Accounts Receivable Projects",null,0]
[null,null,null,null,42,376,"099-Misc - Accounting purposes",null,0]
[null,null,null,null,43,null,"Total Other",null,{"$f":"SUM(I208:I212)","v":2600000}]
[]
[null,null,null,null,44,null,"Total non-specified additions",null,{"$f":"+I213+I206+I194","v":116148532.02}]
[]
[]
[null,null,null,null,45,null,"Grand Total of all Capital Additions",null,{"$f":"+I215+I182","v":240000000.01999998}]
[]
[null,null,null,null,null,2017]
[]
[null,null,null,null,null,"Asset Class","Cost"]
[null,null,null,null,1,"022-Distribution Measure & Regulat",8000000]
[null,null,null,null,2,"023-Feeder Lines",85163900]
[null,null,null,null,3,"024-Distribution Compressor Plants",250000]
[null,null,null,null,4,"025-Distribution Mains",12053544]
[null,null,null,null,5,"026-Distribution Services",10805531]
[null,null,null,null,6,"027-Meters",10270417]
[null,null,null,null,7,"030-Land",0]
[null,null,null,null,8,"031-Offices, Buildings, Residences",3000000]
[null,null,null,null,9,"032-Furniture",600000]
[null,null,null,null,10,"033-Transportation Equipment",5200000]
[null,null,null,null,11,"036-Tools / Work Equipment",2000000]
[null,null,null,null,12,"038-Communication & Telemetering",50000]
[null,null,null,null,13,"042-Filling Stations and Plants",500000]
[null,null,null,null,14,"043-Computer System Software",4500000]
[null,null,null,null,15,"044-Computer Equipment",2049999.9999999998]
[null,null,null,null,16,"052-Mains - Other",{"$f":"34000000+1100000","v":35100000}]
[null,null,null,null,17,"053-Services - Other",13500000]
[null,null,null,null,18,"054-Meters - Conversions",12000000]
[null,null,null,null,19,"057-Telecom Non Construction",1600000]
[null,null,null,null,20,"080-Retirement Projects",500000]
[null,null,null,null,21,"085-UDOT Accounts Receivable",1000000]
[null,null,null,null,22,"086-Accounts Receivable Projects",1000000]
[null,null,null,null,23,"Grand Total",209143392]

{"sheet":"108_111 Projection","index":10,"n_rows":181,"n_cols":47,"rows_kept":181,"cut":false,"hidden":false,"merged":[[2,2,2,6],[6,20,6,22]]}
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Base Year-12 Months","Test Year-12 Months"]
[null,null,"Actual",null,null,null,null,"Forecast"]
[null,null,"2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31",null,null,null,null,null,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,"PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET UTILITY PLANT",null,null,null,null,"2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01",2016,2017]
[null,"Accumulated Depreciation"]
[1,"Beginning Balance",-720378648.4399997,-748558295.84999967,-761775981.16999972,-744286183.31999981,{"$f":"F20","v":-779292414.04999983},{"$f":"G20","v":-811193246.86999977},{"$f":"H20","v":-851860409.04718363},null,null,null,null,null,null,"Intangible Plant",null,null,null,null,"1st Quarter used booked values, not forecast"]
[{"$f":"A7+1","v":2},"Retirements",18224270.57,32344584.890000001,15194515.880000001,12409574.74,20536384.940000001,{"$f":"-'101_106 PROJECTION'!K41","v":16594770.24},{"$f":"-'101_106 PROJECTION'!Q41","v":22911179.41},null,null,null,null,null,"101","Gas Plant In Service",null,null,null,"Depreciation Rates"]
[{"$f":"A8+1","v":3},"Intercompany Transfers",-51466.3,3960240.3699999996,-111102.34,-81234.81,-747647.04999999993,null,null,null,null,null,null,null,null,null,"Intangible Plant",null,null,"2012 Study"]
[4,"Adjustments",0,0,0,null,-3853095.71,null,null,null,null,null,null,1,null,"302","Franchises & Consents"]
[5,"Gain on Disposition of Assets",0,0,55,133901.13,5218.1900000000005,null,null,null,null,null,null,2,null,null,"Distribution - Wyoming",null,{"$f":"'RB FORECAST'!R17","v":10883.08},null,null,null,null,{"$f":"'RB FORECAST'!Y17*($T11/12)","v":0},{"$f":"'RB FORECAST'!Z17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AA17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AB17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AC17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AD17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AE17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AF17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AG17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AL17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AM17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AN17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AO17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AP17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AQ17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AR17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AS17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AT17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AU17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AV17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AW17*($T11/12)","v":0},{"$f":"SUM(U11:AF11)","v":0},{"$f":"SUM(AG11:AR11)","v":0},{"$f":"AT11-AS11","v":0}]
[6,"Loss on Disposition of Assets",0,-5799.62,0,-5947.2,-18036.330000000002,null,null,null,null,null,null,3,null,null,"Distribution - Utah",null,null,null,null,null,null,{"$f":"'RB FORECAST'!Y18*($T12/12)","v":0},{"$f":"'RB FORECAST'!Z18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AA18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AB18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AC18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AD18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AE18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AF18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AG18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AL18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AM18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AN18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AO18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AP18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AQ18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AR18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AS18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AT18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AU18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AV18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AW18*($T12/12)","v":0},{"$f":"SUM(U12:AF12)","v":0},{"$f":"SUM(AG12:AR12)","v":0},{"$f":"AT12-AS12","v":0}]
[7,"Proceeds",-230381.24,-421207.22,-266592.27,-860654.6,-445427.23,{"$f":"H8*G28","v":-542125.20853416319},{"$f":"I8*H28","v":-854743.2206804473},null,null,null,null,4]
[8,"Dismantling",2184559.21,2253248.81,3901140.06,3397062.02,3921990.63,{"$f":"H8*G29","v":3867774.8382212482},{"$f":"I8*H29","v":5173589.7316257525},null,null,null,null,5,null,null,"Total Intangible Plant",null,null,0,null,null,null,{"$f":"SUM(X11:X12)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AG11:AG12)","v":0},{"$f":"SUM(AH11:AH12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciation and Amoritization Expense",-44478662.689999998,-47168965.620000005,-49683324.720000006,-53526546.050000004,-55107902.289999999,{"$f":"SUM(U176:AF176)","v":-62656233.801882558},{"$f":"SUM(AG176:AR176)","v":-70052557.120085835},null,null,null,null,6]
[10,"Amount Charged to Clearing",-3827966.96,-4179786.9299999997,-4234763.76,-4472430.96,-4682399.97,{"$f":"SUM(U177:AF177)","v":-5301974.2497815611},{"$f":"SUM(AG177:AR177)","v":-5641238.1250543864},null,null,null,null,7,null,null,"Production & Gathering Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"325","Land & Land Rights"]
[{"$f":"A16+1","v":11},"Adjustment (Moved to 254)",null,null,52689870,8000045,8490082,{"$f":"SUM(U179:AF179)","v":7370626.0047931783},{"$f":"SUM(AG179:AR179)","v":6314756.1927711507},null,null,null,null,9,null,"326...9","Structures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"330","Gas Wells - Construction"]
[{"$f":"A18+1","v":12},"Ending 108/111 Balance",-748558295.85000002,{"$f":"SUM(D7:D19)","v":-761775981.16999972},-744286183.31999981,-779292414.04999983,-811193246.86999977,{"$f":"SUM(H7:H19)","v":-851860409.04718363},-894009422.17860734,null,null,null,null,11,null,"331","Gas Wells - Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt"]
[13,"Ending 254 Balance",null,null,{"$f":"-E18","v":-52689870},{"$f":"E22-F18","v":-60689915},{"$f":"F22-G18","v":-69179997},{"$f":"G22-H18","v":-76550623.004793182},{"$f":"H22-I18","v":-82865379.197564334}]
[]
[14,"Total Depreciation EXPENSE 403 & 404",{"$f":"SUM(C15:C16)","v":-48306629.649999999},-51348752.550000004,-53918088.480000004,-57998977.010000005,-59790302.259999998,{"$f":"SUM(H15:H16)","v":-67958208.051664114},-75693795.245140225,null,null,null,null,13,null,"336","Purification Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"337","Other Equipment"]
[null,"Budget",null,null,{"$f":"+E20-E18","v":-796976053.31999981},{"$f":"+F20-F18","v":-787292459.04999983},-819683328.86999977,-859231035.0519768,-900324178.37137854,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,"Total Production & Gathering Plant",null,null,null,null,null,null,{"$f":"'RB FORECAST'!Y31*($T27/12)","v":0},{"$f":"'RB FORECAST'!Z31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AA31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AB31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AC31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AD31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AE31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AF31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AG31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AL31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AM31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AN31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AO31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AP31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AQ31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AR31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AS31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AT31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AU31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AV31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AW31*($T27/12)","v":0}]
[null,"Proceeds (3yr avg%)",null,null,{"$f":"AVERAGE(C13:E13)/AVERAGE(C8:E8)","v":-1.3961886553123297E-2},{"$f":"AVERAGE(D13:F13)/AVERAGE(D8:F8)","v":-2.5829663071400184E-2},{"$f":"AVERAGE(E13:G13)/AVERAGE(E8:G8)","v":-3.2668437145783775E-2},{"$f":"AVERAGE(F13:H13)/AVERAGE(F8:H8)","v":-3.7306818884556378E-2},{"$f":"AVERAGE(G13:I13)/AVERAGE(G8:I8)","v":-3.068327825349821E-2},null,null,null,null,17]
[null,"Dismantling (3yr avg %)",null,null,{"$f":"AVERAGE(C14:E14)/AVERAGE(C8:E8)","v":0.12680232035074981},{"$f":"AVERAGE(D14:F14)/AVERAGE(D8:F8)","v":0.1593271379015993},{"$f":"AVERAGE(E14:G14)/AVERAGE(E8:G8)","v":0.23307191255341225},{"$f":"AVERAGE(F14:H14)/AVERAGE(F8:H8)","v":0.22581071183824108},{"$f":"AVERAGE(G14:I14)/AVERAGE(G8:I8)","v":0.21590358350266473},null,null,null,null,18,null,null,"Distribution Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"374","Land & Land Rights"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,"Wyoming",null,1.3299699999999999E-2,null,null,null,{"$f":"'RB FORECAST'!Y35*($T31/12)*'RB FORECAST'!$R$39","v":106.70014359446405},{"$f":"'RB FORECAST'!Z35*($T31/12)*'RB FORECAST'!$R$39","v":106.70017082110327},{"$f":"'RB FORECAST'!AA35*($T31/12)*'RB FORECAST'!$R$39","v":106.70017082110327},{"$f":"'RB FORECAST'!AB35*($T31/12)*'RB FORECAST'!$R$39","v":106.70017082110327},{"$f":"'RB FORECAST'!AC35*($T31/12)*'RB FORECAST'!$R$39","v":106.70017082110327},{"$f":"'RB FORECAST'!AD35*($T31/12)*'RB FORECAST'!$R$39","v":106.70495963341561},{"$f":"'RB FORECAST'!AE35*($T31/12)*'RB FORECAST'!$R$39","v":106.7364331743661},{"$f":"'RB FORECAST'!AF35*($T31/12)*'RB FORECAST'!$R$39","v":106.7364331743661},{"$f":"'RB FORECAST'!AG35*($T31/12)*'RB FORECAST'!$R$39","v":106.80229263429216},{"$f":"'RB FORECAST'!AL35*($T31/12)*'RB FORECAST'!$R$39","v":106.80229263429216},{"$f":"'RB FORECAST'!AM35*($T31/12)*'RB FORECAST'!$R$39","v":106.80229263429216},{"$f":"'RB FORECAST'!AN35*($T31/12)*'RB FORECAST'!$R$39","v":106.80229263429216},{"$f":"'RB FORECAST'!AO35*($T31/12)*'RB FORECAST'!$R$39","v":106.80229263429216},{"$f":"'RB FORECAST'!AP35*($T31/12)*'RB FORECAST'!$R$39","v":106.80229263429216},{"$f":"'RB FORECAST'!AQ35*($T31/12)*'RB FORECAST'!$R$39","v":106.80229263429216},{"$f":"'RB FORECAST'!AR35*($T31/12)*'RB FORECAST'!$R$39","v":106.80229263429216},{"$f":"'RB FORECAST'!AS35*($T31/12)*'RB FORECAST'!$R$39","v":106.80229263429216},{"$f":"'RB FORECAST'!AT35*($T31/12)*'RB FORECAST'!$R$39","v":106.80229263429216},{"$f":"'RB FORECAST'!AU35*($T31/12)*'RB FORECAST'!$R$39","v":106.80229263429216},{"$f":"'RB FORECAST'!AV35*($T31/12)*'RB FORECAST'!$R$39","v":106.80229263429216},{"$f":"'RB FORECAST'!AW35*($T31/12)*'RB FORECAST'!$R$39","v":106.80229263429216},{"$f":"SUM(U31:AF31)","v":960.48094549531697},{"$f":"SUM(AG31:AR31)","v":1281.627511611506},{"$f":"AT31-AS31","v":321.14656611618898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,"Utah",null,1.3299699999999999E-2,null,null,null,{"$f":"'RB FORECAST'!Y36*($T32/12)*'RB FORECAST'!$R$39","v":4681.195113789061},{"$f":"'RB FORECAST'!Z36*($T32/12)*'RB FORECAST'!$R$39","v":4681.1963082880202},{"$f":"'RB FORECAST'!AA36*($T32/12)*'RB FORECAST'!$R$39","v":4681.1963082880202},{"$f":"'RB FORECAST'!AB36*($T32/12)*'RB FORECAST'!$R$39","v":4681.1963082880202},{"$f":"'RB FORECAST'!AC36*($T32/12)*'RB FORECAST'!$R$39","v":4681.1963082880202},{"$f":"'RB FORECAST'!AD36*($T32/12)*'RB FORECAST'!$R$39","v":4681.4064051448968},{"$f":"'RB FORECAST'!AE36*($T32/12)*'RB FORECAST'!$R$39","v":4682.787226024303},{"$f":"'RB FORECAST'!AF36*($T32/12)*'RB FORECAST'!$R$39","v":4682.787226024303},{"$f":"'RB FORECAST'!AG36*($T32/12)*'RB FORECAST'!$R$39","v":4685.676640898706},{"$f":"'RB FORECAST'!AL36*($T32/12)*'RB FORECAST'!$R$39","v":4685.676640898706},{"$f":"'RB FORECAST'!AM36*($T32/12)*'RB FORECAST'!$R$39","v":4685.676640898706},{"$f":"'RB FORECAST'!AN36*($T32/12)*'RB FORECAST'!$R$39","v":4685.676640898706},{"$f":"'RB FORECAST'!AO36*($T32/12)*'RB FORECAST'!$R$39","v":4685.676640898706},{"$f":"'RB FORECAST'!AP36*($T32/12)*'RB FORECAST'!$R$39","v":4685.676640898706},{"$f":"'RB FORECAST'!AQ36*($T32/12)*'RB FORECAST'!$R$39","v":4685.676640898706},{"$f":"'RB FORECAST'!AR36*($T32/12)*'RB FORECAST'!$R$39","v":4685.676640898706},{"$f":"'RB FORECAST'!AS36*($T32/12)*'RB FORECAST'!$R$39","v":4685.676640898706},{"$f":"'RB FORECAST'!AT36*($T32/12)*'RB FORECAST'!$R$39","v":4685.676640898706},{"$f":"'RB FORECAST'!AU36*($T32/12)*'RB FORECAST'!$R$39","v":4685.676640898706},{"$f":"'RB FORECAST'!AV36*($T32/12)*'RB FORECAST'!$R$39","v":4685.676640898706},{"$f":"'RB FORECAST'!AW36*($T32/12)*'RB FORECAST'!$R$39","v":4685.676640898706},{"$f":"SUM(U32:AF32)","v":42138.637845033358},{"$f":"SUM(AG32:AR32)","v":56228.119690784457},14089.481845751099]
[null,"December only Depreciation EXPENSE 403 & 404",null,null,null,null,null,{"$f":"H4","v":"2016-12-31"},{"$f":"I4","v":"2017-12-31"},null,null,null,null,22,null,null,null,"Total",null,1.3299699999999999E-2,null,null,null,{"$f":"SUM(X31:X32)","v":4787.8952573835249},4787.8964791091239,4787.8964791091239,4787.8964791091239,4787.8964791091239,4788.1113647783122,4789.5236591986695,4789.5236591986695,4792.4789335329979,{"$f":"SUM(AG31:AG32)","v":4792.4789335329979},{"$f":"SUM(AH31:AH32)","v":4792.4789335329979},4792.4789335329979,4792.4789335329979,4792.4789335329979,4792.4789335329979,4792.4789335329979,4792.4789335329979,4792.4789335329979,4792.4789335329979,4792.4789335329979,4792.4789335329979,43099.118790528672,57509.747202395978,14410.628411867307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[null,"Depreciation and Amoritization Expense",null,null,null,null,null,{"$f":"-AF164","v":-5672084.144476546},{"$f":"-AR164","v":-6093050.6690125568},null,null,null,null,24,null,"375","Structures & Improvements"]
[null,null,null,null,null,null,null,{"$f":"+H35*12","v":-68065009.733718544},{"$f":"+I35*12","v":-73116608.028150678},null,null,null,null,25,null,null,null,"Wyoming",null,2.4941100000000001E-2,null,null,null,{"$f":"'RB FORECAST'!Y40*($T36/12)","v":2042.8714254546535},{"$f":"'RB FORECAST'!Z40*($T36/12)","v":2042.4502011216814},{"$f":"'RB FORECAST'!AA40*($T36/12)","v":2041.7223444852846},{"$f":"'RB FORECAST'!AB40*($T36/12)","v":2041.5112850790904},{"$f":"'RB FORECAST'!AC40*($T36/12)","v":2041.3518328988478},{"$f":"'RB FORECAST'!AD40*($T36/12)","v":2041.4045105032585},{"$f":"'RB FORECAST'!AE40*($T36/12)","v":2041.4352900814808},{"$f":"'RB FORECAST'!AF40*($T36/12)","v":2040.9885149938516},{"$f":"'RB FORECAST'!AG40*($T36/12)","v":2040.63737483362},{"$f":"'RB FORECAST'!AL40*($T36/12)","v":2040.63737483362},{"$f":"'RB FORECAST'!AM40*($T36/12)","v":2040.63737483362},{"$f":"'RB FORECAST'!AN40*($T36/12)","v":2040.63737483362},{"$f":"'RB FORECAST'!AO40*($T36/12)","v":2040.63737483362},{"$f":"'RB FORECAST'!AP40*($T36/12)","v":2040.63737483362},{"$f":"'RB FORECAST'!AQ40*($T36/12)","v":2040.63737483362},{"$f":"'RB FORECAST'!AR40*($T36/12)","v":2040.63737483362},{"$f":"'RB FORECAST'!AS40*($T36/12)","v":2040.63737483362},{"$f":"'RB FORECAST'!AT40*($T36/12)","v":2040.63737483362},{"$f":"'RB FORECAST'!AU40*($T36/12)","v":2040.63737483362},{"$f":"'RB FORECAST'!AV40*($T36/12)","v":2040.63737483362},{"$f":"'RB FORECAST'!AW40*($T36/12)","v":2040.63737483362},{"$f":"SUM(U36:AF36)","v":18374.372779451769},{"$f":"SUM(AG36:AR36)","v":24487.648498003433},{"$f":"AT36-AS36","v":6113.2757185516639}]
[null,null,null,null,null,null,null,{"$f":"H36+G36","v":-68065009.733718544},{"$f":"I36-H36","v":-5051598.2944321334},null,null,null,null,26,null,null,null,"Utah",null,2.4941100000000001E-2,null,null,null,{"$f":"'RB FORECAST'!Y41*($T37/12)","v":31554.490029475663},{"$f":"'RB FORECAST'!Z41*($T37/12)","v":31547.983736984941},{"$f":"'RB FORECAST'!AA41*($T37/12)","v":31536.741157207332},{"$f":"'RB FORECAST'!AB41*($T37/12)","v":31533.481102832207},{"$f":"'RB FORECAST'!AC41*($T37/12)","v":31531.018181197025},{"$f":"'RB FORECAST'!AD41*($T37/12)","v":31531.831847158788},{"$f":"'RB FORECAST'!AE41*($T37/12)","v":31532.307273013805},{"$f":"'RB FORECAST'!AF41*($T37/12)","v":31525.406319839585},{"$f":"'RB FORECAST'!AG41*($T37/12)","v":31519.98255770413},{"$f":"'RB FORECAST'!AL41*($T37/12)","v":31519.98255770413},{"$f":"'RB FORECAST'!AM41*($T37/12)","v":31519.98255770413},{"$f":"'RB FORECAST'!AN41*($T37/12)","v":31519.98255770413},{"$f":"'RB FORECAST'!AO41*($T37/12)","v":31519.98255770413},{"$f":"'RB FORECAST'!AP41*($T37/12)","v":31519.98255770413},{"$f":"'RB FORECAST'!AQ41*($T37/12)","v":31519.98255770413},{"$f":"'RB FORECAST'!AR41*($T37/12)","v":31519.98255770413},{"$f":"'RB FORECAST'!AS41*($T37/12)","v":31519.98255770413},{"$f":"'RB FORECAST'!AT41*($T37/12)","v":31519.98255770413},{"$f":"'RB FORECAST'!AU41*($T37/12)","v":31519.98255770413},{"$f":"'RB FORECAST'!AV41*($T37/12)","v":31519.98255770413},{"$f":"'RB FORECAST'!AW41*($T37/12)","v":31519.98255770413},283813.24220541347,378239.79069244961,94426.54848703614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,"Total",null,2.4941100000000001E-2,null,null,null,{"$f":"SUM(X36:X37)","v":33597.361454930317},33590.433938106624,33578.463501692619,33574.992387911298,33572.370014095875,33573.236357662048,33573.742563095286,33566.394834833438,33560.619932537753,{"$f":"SUM(AG36:AG37)","v":33560.619932537753},{"$f":"SUM(AH36:AH37)","v":33560.619932537753},33560.619932537753,33560.619932537753,33560.619932537753,33560.619932537753,33560.619932537753,33560.619932537753,33560.619932537753,33560.619932537753,33560.619932537753,33560.619932537753,302187.6149848653,402727.43919045315,100539.82420558785]
[null,null,"Historical 12 Months","% DEVELOPMENT",null,null,null,null,null,null,null,null,null,28]
[null,"Account","December 2015",null,null,null,null,null,null,null,null,null,null,29,null,"376","Mains"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,"Dist - Wy - Mains - SD"]
[null,"403 Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,"Dist - Wy - Mains - LD"]
[null,"Production",{"$f":"HIST_403_PROD","v":600259.56999999995},{"$f":"+C43/$C$47","v":1.0895749389173743E-2},null,null,null,{"$f":"-SUM(U158:AF158)","v":-687565.13249999983},{"$f":"-SUM(AG158:AR158)","v":-616992.94999999995},null,null,null,null,32,null,null,null,"Dist - Wy - Mains - Feeders"]
[null,"Distribution - Wyoming",{"$f":"HIST_403_WY","v":1644444.67},{"$f":"+C44/$C$47","v":2.9849514950144849E-2},null,null,null,{"$f":"-SUM(U159:AF159)","v":-1858574.503957242},{"$f":"-SUM(AG159:AR159)","v":-2090566.2499740673},null,null,null,null,33,null,null,null,"Wyoming",null,2.1406000000000001E-2,null,null,null,{"$f":"'RB FORECAST'!Y48*($T44/12)","v":67346.917160690005},{"$f":"'RB FORECAST'!Z48*($T44/12)","v":67584.758942748245},{"$f":"'RB FORECAST'!AA48*($T44/12)","v":67734.65265826328},{"$f":"'RB FORECAST'!AB48*($T44/12)","v":67989.462690423054},{"$f":"'RB FORECAST'!AC48*($T44/12)","v":68681.098689813894},{"$f":"'RB FORECAST'!AD48*($T44/12)","v":68844.685742346541},{"$f":"'RB FORECAST'!AE48*($T44/12)","v":72019.911136510578},{"$f":"'RB FORECAST'!AF48*($T44/12)","v":72188.830740617763},{"$f":"'RB FORECAST'!AG48*($T44/12)","v":73658.878213621399},{"$f":"'RB FORECAST'!AL48*($T44/12)","v":73695.801473601678},{"$f":"'RB FORECAST'!AM48*($T44/12)","v":73957.255418265107},{"$f":"'RB FORECAST'!AN48*($T44/12)","v":74578.718134142327},{"$f":"'RB FORECAST'!AO48*($T44/12)","v":74851.263613116054},{"$f":"'RB FORECAST'!AP48*($T44/12)","v":75051.510343393878},{"$f":"'RB FORECAST'!AQ48*($T44/12)","v":75177.710736618857},{"$f":"'RB FORECAST'!AR48*($T44/12)","v":75392.243588418103},{"$f":"'RB FORECAST'!AS48*($T44/12)","v":75974.554426412607},{"$f":"'RB FORECAST'!AT48*($T44/12)","v":76112.283685342481},{"$f":"'RB FORECAST'!AU48*($T44/12)","v":78785.609194317556},{"$f":"'RB FORECAST'!AV48*($T44/12)","v":78927.828101818013},{"$f":"'RB FORECAST'!AW48*($T44/12)","v":80165.50887125505},{"$f":"SUM(U44:AF44)","v":626049.19597503473},{"$f":"SUM(AG44:AR44)","v":912670.2875867018},{"$f":"AT44-AS44","v":286621.09161166707}]
[null,"Distribution - Utah",{"$f":"HIST_403_UT","v":47088494.43},{"$f":"+C45/$C$47","v":0.85473761696591311},null,null,null,{"$f":"-SUM(U160:AF160)","v":-51946327.501650825},{"$f":"-SUM(AG160:AR160)","v":-56770218.708642878},null,null,null,null,34,null,null,null,"Dist - Ut - Mains - SD"]
[null,"General",{"$f":"HIST_403_GEN","v":5757970.2399999974},{"$f":"+C46/$C$47","v":0.10451711869476828},null,null,null,{"$f":"-SUM(U161:AF161)+SUM(U163:AF163)","v":-8163766.6637744997},{"$f":"-SUM(AG161:AR161)+SUM(AG163:AR163)","v":-10574779.211468894},null,null,null,null,35,null,null,null,"Dist - Ut - Mains - LD"]
[null,"Total Depreciation Expense",{"$f":"SUM(C43:C46)","v":55091168.909999996},{"$f":"SUM(D43:D46)","v":1},null,null,null,{"$f":"SUM(H43:H46)","v":-62656233.801882565},{"$f":"SUM(I43:I46)","v":-70052557.120085835},null,null,null,null,36,null,null,null,"Dist - Ut - Mains - Feeders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,"Utah",null,2.1406000000000001E-2,null,null,null,{"$f":"'RB FORECAST'!Y52*($T48/12)","v":2389244.5279368749},{"$f":"'RB FORECAST'!Z52*($T48/12)","v":2397682.362959695},{"$f":"'RB FORECAST'!AA52*($T48/12)","v":2403000.0932236053},{"$f":"'RB FORECAST'!AB52*($T48/12)","v":2412039.9052991676},{"$f":"'RB FORECAST'!AC52*($T48/12)","v":2436576.8491792553},{"$f":"'RB FORECAST'!AD52*($T48/12)","v":2442380.3734767726},{"$f":"'RB FORECAST'!AE52*($T48/12)","v":2555026.8050850891},{"$f":"'RB FORECAST'!AF52*($T48/12)","v":2561019.510568718},{"$f":"'RB FORECAST'!AG52*($T48/12)","v":2613171.9034139761},{"$f":"'RB FORECAST'!AL52*($T48/12)","v":2614481.8178180903},{"$f":"'RB FORECAST'!AM52*($T48/12)","v":2623757.3338020532},{"$f":"'RB FORECAST'!AN52*($T48/12)","v":2645804.7630805699},{"$f":"'RB FORECAST'!AO52*($T48/12)","v":2655473.7697954313},{"$f":"'RB FORECAST'!AP52*($T48/12)","v":2662577.8574764156},{"$f":"'RB FORECAST'!AQ52*($T48/12)","v":2667055.0275036166},{"$f":"'RB FORECAST'!AR52*($T48/12)","v":2674665.9392399485},{"$f":"'RB FORECAST'!AS52*($T48/12)","v":2695324.3901667674},{"$f":"'RB FORECAST'!AT52*($T48/12)","v":2700210.565987553},{"$f":"'RB FORECAST'!AU52*($T48/12)","v":2795051.2597118523},{"$f":"'RB FORECAST'!AV52*($T48/12)","v":2800096.7133248793},{"$f":"'RB FORECAST'!AW52*($T48/12)","v":2844005.5087141986},{"$f":"SUM(U48:AF48)","v":22210142.331143156},{"$f":"SUM(AG48:AR48)","v":32378504.946621377},{"$f":"AT48-AS48","v":10168362.615478221}]
[null,null,null,null,null,null,null,{"$f":"H47-H15","v":0},null,null,null,null,null,38,null,null,null,"Total",null,2.1406000000000001E-2,null,null,null,{"$f":"SUM(X48,X44)","v":2456591.4450975647},2465267.1219024435,2470734.7458818685,2480029.3679895909,2505257.9478690694,2511225.0592191191,2627046.7162215998,2633208.3413093355,2686830.7816275973,{"$f":"SUM(AG48,AG44)","v":2688177.619291692},{"$f":"SUM(AH48,AH44)","v":2697714.5892203185},2720383.4812147124,2730325.0334085473,2737629.3678198094,2742232.7382402355,2750058.1828283668,2771298.94459318,2776322.8496728954,2873836.8689061697,2879024.5414266973,2924171.0175854536,22836191.527118191,33291175.234208073,10454983.707089882]
[null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,"377","Compressor Station Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,null,null,"Wyoming",null,3.1815000000000003E-2,null,null,null,{"$f":"'RB FORECAST'!Y56*($T52/12)","v":0},{"$f":"'RB FORECAST'!Z56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AA56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AB56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AC56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AD56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AE56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AF56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AG56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AL56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AM56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AN56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AO56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AP56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AQ56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AR56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AS56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AT56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AU56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AV56*($T52/12)","v":0},{"$f":"'RB FORECAST'!AW56*($T52/12)","v":0},{"$f":"SUM(U52:AF52)","v":0},{"$f":"SUM(AG52:AR52)","v":0},{"$f":"AT52-AS52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,"Utah",null,3.1815000000000003E-2,null,null,null,{"$f":"'RB FORECAST'!Y57*($T53/12)","v":48546.058658931317},{"$f":"'RB FORECAST'!Z57*($T53/12)","v":48584.953716911135},{"$f":"'RB FORECAST'!AA57*($T53/12)","v":48598.189545287583},{"$f":"'RB FORECAST'!AB57*($T53/12)","v":48607.33548186424},{"$f":"'RB FORECAST'!AC57*($T53/12)","v":48607.33548186424},{"$f":"'RB FORECAST'!AD57*($T53/12)","v":48701.171596649539},{"$f":"'RB FORECAST'!AE57*($T53/12)","v":48701.171596649539},{"$f":"'RB FORECAST'!AF57*($T53/12)","v":48701.171596649539},{"$f":"'RB FORECAST'!AG57*($T53/12)","v":48887.442809190252},{"$f":"'RB FORECAST'!AL57*($T53/12)","v":48887.442809190252},{"$f":"'RB FORECAST'!AM57*($T53/12)","v":48887.442809190252},{"$f":"'RB FORECAST'!AN57*($T53/12)","v":48887.442809190252},{"$f":"'RB FORECAST'!AO57*($T53/12)","v":49104.809257487854},{"$f":"'RB FORECAST'!AP57*($T53/12)","v":49155.560442024987},{"$f":"'RB FORECAST'!AQ57*($T53/12)","v":49172.830861541617},{"$f":"'RB FORECAST'!AR57*($T53/12)","v":49184.764694246216},{"$f":"'RB FORECAST'!AS57*($T53/12)","v":49184.764694246216},{"$f":"'RB FORECAST'!AT57*($T53/12)","v":49307.204259195256},{"$f":"'RB FORECAST'!AU57*($T53/12)","v":49307.204259195256},{"$f":"'RB FORECAST'!AV57*($T53/12)","v":49307.204259195256},{"$f":"'RB FORECAST'!AW57*($T53/12)","v":49550.255309190245},437934.83048399747,589936.92646389373,152002.09597989626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,null,null,"Total",null,3.1815000000000003E-2,null,null,null,{"$f":"SUM(X52:X53)","v":48546.058658931317},48584.953716911135,48598.189545287583,48607.33548186424,48607.33548186424,48701.171596649539,48701.171596649539,48701.171596649539,48887.442809190252,{"$f":"SUM(AG52:AG53)","v":48887.442809190252},{"$f":"SUM(AH52:AH53)","v":48887.442809190252},48887.442809190252,49104.809257487854,49155.560442024987,49172.830861541617,49184.764694246216,49184.764694246216,49307.204259195256,49307.204259195256,49307.204259195256,49550.255309190245,437934.83048399747,589936.92646389373,152002.09597989626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,"378","Measuring & Regulation Station Equip"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,"Wyoming",null,3.3926999999999999E-2,null,null,null,{"$f":"'RB FORECAST'!Y61*($T57/12)","v":19679.122952641235},{"$f":"'RB FORECAST'!Z61*($T57/12)","v":19867.638194490046},{"$f":"'RB FORECAST'!AA61*($T57/12)","v":19951.941227373958},{"$f":"'RB FORECAST'!AB61*($T57/12)","v":20276.610778198919},{"$f":"'RB FORECAST'!AC61*($T57/12)","v":20495.756432384962},{"$f":"'RB FORECAST'!AD61*($T57/12)","v":20488.294663031549},{"$f":"'RB FORECAST'!AE61*($T57/12)","v":21063.08515245391},{"$f":"'RB FORECAST'!AF61*($T57/12)","v":21481.580363094199},{"$f":"'RB FORECAST'!AG61*($T57/12)","v":22315.385410589253},{"$f":"'RB FORECAST'!AL61*($T57/12)","v":22400.127610092746},{"$f":"'RB FORECAST'!AM61*($T57/12)","v":22420.48075816657},{"$f":"'RB FORECAST'!AN61*($T57/12)","v":22728.333299450645},{"$f":"'RB FORECAST'!AO61*($T57/12)","v":22737.018558072923},{"$f":"'RB FORECAST'!AP61*($T57/12)","v":22837.597168082983},{"$f":"'RB FORECAST'!AQ61*($T57/12)","v":22882.575397874589},{"$f":"'RB FORECAST'!AR61*($T57/12)","v":23055.796469095734},{"$f":"'RB FORECAST'!AS61*($T57/12)","v":23172.717334865592},{"$f":"'RB FORECAST'!AT61*($T57/12)","v":23168.736254171945},{"$f":"'RB FORECAST'!AU61*($T57/12)","v":23475.404446654054},{"$f":"'RB FORECAST'!AV61*($T57/12)","v":23698.684358502374},{"$f":"'RB FORECAST'!AW61*($T57/12)","v":24143.544688489288},{"$f":"SUM(U57:AF57)","v":185619.41517425803},{"$f":"SUM(AG57:AR57)","v":276721.01634351944},{"$f":"AT57-AS57","v":91101.601169261412}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,null,null,"Utah",null,3.3926999999999999E-2,null,null,null,{"$f":"'RB FORECAST'!Y62*($T58/12)","v":242055.20312411094},{"$f":"'RB FORECAST'!Z62*($T58/12)","v":244373.95966969067},{"$f":"'RB FORECAST'!AA62*($T58/12)","v":245410.89550254267},{"$f":"'RB FORECAST'!AB62*($T58/12)","v":249404.36382235933},{"$f":"'RB FORECAST'!AC62*($T58/12)","v":252099.8775383631},{"$f":"'RB FORECAST'!AD62*($T58/12)","v":252008.09702045828},{"$f":"'RB FORECAST'!AE62*($T58/12)","v":259078.07818810293},{"$f":"'RB FORECAST'!AF62*($T58/12)","v":264225.61161536915},{"$f":"'RB FORECAST'!AG62*($T58/12)","v":274481.49805009644},{"$f":"'RB FORECAST'!AL62*($T58/12)","v":275523.83567679685},{"$f":"'RB FORECAST'!AM62*($T58/12)","v":275774.18145709817},{"$f":"'RB FORECAST'!AN62*($T58/12)","v":279560.79885829636},{"$f":"'RB FORECAST'!AO62*($T58/12)","v":279667.62841798051},{"$f":"'RB FORECAST'!AP62*($T58/12)","v":280904.75549597654},{"$f":"'RB FORECAST'!AQ62*($T58/12)","v":281457.99227256316},{"$f":"'RB FORECAST'!AR62*($T58/12)","v":283588.62897221255},{"$f":"'RB FORECAST'!AS62*($T58/12)","v":285026.76744929195},{"$f":"'RB FORECAST'!AT62*($T58/12)","v":284977.79975402053},{"$f":"'RB FORECAST'!AU62*($T58/12)","v":288749.84954514186},{"$f":"'RB FORECAST'!AV62*($T58/12)","v":291496.21504862711},{"$f":"'RB FORECAST'!AW62*($T58/12)","v":296968.04211104137},2283137.5845310935,3403696.4950590474,1120558.9105279539]
[null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,"Total",null,3.3926999999999999E-2,null,null,null,{"$f":"SUM(X57:X58)","v":261734.32607675216},264241.59786418069,265362.83672991663,269680.97460055823,272595.63397074805,272496.39168348984,280141.16334055684,285707.19197846338,296796.88346068573,{"$f":"SUM(AG57:AG58)","v":297923.9632868896},{"$f":"SUM(AH57:AH58)","v":298194.66221526475},302289.13215774699,302404.64697605342,303742.35266405949,304340.56767043774,306644.4254413083,308199.48478415754,308146.53600819246,312225.25399179594,315194.8994071295,321111.58679953066,2468756.9997053514,3680417.5114025665,1211660.511697215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,"380","Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,null,null,"Wyoming",null,3.422E-2,null,null,null,{"$f":"'RB FORECAST'!Y66*($T62/12)","v":52172.484966785509},{"$f":"'RB FORECAST'!Z66*($T62/12)","v":52639.379845101896},{"$f":"'RB FORECAST'!AA66*($T62/12)","v":52741.060983085765},{"$f":"'RB FORECAST'!AB66*($T62/12)","v":52905.405559418279},{"$f":"'RB FORECAST'!AC66*($T62/12)","v":53178.35195174133},{"$f":"'RB FORECAST'!AD66*($T62/12)","v":53246.475900876758},{"$f":"'RB FORECAST'!AE66*($T62/12)","v":53403.82970165219},{"$f":"'RB FORECAST'!AF66*($T62/12)","v":53531.949824196097},{"$f":"'RB FORECAST'!AG66*($T62/12)","v":53976.216021633598},{"$f":"'RB FORECAST'!AL66*($T62/12)","v":53946.097392962154},{"$f":"'RB FORECAST'!AM66*($T62/12)","v":54248.908935089959},{"$f":"'RB FORECAST'!AN66*($T62/12)","v":54918.884566442335},{"$f":"'RB FORECAST'!AO66*($T62/12)","v":55107.600141949653},{"$f":"'RB FORECAST'!AP66*($T62/12)","v":55656.90665989343},{"$f":"'RB FORECAST'!AQ66*($T62/12)","v":55776.535540912402},{"$f":"'RB FORECAST'!AR66*($T62/12)","v":55969.888587092071},{"$f":"'RB FORECAST'!AS66*($T62/12)","v":56291.012761537793},{"$f":"'RB FORECAST'!AT66*($T62/12)","v":56371.161272532605},{"$f":"'RB FORECAST'!AU66*($T62/12)","v":56556.289600992444},{"$f":"'RB FORECAST'!AV66*($T62/12)","v":56707.024213132347},{"$f":"'RB FORECAST'!AW66*($T62/12)","v":57229.707860540308},{"$f":"SUM(U62:AF62)","v":477795.15475449141},{"$f":"SUM(AG62:AR62)","v":668780.01753307739},{"$f":"AT62-AS62","v":190984.86277858599}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,"Utah",null,3.422E-2,null,null,null,{"$f":"'RB FORECAST'!Y67*($T63/12)","v":1033305.860903283},{"$f":"'RB FORECAST'!Z67*($T63/12)","v":1042552.9806158512},{"$f":"'RB FORECAST'!AA67*($T63/12)","v":1044566.8336245575},{"$f":"'RB FORECAST'!AB67*($T63/12)","v":1047821.7718173648},{"$f":"'RB FORECAST'!AC67*($T63/12)","v":1053227.6309992569},{"$f":"'RB FORECAST'!AD67*($T63/12)","v":1054576.8647180328},{"$f":"'RB FORECAST'!AE67*($T63/12)","v":1057693.3466084427},{"$f":"'RB FORECAST'!AF67*($T63/12)","v":1060230.8388058825},{"$f":"'RB FORECAST'!AG67*($T63/12)","v":1069029.7845702185},{"$f":"'RB FORECAST'!AL67*($T63/12)","v":1068433.2679283838},{"$f":"'RB FORECAST'!AM67*($T63/12)","v":1074430.623458392},{"$f":"'RB FORECAST'!AN67*($T63/12)","v":1087699.8734659299},{"$f":"'RB FORECAST'!AO67*($T63/12)","v":1091437.4932158727},{"$f":"'RB FORECAST'!AP67*($T63/12)","v":1102316.8225172281},{"$f":"'RB FORECAST'!AQ67*($T63/12)","v":1104686.1408268486},{"$f":"'RB FORECAST'!AR67*($T63/12)","v":1108515.608331955},{"$f":"'RB FORECAST'!AS67*($T63/12)","v":1114875.6560035148},{"$f":"'RB FORECAST'!AT67*($T63/12)","v":1116463.043037242},{"$f":"'RB FORECAST'!AU67*($T63/12)","v":1120129.6153107034},{"$f":"'RB FORECAST'!AV67*($T63/12)","v":1123115.0003899131},{"$f":"'RB FORECAST'!AW67*($T63/12)","v":1133467.0485357663},9463005.9126628898,13245570.193021748,3782564.2803588584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,"Total",null,3.422E-2,null,null,null,{"$f":"SUM(X62:X63)","v":1085478.3458700685},1095192.3604609531,1097307.8946076431,1100727.1773767832,1106405.9829509982,1107823.3406189096,1111097.176310095,1113762.7886300785,1123006.0005918522,{"$f":"SUM(AG62:AG63)","v":1122379.3653213459},{"$f":"SUM(AH62:AH63)","v":1128679.532393482},1142618.7580323722,1146545.0933578224,1157973.7291771215,1160462.6763677609,1164485.4969190471,1171166.6687650525,1172834.2043097746,1176685.9049116957,1179822.0246030455,1190696.7563963067,9940801.0674173813,13914350.210554825,3973549.1431374438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,"381...2","Meters & Meter Installation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,"Wyoming",null,3.841E-2,null,null,null,{"$f":"'RB FORECAST'!Y71*($T67/12)","v":29456.756631613214},{"$f":"'RB FORECAST'!Z71*($T67/12)","v":29575.821867032406},{"$f":"'RB FORECAST'!AA71*($T67/12)","v":29681.022463412679},{"$f":"'RB FORECAST'!AB71*($T67/12)","v":29852.306328080816},{"$f":"'RB FORECAST'!AC71*($T67/12)","v":29985.546665583748},{"$f":"'RB FORECAST'!AD71*($T67/12)","v":30111.225196437117},{"$f":"'RB FORECAST'!AE71*($T67/12)","v":30225.660585904152},{"$f":"'RB FORECAST'!AF71*($T67/12)","v":30552.463675033185},{"$f":"'RB FORECAST'!AG71*($T67/12)","v":30840.666043277426},{"$f":"'RB FORECAST'!AL71*($T67/12)","v":30961.872097220486},{"$f":"'RB FORECAST'!AM71*($T67/12)","v":31197.680178021827},{"$f":"'RB FORECAST'!AN71*($T67/12)","v":31404.760411976229},{"$f":"'RB FORECAST'!AO71*($T67/12)","v":31497.873373960032},{"$f":"'RB FORECAST'!AP71*($T67/12)","v":31579.317802552436},{"$f":"'RB FORECAST'!AQ71*($T67/12)","v":31651.278374667429},{"$f":"'RB FORECAST'!AR71*($T67/12)","v":31768.442015556226},{"$f":"'RB FORECAST'!AS71*($T67/12)","v":31859.58266727694},{"$f":"'RB FORECAST'!AT71*($T67/12)","v":31945.550801431706},{"$f":"'RB FORECAST'!AU71*($T67/12)","v":32023.828267335819},{"$f":"'RB FORECAST'!AV71*($T67/12)","v":32247.37203107708},{"$f":"'RB FORECAST'!AW71*($T67/12)","v":32444.511667327653},{"$f":"SUM(U67:AF67)","v":270281.46945637476},{"$f":"SUM(AG67:AR67)","v":380582.06968840392},{"$f":"AT67-AS67","v":110300.60023202916}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,null,null,"Utah",null,3.841E-2,null,null,null,{"$f":"'RB FORECAST'!Y72*($T68/12)","v":929118.82565924793},{"$f":"'RB FORECAST'!Z72*($T68/12)","v":932874.35628649965},{"$f":"'RB FORECAST'!AA72*($T68/12)","v":936192.57138362923},{"$f":"'RB FORECAST'!AB72*($T68/12)","v":941595.17103793216},{"$f":"'RB FORECAST'!AC72*($T68/12)","v":945797.80975540413},{"$f":"'RB FORECAST'!AD72*($T68/12)","v":949761.93555707997},{"$f":"'RB FORECAST'!AE72*($T68/12)","v":953371.43255653442},{"$f":"'RB FORECAST'!AF72*($T68/12)","v":963679.38689756033},{"$f":"'RB FORECAST'!AG72*($T68/12)","v":972769.80541457806},{"$f":"'RB FORECAST'!AL72*($T68/12)","v":976592.86128969456},{"$f":"'RB FORECAST'!AM72*($T68/12)","v":984030.67020583176},{"$f":"'RB FORECAST'!AN72*($T68/12)","v":990562.35141551611},{"$f":"'RB FORECAST'!AO72*($T68/12)","v":993499.30088941718},{"$f":"'RB FORECAST'!AP72*($T68/12)","v":996068.20393589349},{"$f":"'RB FORECAST'!AQ72*($T68/12)","v":998337.96917493176},{"$f":"'RB FORECAST'!AR72*($T68/12)","v":1002033.5201072341},{"$f":"'RB FORECAST'!AS72*($T68/12)","v":1004908.25938541},{"$f":"'RB FORECAST'!AT72*($T68/12)","v":1007619.84820182},{"$f":"'RB FORECAST'!AU72*($T68/12)","v":1010088.8595769},{"$f":"'RB FORECAST'!AV72*($T68/12)","v":1017139.8299823732},{"$f":"'RB FORECAST'!AW72*($T68/12)","v":1023357.9669488663},8525161.2945484649,12004239.641113888,3479078.3465654235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,null,null,"Total",null,3.841E-2,null,null,null,{"$f":"SUM(X67:X68)","v":958575.58229086117},962450.17815353209,965873.59384704195,971447.47736601299,975783.35642098787,979873.16075351706,983597.09314243856,994231.85057259351,1003610.4714578555,{"$f":"SUM(AG67:AG68)","v":1007554.7333869151},{"$f":"SUM(AH67:AH68)","v":1015228.3503838535},1021967.1118274924,1024997.1742633772,1027647.521738446,1029989.2475495992,1033801.9621227904,1036767.842052687,1039565.3990032518,1042112.6878442358,1049387.2020134502,1055802.4786161939,8795442.7640048414,12384821.710802291,3589378.9467974491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,"383...4","House Regulators & Reg Installations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,61,null,null,null,"Wyoming",null,3.1449999999999999E-2,null,null,null,{"$f":"'RB FORECAST'!Y76*($T72/12)","v":2088.3725830929216},{"$f":"'RB FORECAST'!Z76*($T72/12)","v":2089.3284650239311},{"$f":"'RB FORECAST'!AA76*($T72/12)","v":2089.3284650239311},{"$f":"'RB FORECAST'!AB76*($T72/12)","v":2091.1332278582458},{"$f":"'RB FORECAST'!AC76*($T72/12)","v":2092.0040030125624},{"$f":"'RB FORECAST'!AD76*($T72/12)","v":2092.7128189830623},{"$f":"'RB FORECAST'!AE76*($T72/12)","v":2093.4095399647949},{"$f":"'RB FORECAST'!AF76*($T72/12)","v":2093.8291296135399},{"$f":"'RB FORECAST'!AG76*($T72/12)","v":2079.5526467267291},{"$f":"'RB FORECAST'!AL76*($T72/12)","v":2059.7305880679405},{"$f":"'RB FORECAST'!AM76*($T72/12)","v":2056.637672869269},{"$f":"'RB FORECAST'!AN76*($T72/12)","v":2029.0241623102786},{"$f":"'RB FORECAST'!AO76*($T72/12)","v":2019.139672377531},{"$f":"'RB FORECAST'!AP76*($T72/12)","v":2014.3652916937185},{"$f":"'RB FORECAST'!AQ76*($T72/12)","v":2014.3652916937185},{"$f":"'RB FORECAST'!AR76*($T72/12)","v":2005.3509725236563},{"$f":"'RB FORECAST'!AS76*($T72/12)","v":2001.0016779697526},{"$f":"'RB FORECAST'!AT76*($T72/12)","v":1997.4613272547224},{"$f":"'RB FORECAST'!AU76*($T72/12)","v":1993.9813878508294},{"$f":"'RB FORECAST'!AV76*($T72/12)","v":1991.8856471017821},{"$f":"'RB FORECAST'!AW76*($T72/12)","v":2063.192951818372},{"$f":"SUM(U72:AF72)","v":18809.670879299716},{"$f":"SUM(AG72:AR72)","v":24246.136643531572},{"$f":"AT72-AS72","v":5436.4657642318562}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,null,null,"Utah",null,3.1449999999999999E-2,null,null,null,{"$f":"'RB FORECAST'!Y77*($T73/12)","v":36502.19475282506},{"$f":"'RB FORECAST'!Z77*($T73/12)","v":36518.902398141261},{"$f":"'RB FORECAST'!AA77*($T73/12)","v":36518.902398141261},{"$f":"'RB FORECAST'!AB77*($T73/12)","v":36550.447441872515},{"$f":"'RB FORECAST'!AC77*($T73/12)","v":36565.667524977471},{"$f":"'RB FORECAST'!AD77*($T73/12)","v":36578.056759929408},{"$f":"'RB FORECAST'!AE77*($T73/12)","v":36590.234589292551},{"$f":"'RB FORECAST'!AF77*($T73/12)","v":36597.568502406873},{"$f":"'RB FORECAST'!AG77*($T73/12)","v":36348.033068481607},{"$f":"'RB FORECAST'!AL77*($T73/12)","v":36001.56776271062},{"$f":"'RB FORECAST'!AM77*($T73/12)","v":35947.507393478671},{"$f":"'RB FORECAST'!AN77*($T73/12)","v":35464.857052062755},{"$f":"'RB FORECAST'!AO77*($T73/12)","v":35292.088275323149},{"$f":"'RB FORECAST'!AP77*($T73/12)","v":35208.637948999414},{"$f":"'RB FORECAST'!AQ77*($T73/12)","v":35208.637948999414},{"$f":"'RB FORECAST'!AR77*($T73/12)","v":35051.07869133936},{"$f":"'RB FORECAST'!AS77*($T73/12)","v":34975.058349888182},{"$f":"'RB FORECAST'!AT77*($T73/12)","v":34913.177355883781},{"$f":"'RB FORECAST'!AU77*($T73/12)","v":34852.352277601625},{"$f":"'RB FORECAST'!AV77*($T73/12)","v":34815.721296333017},{"$f":"'RB FORECAST'!AW77*($T73/12)","v":36062.085640098296},328770.00743606797,423792.76999271824,95022.762556650268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,null,null,"Total",null,3.1449999999999999E-2,null,null,null,{"$f":"SUM(X72:X73)","v":38590.567335917978},38608.23086316519,38608.23086316519,38641.580669730763,38657.671527990031,38670.76957891247,38683.644129257344,38691.397632020416,38427.585715208334,{"$f":"SUM(AG72:AG73)","v":38061.298350778561},{"$f":"SUM(AH72:AH73)","v":38004.145066347941},37493.881214373032,37311.227947700681,37223.003240693135,37223.003240693135,37056.429663863019,36976.060027857937,36910.638683138503,36846.333665452454,36807.606943434796,38125.278591916671,347579.67831536767,448038.90663624986,100459.22832088219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,"387","Other Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,null,null,"Wyoming",null,7.7531799999999998E-2,null,null,null,{"$f":"'RB FORECAST'!Y81*($T77/12)","v":445.3449950748344},{"$f":"'RB FORECAST'!Z81*($T77/12)","v":414.50317092547698},{"$f":"'RB FORECAST'!AA81*($T77/12)","v":413.9414964237119},{"$f":"'RB FORECAST'!AB81*($T77/12)","v":397.96108893867381},{"$f":"'RB FORECAST'!AC81*($T77/12)","v":397.87802290367779},{"$f":"'RB FORECAST'!AD81*($T77/12)","v":397.6700333589373},{"$f":"'RB FORECAST'!AE81*($T77/12)","v":397.43371562592182},{"$f":"'RB FORECAST'!AF81*($T77/12)","v":397.20635822382781},{"$f":"'RB FORECAST'!AG81*($T77/12)","v":370.76377442010477},{"$f":"'RB FORECAST'!AL81*($T77/12)","v":370.75699724250217},{"$f":"'RB FORECAST'!AM81*($T77/12)","v":370.75699724250217},{"$f":"'RB FORECAST'!AN81*($T77/12)","v":370.29568538591559},{"$f":"'RB FORECAST'!AO81*($T77/12)","v":370.29099073231498},{"$f":"'RB FORECAST'!AP81*($T77/12)","v":369.83437168649618},{"$f":"'RB FORECAST'!AQ81*($T77/12)","v":369.82605598915558},{"$f":"'RB FORECAST'!AR81*($T77/12)","v":369.58946303076647},{"$f":"'RB FORECAST'!AS81*($T77/12)","v":369.58823322239147},{"$f":"'RB FORECAST'!AT81*($T77/12)","v":369.58515389780291},{"$f":"'RB FORECAST'!AU81*($T77/12)","v":369.58165516902352},{"$f":"'RB FORECAST'!AV81*($T77/12)","v":369.5782890996399},{"$f":"'RB FORECAST'!AW81*($T77/12)","v":369.18680164004707},{"$f":"SUM(U77:AF77)","v":3632.7026558951666},{"$f":"SUM(AG77:AR77)","v":4438.8706943385578},{"$f":"AT77-AS77","v":806.1680384433912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,67,null,null,null,"Utah",null,7.7531799999999998E-2,null,null,null,{"$f":"'RB FORECAST'!Y82*($T78/12)","v":12584.606651181974},{"$f":"'RB FORECAST'!Z82*($T78/12)","v":11713.075075399098},{"$f":"'RB FORECAST'!AA82*($T78/12)","v":11697.203217067054},{"$f":"'RB FORECAST'!AB82*($T78/12)","v":11245.627147842306},{"$f":"'RB FORECAST'!AC82*($T78/12)","v":11243.279858913365},{"$f":"'RB FORECAST'!AD82*($T78/12)","v":11237.402468043219},{"$f":"'RB FORECAST'!AE82*($T78/12)","v":11230.724576189516},{"$f":"'RB FORECAST'!AF82*($T78/12)","v":11224.299886328326},{"$f":"'RB FORECAST'!AG82*($T78/12)","v":10477.082516219896},{"$f":"'RB FORECAST'!AL82*($T78/12)","v":10476.891006008089},{"$f":"'RB FORECAST'!AM82*($T78/12)","v":10476.891006008089},{"$f":"'RB FORECAST'!AN82*($T78/12)","v":10463.85520607125},{"$f":"'RB FORECAST'!AO82*($T78/12)","v":10463.722544046122},{"$f":"'RB FORECAST'!AP82*($T78/12)","v":10450.81935405944},{"$f":"'RB FORECAST'!AQ82*($T78/12)","v":10450.584368191814},{"$f":"'RB FORECAST'!AR82*($T78/12)","v":10443.898698989971},{"$f":"'RB FORECAST'!AS82*($T78/12)","v":10443.863946932965},{"$f":"'RB FORECAST'!AT82*($T78/12)","v":10443.776931048365},{"$f":"'RB FORECAST'!AU82*($T78/12)","v":10443.678063595145},{"$f":"'RB FORECAST'!AV82*($T78/12)","v":10443.582944845362},{"$f":"'RB FORECAST'!AW82*($T78/12)","v":10432.52025021012},102653.30139718475,125434.08432000673,22780.782922821978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,null,null,"Total",null,7.7531799999999998E-2,null,null,null,{"$f":"SUM(X77:X78)","v":13029.951646256808},12127.578246324574,12111.144713490765,11643.588236780979,11641.157881817044,11635.072501402157,11628.158291815438,11621.506244552154,10847.846290640002,{"$f":"SUM(AG77:AG78)","v":10847.648003250592},{"$f":"SUM(AH77:AH78)","v":10847.648003250592},10834.150891457166,10834.013534778438,10820.653725745937,10820.410424180969,10813.488162020738,10813.452180155356,10813.362084946168,10813.25971876417,10813.161233945002,10801.707051850168,106286.00405307993,129872.95501434531,23586.950961265378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,70,null,"388","Other Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,71,null,null,null,"Wyoming",null,6.6699999999999995E-2,null,null,null,{"$f":"'RB FORECAST'!Y86*($T82/12)","v":36.321198277593311},{"$f":"'RB FORECAST'!Z86*($T82/12)","v":37.230283318783584},{"$f":"'RB FORECAST'!AA86*($T82/12)","v":37.230283318783584},{"$f":"'RB FORECAST'!AB86*($T82/12)","v":37.230283318783584},{"$f":"'RB FORECAST'!AC86*($T82/12)","v":37.230283318783584},{"$f":"'RB FORECAST'!AD86*($T82/12)","v":37.230283318783584},{"$f":"'RB FORECAST'!AE86*($T82/12)","v":37.230283318783584},{"$f":"'RB FORECAST'!AF86*($T82/12)","v":37.230283318783584},{"$f":"'RB FORECAST'!AG86*($T82/12)","v":37.230283318783584},{"$f":"'RB FORECAST'!AL86*($T82/12)","v":37.230283318783584},{"$f":"'RB FORECAST'!AM86*($T82/12)","v":36.332054570655501},{"$f":"'RB FORECAST'!AN86*($T82/12)","v":36.332054570655501},{"$f":"'RB FORECAST'!AO86*($T82/12)","v":35.112048605504583},{"$f":"'RB FORECAST'!AP86*($T82/12)","v":35.403150541222054},{"$f":"'RB FORECAST'!AQ86*($T82/12)","v":35.403150541222054},{"$f":"'RB FORECAST'!AR86*($T82/12)","v":35.403150541222054},{"$f":"'RB FORECAST'!AS86*($T82/12)","v":35.403150541222054},{"$f":"'RB FORECAST'!AT86*($T82/12)","v":35.403150541222054},{"$f":"'RB FORECAST'!AU86*($T82/12)","v":35.403150541222054},{"$f":"'RB FORECAST'!AV86*($T82/12)","v":35.403150541222054},{"$f":"'RB FORECAST'!AW86*($T82/12)","v":35.403150541222054},{"$f":"SUM(U82:AF82)","v":334.16346482786196},{"$f":"SUM(AG82:AR82)","v":428.23164539537555},{"$f":"AT82-AS82","v":94.068180567513593}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,null,null,"Utah",null,6.6699999999999995E-2,null,null,null,{"$f":"'RB FORECAST'!Y87*($T83/12)","v":1503.5530281884157},{"$f":"'RB FORECAST'!Z87*($T83/12)","v":1541.1855301812163},{"$f":"'RB FORECAST'!AA87*($T83/12)","v":1541.1855301812163},{"$f":"'RB FORECAST'!AB87*($T83/12)","v":1541.1855301812163},{"$f":"'RB FORECAST'!AC87*($T83/12)","v":1541.1855301812163},{"$f":"'RB FORECAST'!AD87*($T83/12)","v":1541.1855301812163},{"$f":"'RB FORECAST'!AE87*($T83/12)","v":1541.1855301812163},{"$f":"'RB FORECAST'!AF87*($T83/12)","v":1541.1855301812163},{"$f":"'RB FORECAST'!AG87*($T83/12)","v":1541.1855301812163},{"$f":"'RB FORECAST'!AL87*($T83/12)","v":1541.1855301812163},{"$f":"'RB FORECAST'!AM87*($T83/12)","v":1504.0024355065282},{"$f":"'RB FORECAST'!AN87*($T83/12)","v":1504.0024355065282},{"$f":"'RB FORECAST'!AO87*($T83/12)","v":1453.4990449165155},{"$f":"'RB FORECAST'!AP87*($T83/12)","v":1465.5495062921116},{"$f":"'RB FORECAST'!AQ87*($T83/12)","v":1465.5495062921116},{"$f":"'RB FORECAST'!AR87*($T83/12)","v":1465.5495062921116},{"$f":"'RB FORECAST'!AS87*($T83/12)","v":1465.5495062921116},{"$f":"'RB FORECAST'!AT87*($T83/12)","v":1465.5495062921116},{"$f":"'RB FORECAST'!AU87*($T83/12)","v":1465.5495062921116},{"$f":"'RB FORECAST'!AV87*($T83/12)","v":1465.5495062921116},{"$f":"'RB FORECAST'!AW87*($T83/12)","v":1465.5495062921116},13833.037269638146,17727.085496447678,3894.0482268095329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,73,null,null,null,"Total",null,6.6699999999999995E-2,null,null,null,{"$f":"SUM(X82:X83)","v":1539.8742264660091},1578.4158135,1578.4158135,1578.4158135,1578.4158135,1578.4158135,1578.4158135,1578.4158135,1578.4158135,{"$f":"SUM(AG82:AG83)","v":1578.4158135},{"$f":"SUM(AH82:AH83)","v":1540.3344900771838},1540.3344900771838,1488.6110935220199,1500.9526568333335,1500.9526568333335,1500.9526568333335,1500.9526568333335,1500.9526568333335,1500.9526568333335,1500.9526568333335,1500.9526568333335,14167.200734466009,18155.317141843054,3988.1164073770451]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve Variance (Distribution)",null,null,null,-6056221,null,null,null,{"$f":"$T$86/12","v":-504685.08333333331},-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,{"$f":"$T$86/12","v":-504685.08333333331},-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,-504685.08333333331,{"$f":"SUM(U86:AF86)","v":-4542165.75},{"$f":"SUM(AG86:AR86)","v":-6056220.9999999991},{"$f":"AT86-AS86","v":-1514055.2499999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,null,"Total Distribution Plant",null,null,null,null,null,null,{"$f":"SUM(X86,X84,X79,X74,X69,X64,X59,X54,X49,X38,X33)","v":4397786.3245817991},4421743.6841048924,4433856.3286493821,4456033.7230685083,4494202.6850768467,4505679.6461546067,4636151.721734873,4661173.4989378918,4743653.4432992665,{"$f":"SUM(AG86,AG84,AG79,AG74,AG69,AG64,AG59,AG54,AG49,AG38,AG33)","v":4749078.5017962987},{"$f":"SUM(AH86,AH84,AH79,AH74,AH69,AH64,AH59,AH54,AH49,AH38,AH33)","v":4772764.7201145226},4819682.3081701593,4836678.625372027,4859361.1569974711,4869410.4425440198,4887213.7180212131,4919576.1852869065,4929069.1622109646,5036996.4814868802,5055525.6080764681,5125428.048540012,{"$f":"SUM(U88:AF88)","v":40750281.055608064},{"$f":"SUM(AG88:AR88)","v":58860784.958616942},{"$f":"AT88-AS88","v":18110503.903008878}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,77,"General Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,"389","Land & Land Rights"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,79,null,null,null,"Distribution - Wyoming",null,0,null,null,null,{"$f":"'RB FORECAST'!Y94*($T92/12)","v":0},{"$f":"'RB FORECAST'!Z94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AA94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AB94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AC94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AD94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AE94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AF94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AG94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AL94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AM94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AN94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AO94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AP94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AQ94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AR94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AS94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AT94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AU94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AV94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AW94*($T92/12)","v":0},{"$f":"SUM(U92:AF92)","v":0},{"$f":"SUM(AG92:AR92)","v":0},{"$f":"AT92-AS92","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,null,null,"Distribution - Utah",null,0,null,null,null,{"$f":"'RB FORECAST'!Y95*($T93/12)","v":0},{"$f":"'RB FORECAST'!Z95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AA95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AB95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AC95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AD95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AE95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AF95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AG95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AL95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AM95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AN95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AO95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AP95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AQ95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AR95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AS95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AT95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AU95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AV95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AW95*($T93/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,null,null,"Total",null,0,null,null,null,{"$f":"SUM(X92:X93)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AG92:AG93)","v":0},{"$f":"SUM(AH92:AH93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,"390","Structures & Improvements"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,"Distribution - Wyoming",null,2.1386200000000001E-2,null,null,null,{"$f":"'RB FORECAST'!Y99*($T97/12)","v":503.23728176942848},{"$f":"'RB FORECAST'!Z99*($T97/12)","v":503.23728176942848},{"$f":"'RB FORECAST'!AA99*($T97/12)","v":481.40388928186337},{"$f":"'RB FORECAST'!AB99*($T97/12)","v":481.40388928186337},{"$f":"'RB FORECAST'!AC99*($T97/12)","v":482.38903128875717},{"$f":"'RB FORECAST'!AD99*($T97/12)","v":485.54210296727558},{"$f":"'RB FORECAST'!AE99*($T97/12)","v":505.15814723852145},{"$f":"'RB FORECAST'!AF99*($T97/12)","v":508.73000546383946},{"$f":"'RB FORECAST'!AG99*($T97/12)","v":595.89731514619473},{"$f":"'RB FORECAST'!AL99*($T97/12)","v":595.89731514619473},{"$f":"'RB FORECAST'!AM99*($T97/12)","v":596.02228266066322},{"$f":"'RB FORECAST'!AN99*($T97/12)","v":599.53964734588158},{"$f":"'RB FORECAST'!AO99*($T97/12)","v":601.02617518474381},{"$f":"'RB FORECAST'!AP99*($T97/12)","v":601.02617518474381},{"$f":"'RB FORECAST'!AQ99*($T97/12)","v":594.77841691958736},{"$f":"'RB FORECAST'!AR99*($T97/12)","v":594.77841691958736},{"$f":"'RB FORECAST'!AS99*($T97/12)","v":595.06032130615631},{"$f":"'RB FORECAST'!AT99*($T97/12)","v":595.96259197487223},{"$f":"'RB FORECAST'!AU99*($T97/12)","v":601.5758425402687},{"$f":"'RB FORECAST'!AV99*($T97/12)","v":602.5979515305188},{"$f":"'RB FORECAST'!AW99*($T97/12)","v":627.54140820265764},{"$f":"SUM(U97:AF97)","v":4546.9989442071719},{"$f":"SUM(AG97:AR97)","v":7205.8065449158757},{"$f":"AT97-AS97","v":2658.8076007087038}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,85,null,null,null,"Distribution - Utah",null,2.1386200000000001E-2,null,null,null,{"$f":"'RB FORECAST'!Y100*($T98/12)","v":43068.409256429513},{"$f":"'RB FORECAST'!Z100*($T98/12)","v":43068.409256429513},{"$f":"'RB FORECAST'!AA100*($T98/12)","v":41199.848406159392},{"$f":"'RB FORECAST'!AB100*($T98/12)","v":41199.848406159392},{"$f":"'RB FORECAST'!AC100*($T98/12)","v":41284.159526709562},{"$f":"'RB FORECAST'!AD100*($T98/12)","v":41554.007938949238},{"$f":"'RB FORECAST'!AE100*($T98/12)","v":43232.802124657712},{"$f":"'RB FORECAST'!AF100*($T98/12)","v":43538.491423576597},{"$f":"'RB FORECAST'!AG100*($T98/12)","v":50998.505820724691},{"$f":"'RB FORECAST'!AL100*($T98/12)","v":50998.505820724691},{"$f":"'RB FORECAST'!AM100*($T98/12)","v":51009.200879004085},{"$f":"'RB FORECAST'!AN100*($T98/12)","v":51310.22647320183},{"$f":"'RB FORECAST'!AO100*($T98/12)","v":51437.447550921039},{"$f":"'RB FORECAST'!AP100*($T98/12)","v":51437.447550921039},{"$f":"'RB FORECAST'!AQ100*($T98/12)","v":50902.74748070191},{"$f":"'RB FORECAST'!AR100*($T98/12)","v":50902.74748070191},{"$f":"'RB FORECAST'!AS100*($T98/12)","v":50926.873621454521},{"$f":"'RB FORECAST'!AT100*($T98/12)","v":51004.09238848168},{"$f":"'RB FORECAST'!AU100*($T98/12)","v":51484.489571614358},{"$f":"'RB FORECAST'!AV100*($T98/12)","v":51571.964426700586},{"$f":"'RB FORECAST'!AW100*($T98/12)","v":53706.692991421471},389144.48215979565,616692.43623584905,227547.9540760534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,86,null,null,null,"General",null,2.1386200000000001E-2,null,null,null,{"$f":"'RB FORECAST'!Y101*($T99/12)","v":86997.559650692929},{"$f":"'RB FORECAST'!Z101*($T99/12)","v":86997.559650692929},{"$f":"'RB FORECAST'!AA101*($T99/12)","v":83223.093938146179},{"$f":"'RB FORECAST'!AB101*($T99/12)","v":83223.093938146179},{"$f":"'RB FORECAST'!AC101*($T99/12)","v":83393.401174143888},{"$f":"'RB FORECAST'!AD101*($T99/12)","v":83938.491038055232},{"$f":"'RB FORECAST'!AE101*($T99/12)","v":87329.630851063455},{"$f":"'RB FORECAST'!AF101*($T99/12)","v":87947.118784247417},{"$f":"'RB FORECAST'!AG101*($T99/12)","v":103016.2392536558},{"$f":"'RB FORECAST'!AL101*($T99/12)","v":103016.2392536558},{"$f":"'RB FORECAST'!AM101*($T99/12)","v":103037.84311566726},{"$f":"'RB FORECAST'!AN101*($T99/12)","v":103645.91043321497},{"$f":"'RB FORECAST'!AO101*($T99/12)","v":103902.89515795378},{"$f":"'RB FORECAST'!AP101*($T99/12)","v":103902.89515795378},{"$f":"'RB FORECAST'!AQ101*($T99/12)","v":102822.8088009873},{"$f":"'RB FORECAST'!AR101*($T99/12)","v":102822.8088009873},{"$f":"'RB FORECAST'!AS101*($T99/12)","v":102871.54325404708},{"$f":"'RB FORECAST'!AT101*($T99/12)","v":103027.52403918821},{"$f":"'RB FORECAST'!AU101*($T99/12)","v":103997.91935485386},{"$f":"'RB FORECAST'!AV101*($T99/12)","v":104174.61728855253},{"$f":"'RB FORECAST'!AW101*($T99/12)","v":108486.73790906554},786066.188278844,1245709.7425661273,459643.55428728333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,87,null,null,null,"Total",null,2.1386200000000001E-2,null,null,null,{"$f":"SUM(X97:X99)","v":130569.20618889187},130569.20618889187,124904.34623358744,124904.34623358744,125159.94973214221,125978.04107997174,131067.59112295968,131994.34021328785,154610.64238952671,{"$f":"SUM(AG97:AG99)","v":154610.64238952671},{"$f":"SUM(AH97:AH99)","v":154643.06627733202},155555.67655376269,155941.36888405957,155941.36888405957,154320.33469860879,154320.33469860879,154393.47719680774,154627.57901964476,156083.98476900847,156349.17966678363,162820.97230868967,1179757.6693828469,1869607.9853468924,689850.31596404547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,89,null,"391","Office Furniture & Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,90,null,null,null,"Distribution - Wyoming",null,0.10836759999999999,null,null,null,{"$f":"'RB FORECAST'!Y105*($T103/12)","v":1704.6035731996626},{"$f":"'RB FORECAST'!Z105*($T103/12)","v":1715.6886943284289},{"$f":"'RB FORECAST'!AA105*($T103/12)","v":1693.8259195150968},{"$f":"'RB FORECAST'!AB105*($T103/12)","v":1708.486143917826},{"$f":"'RB FORECAST'!AC105*($T103/12)","v":1709.3965182260604},{"$f":"'RB FORECAST'!AD105*($T103/12)","v":1693.2076245839246},{"$f":"'RB FORECAST'!AE105*($T103/12)","v":1693.4041757103596},{"$f":"'RB FORECAST'!AF105*($T103/12)","v":1735.0952177245751},{"$f":"'RB FORECAST'!AG105*($T103/12)","v":1900.4803788497213},{"$f":"'RB FORECAST'!AL105*($T103/12)","v":1900.1712084297469},{"$f":"'RB FORECAST'!AM105*($T103/12)","v":1900.1673008695122},{"$f":"'RB FORECAST'!AN105*($T103/12)","v":1904.7645592390829},{"$f":"'RB FORECAST'!AO105*($T103/12)","v":1904.5532419301207},{"$f":"'RB FORECAST'!AP105*($T103/12)","v":1903.9129580577162},{"$f":"'RB FORECAST'!AQ105*($T103/12)","v":1905.1757662811337},{"$f":"'RB FORECAST'!AR105*($T103/12)","v":1904.3289820970133},{"$f":"'RB FORECAST'!AS105*($T103/12)","v":1904.2763982794218},{"$f":"'RB FORECAST'!AT105*($T103/12)","v":1905.211479402192},{"$f":"'RB FORECAST'!AU105*($T103/12)","v":1905.2001264801174},{"$f":"'RB FORECAST'!AV105*($T103/12)","v":1902.7920245283792},{"$f":"'RB FORECAST'!AW105*($T103/12)","v":1893.2392690669485},{"$f":"SUM(U103:AF103)","v":15554.188246055654},{"$f":"SUM(AG103:AR103)","v":22833.793314661383},{"$f":"AT103-AS103","v":7279.6050686057297}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,null,null,"Distribution - Utah",null,0.10836759999999999,null,null,null,{"$f":"'RB FORECAST'!Y106*($T104/12)","v":106478.48635798765},{"$f":"'RB FORECAST'!Z106*($T104/12)","v":107170.92120761689},{"$f":"'RB FORECAST'!AA106*($T104/12)","v":105805.25753876778},{"$f":"'RB FORECAST'!AB106*($T104/12)","v":106721.01210400135},{"$f":"'RB FORECAST'!AC106*($T104/12)","v":106777.87886169449},{"$f":"'RB FORECAST'!AD106*($T104/12)","v":105766.63559204123},{"$f":"'RB FORECAST'!AE106*($T104/12)","v":105778.91320706198},{"$f":"'RB FORECAST'!AF106*($T104/12)","v":108383.15452050017},{"$f":"'RB FORECAST'!AG106*($T104/12)","v":118713.97976312377},{"$f":"'RB FORECAST'!AL106*($T104/12)","v":118694.66735590891},{"$f":"'RB FORECAST'!AM106*($T104/12)","v":118694.42326918655},{"$f":"'RB FORECAST'!AN106*($T104/12)","v":118981.59215718179},{"$f":"'RB FORECAST'!AO106*($T104/12)","v":118968.3921688952},{"$f":"'RB FORECAST'!AP106*($T104/12)","v":118928.39667748302},{"$f":"'RB FORECAST'!AQ106*($T104/12)","v":119007.27830738452},{"$f":"'RB FORECAST'!AR106*($T104/12)","v":118954.38372261735},{"$f":"'RB FORECAST'!AS106*($T104/12)","v":118951.09906136701},{"$f":"'RB FORECAST'!AT106*($T104/12)","v":119009.50913637794},{"$f":"'RB FORECAST'!AU106*($T104/12)","v":119008.79997327563},{"$f":"'RB FORECAST'!AV106*($T104/12)","v":118858.37728565006},{"$f":"'RB FORECAST'!AW106*($T104/12)","v":118261.66203873089},971596.23915279529,1426318.5811540587,454722.3420012634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,92,null,null,null,"General",null,0.10836759999999999,null,null,null,{"$f":"'RB FORECAST'!Y107*($T105/12)","v":497395.66984097497},{"$f":"'RB FORECAST'!Z107*($T105/12)","v":500630.25841969153},{"$f":"'RB FORECAST'!AA107*($T105/12)","v":494250.79888210079},{"$f":"'RB FORECAST'!AB107*($T105/12)","v":498528.5865457317},{"$f":"'RB FORECAST'!AC107*($T105/12)","v":498794.22968174849},{"$f":"'RB FORECAST'!AD107*($T105/12)","v":494070.38319702022},{"$f":"'RB FORECAST'!AE107*($T105/12)","v":494127.7359332976},{"$f":"'RB FORECAST'!AF107*($T105/12)","v":506292.99482108944},{"$f":"'RB FORECAST'!AG107*($T105/12)","v":554551.64234063448},{"$f":"'RB FORECAST'!AL107*($T105/12)","v":554461.42780010682},{"$f":"'RB FORECAST'!AM107*($T105/12)","v":554460.28759157332},{"$f":"'RB FORECAST'!AN107*($T105/12)","v":555801.74694442004},{"$f":"'RB FORECAST'!AO107*($T105/12)","v":555740.0855023741},{"$f":"'RB FORECAST'!AP107*($T105/12)","v":555553.2535429612},{"$f":"'RB FORECAST'!AQ107*($T105/12)","v":555921.73531317618},{"$f":"'RB FORECAST'!AR107*($T105/12)","v":555674.6474898879},{"$f":"'RB FORECAST'!AS107*($T105/12)","v":555659.30376798986},{"$f":"'RB FORECAST'!AT107*($T105/12)","v":555932.15624156699},{"$f":"'RB FORECAST'!AU107*($T105/12)","v":555928.84350987466},{"$f":"'RB FORECAST'!AV107*($T105/12)","v":555226.17017153243},{"$f":"'RB FORECAST'!AW107*($T105/12)","v":552438.71901498782},4538642.2996622892,6662798.3768904507,2124156.0772281615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,93,null,null,null,"Total",null,0.10836759999999999,null,null,null,{"$f":"SUM(X103:X105)","v":605578.7597721623},609516.86832163681,601749.88234038372,606958.08479365089,607281.50506166904,601530.22641364532,601600.05331607,616411.24455931422,675166.10248260794,{"$f":"SUM(AG103:AG105)","v":675056.26636444544},{"$f":"SUM(AH103:AH105)","v":675054.87816162943},676688.10366084089,676613.03091319941,676385.56317850191,676834.18938684184,676533.36019460228,676514.67922763631,676846.87685734709,676842.84360963036,675987.33948171092,672593.62032278569,5525792.7270611404,8111950.7513591712,2586158.0242980309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,"392","Transportation Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,null,"Distribution - Wyoming",null,8.0225000000000005E-2,null,null,null,{"$f":"'RB FORECAST'!Y111*($T109/12)","v":15433.694804868854},{"$f":"'RB FORECAST'!Z111*($T109/12)","v":15423.796043132943},{"$f":"'RB FORECAST'!AA111*($T109/12)","v":15541.172370871911},{"$f":"'RB FORECAST'!AB111*($T109/12)","v":15691.68477871444},{"$f":"'RB FORECAST'!AC111*($T109/12)","v":16033.75182023217},{"$f":"'RB FORECAST'!AD111*($T109/12)","v":15969.230985893055},{"$f":"'RB FORECAST'!AE111*($T109/12)","v":16095.047615155729},{"$f":"'RB FORECAST'!AF111*($T109/12)","v":16099.472234593783},{"$f":"'RB FORECAST'!AG111*($T109/12)","v":16023.743703846245},{"$f":"'RB FORECAST'!AL111*($T109/12)","v":15965.025955836783},{"$f":"'RB FORECAST'!AM111*($T109/12)","v":15988.745532737044},{"$f":"'RB FORECAST'!AN111*($T109/12)","v":15983.755437530117},{"$f":"'RB FORECAST'!AO111*($T109/12)","v":16013.829808256251},{"$f":"'RB FORECAST'!AP111*($T109/12)","v":16000.865675695601},{"$f":"'RB FORECAST'!AQ111*($T109/12)","v":16154.590183152957},{"$f":"'RB FORECAST'!AR111*($T109/12)","v":16351.712091867535},{"$f":"'RB FORECAST'!AS111*($T109/12)","v":16799.707769425699},{"$f":"'RB FORECAST'!AT111*($T109/12)","v":16715.206629625383},{"$f":"'RB FORECAST'!AU111*($T109/12)","v":16879.985164922226},{"$f":"'RB FORECAST'!AV111*($T109/12)","v":16885.779965772646},{"$f":"'RB FORECAST'!AW111*($T109/12)","v":16786.600418125494},{"$f":"SUM(U109:AF109)","v":142311.59435730911},{"$f":"SUM(AG109:AR109)","v":196525.80463294772},{"$f":"AT109-AS109","v":54214.210275638616}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,97,null,null,null,"Distribution - Utah",null,8.0225000000000005E-2,null,null,null,{"$f":"'RB FORECAST'!Y112*($T110/12)","v":313663.01282285561},{"$f":"'RB FORECAST'!Z112*($T110/12)","v":313461.83770124306},{"$f":"'RB FORECAST'!AA112*($T110/12)","v":315847.30748395988},{"$f":"'RB FORECAST'!AB112*($T110/12)","v":318906.21048210759},{"$f":"'RB FORECAST'!AC112*($T110/12)","v":325858.12835960794},{"$f":"'RB FORECAST'!AD112*($T110/12)","v":324546.85458203737},{"$f":"'RB FORECAST'!AE112*($T110/12)","v":327103.85881833319},{"$f":"'RB FORECAST'!AF112*($T110/12)","v":327193.78151546314},{"$f":"'RB FORECAST'!AG112*($T110/12)","v":325654.73079486529},{"$f":"'RB FORECAST'!AL112*($T110/12)","v":324461.39465729886},{"$f":"'RB FORECAST'!AM112*($T110/12)","v":324943.45381730457},{"$f":"'RB FORECAST'!AN112*($T110/12)","v":324842.03880834748},{"$f":"'RB FORECAST'!AO112*($T110/12)","v":325453.24810398126},{"$f":"'RB FORECAST'!AP112*($T110/12)","v":325189.77465002093},{"$f":"'RB FORECAST'!AQ112*($T110/12)","v":328313.957988062},{"$f":"'RB FORECAST'!AR112*($T110/12)","v":332320.11805294175},{"$f":"'RB FORECAST'!AS112*($T110/12)","v":341424.85128313245},{"$f":"'RB FORECAST'!AT112*($T110/12)","v":339707.51253619988},{"$f":"'RB FORECAST'!AU112*($T110/12)","v":343056.34977078356},{"$f":"'RB FORECAST'!AV112*($T110/12)","v":343174.11902282794},{"$f":"'RB FORECAST'!AW112*($T110/12)","v":341158.46715730056},2892235.7225604728,3994045.2858482013,1101809.5632877285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,null,null,"General",null,8.0225000000000005E-2,null,null,null,{"$f":"'RB FORECAST'!Y113*($T111/12)","v":0},{"$f":"'RB FORECAST'!Z113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AA113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AB113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AC113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AD113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AE113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AF113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AG113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AL113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AM113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AN113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AO113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AP113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AQ113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AR113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AS113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AT113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AU113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AV113*($T111/12)","v":0},{"$f":"'RB FORECAST'!AW113*($T111/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,"Total",null,8.0225000000000005E-2,null,null,null,{"$f":"SUM(X109:X111)","v":329096.70762772445},328885.63374437601,331388.47985483182,334597.89526082203,341891.88017984014,340516.08556793042,343198.90643348894,343293.2537500569,341678.47449871153,{"$f":"SUM(AG109:AG111)","v":340426.42061313568},{"$f":"SUM(AH109:AH111)","v":340932.19935004163},340825.79424587759,341467.0779122375,341190.64032571652,344468.54817121493,348671.83014480927,358224.55905255815,356422.71916582529,359936.33493570576,360059.89898860059,357945.06757542607,3034547.3169177822,4190571.0904811481,1156023.7735633659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,"393","Stores Equipment",null,null,4.9190699999999997E-2,null,null,null,{"$f":"'RB FORECAST'!Y116*($T114/12)","v":0},{"$f":"'RB FORECAST'!Z116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AA116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AB116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AC116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AD116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AE116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AF116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AG116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AL116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AM116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AN116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AO116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AP116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AQ116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AR116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AS116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AT116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AU116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AV116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AW116*($T114/12)","v":0},{"$f":"SUM(U114:AF114)","v":0},{"$f":"SUM(AG114:AR114)","v":0},{"$f":"AT114-AS114","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,102,null,null,null,"Distribution - Wyoming",null,4.9190699999999997E-2,null,null,null,{"$f":"'RB FORECAST'!Y117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!Z117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AA117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AB117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AC117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AD117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AE117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AF117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AG117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AL117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AM117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AN117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AO117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AP117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AQ117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AR117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AS117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AT117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AU117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AV117*($T115/12)","v":50.715160785249992},{"$f":"'RB FORECAST'!AW117*($T115/12)","v":50.715160785249992},456.4364470672499,608.58192942299979,152.14548235574989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,103,null,null,null,"Distribution - Utah",null,4.9190699999999997E-2,null,null,null,{"$f":"'RB FORECAST'!Y118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!Z118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AA118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AB118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AC118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AD118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AE118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AF118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AG118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AL118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AM118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AN118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AO118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AP118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AQ118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AR118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AS118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AT118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AU118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AV118*($T116/12)","v":184.57178683450002},{"$f":"'RB FORECAST'!AW118*($T116/12)","v":184.57178683450002},1661.1460815105002,2214.8614420140002,553.71536050350005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,104,null,null,null,"Total",null,4.9190699999999997E-2,null,null,null,{"$f":"SUM(X114:X116)","v":235.28694761975001},235.28694761975001,235.28694761975001,235.28694761975001,235.28694761975001,235.28694761975001,235.28694761975001,235.28694761975001,235.28694761975001,{"$f":"SUM(AG114:AG116)","v":235.28694761975001},{"$f":"SUM(AH114:AH116)","v":235.28694761975001},235.28694761975001,235.28694761975001,235.28694761975001,235.28694761975001,235.28694761975001,235.28694761975001,235.28694761975001,235.28694761975001,235.28694761975001,235.28694761975001,2117.5825285777501,2823.4433714370007,705.86084285925062]
[null,null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,106,null,"394","Tools, Shop & Garage Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,107,null,null,null,"Distribution - Wyoming",null,7.6510300000000003E-2,null,null,null,{"$f":"'RB FORECAST'!Y122*($T120/12)","v":14586.670826528843},{"$f":"'RB FORECAST'!Z122*($T120/12)","v":14649.237222469406},{"$f":"'RB FORECAST'!AA122*($T120/12)","v":14800.916372251801},{"$f":"'RB FORECAST'!AB122*($T120/12)","v":14829.762415474299},{"$f":"'RB FORECAST'!AC122*($T120/12)","v":14938.322564378223},{"$f":"'RB FORECAST'!AD122*($T120/12)","v":16012.600053762606},{"$f":"'RB FORECAST'!AE122*($T120/12)","v":16353.853353111588},{"$f":"'RB FORECAST'!AF122*($T120/12)","v":16405.828954576198},{"$f":"'RB FORECAST'!AG122*($T120/12)","v":15781.638781908317},{"$f":"'RB FORECAST'!AL122*($T120/12)","v":16088.622053308321},{"$f":"'RB FORECAST'!AM122*($T120/12)","v":16143.87847497101},{"$f":"'RB FORECAST'!AN122*($T120/12)","v":16192.821990079545},{"$f":"'RB FORECAST'!AO122*($T120/12)","v":16336.86054453309},{"$f":"'RB FORECAST'!AP122*($T120/12)","v":16356.749091786418},{"$f":"'RB FORECAST'!AQ122*($T120/12)","v":16404.964717641829},{"$f":"'RB FORECAST'!AR122*($T120/12)","v":16414.134270803359},{"$f":"'RB FORECAST'!AS122*($T120/12)","v":16448.643269105822},{"$f":"'RB FORECAST'!AT122*($T120/12)","v":16790.133589742247},{"$f":"'RB FORECAST'!AU122*($T120/12)","v":16898.610868438369},{"$f":"'RB FORECAST'!AV122*($T120/12)","v":16915.132823878012},{"$f":"'RB FORECAST'!AW122*($T120/12)","v":16716.715837290489},{"$f":"SUM(U120:AF120)","v":138358.83054446126},{"$f":"SUM(AG120:AR120)","v":197707.26753157852},{"$f":"AT120-AS120","v":59348.436987117253}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,108,null,null,null,"Distribution - Utah",null,7.6510300000000003E-2,null,null,null,{"$f":"'RB FORECAST'!Y123*($T121/12)","v":184050.67530644085},{"$f":"'RB FORECAST'!Z123*($T121/12)","v":184840.12120271812},{"$f":"'RB FORECAST'!AA123*($T121/12)","v":186753.96777397167},{"$f":"'RB FORECAST'!AB123*($T121/12)","v":187117.93936133097},{"$f":"'RB FORECAST'!AC123*($T121/12)","v":188487.72201802852},{"$f":"'RB FORECAST'!AD123*($T121/12)","v":202042.66541389283},{"$f":"'RB FORECAST'!AE123*($T121/12)","v":206348.50743519232},{"$f":"'RB FORECAST'!AF123*($T121/12)","v":207004.32154540188},{"$f":"'RB FORECAST'!AG123*($T121/12)","v":199128.45842588664},{"$f":"'RB FORECAST'!AL123*($T121/12)","v":203001.89048457087},{"$f":"'RB FORECAST'!AM123*($T121/12)","v":203699.10109849239},{"$f":"'RB FORECAST'!AN123*($T121/12)","v":204316.65716147108},{"$f":"'RB FORECAST'!AO123*($T121/12)","v":206134.09676318773},{"$f":"'RB FORECAST'!AP123*($T121/12)","v":206385.04508418374},{"$f":"'RB FORECAST'!AQ123*($T121/12)","v":206993.41683703582},{"$f":"'RB FORECAST'!AR123*($T121/12)","v":207109.11578381454},{"$f":"'RB FORECAST'!AS123*($T121/12)","v":207544.54100984801},{"$f":"'RB FORECAST'!AT123*($T121/12)","v":211853.37370177647},{"$f":"'RB FORECAST'!AU123*($T121/12)","v":213222.11072455999},{"$f":"'RB FORECAST'!AV123*($T121/12)","v":213430.58029874953},{"$f":"'RB FORECAST'!AW123*($T121/12)","v":210927.00831800079},1745774.3784828638,2494616.9372656913,748842.55878282757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,null,null,"General",null,7.6510300000000003E-2,null,null,null,{"$f":"'RB FORECAST'!Y124*($T122/12)","v":0},{"$f":"'RB FORECAST'!Z124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AA124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AB124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AC124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AD124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AE124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AF124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AG124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AL124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AM124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AN124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AO124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AP124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AQ124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AR124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AS124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AT124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AU124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AV124*($T122/12)","v":0},{"$f":"'RB FORECAST'!AW124*($T122/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,null,null,"Total",null,7.6510300000000003E-2,null,null,null,{"$f":"SUM(X120:X122)","v":198637.34613296969},199489.35842518753,201554.88414622349,201947.70177680528,203426.04458240676,218055.26546765544,222702.36078830392,223410.15049997807,214910.09720779496,{"$f":"SUM(AG120:AG122)","v":219090.5125378792},{"$f":"SUM(AH120:AH122)","v":219842.97957346341},220509.47915155062,222470.95730772082,222741.79417597016,223398.38155467765,223523.25005461791,223993.18427895382,228643.5072915187,230120.72159299836,230345.71312262752,227643.72415529127,1884133.209027325,2692324.2047972693,808190.99576994427]
[null,null,null,null,null,null,null,null,null,null,null,null,null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,"395","Laboratory Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,113,null,null,null,"Distribution - Wyoming",null,6.6706000000000001E-2,null,null,null,{"$f":"'RB FORECAST'!Y128*($T126/12)","v":0},{"$f":"'RB FORECAST'!Z128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AA128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AB128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AC128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AD128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AE128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AF128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AG128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AL128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AM128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AN128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AO128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AP128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AQ128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AR128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AS128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AT128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AU128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AV128*($T126/12)","v":0},{"$f":"'RB FORECAST'!AW128*($T126/12)","v":0},{"$f":"SUM(U126:AF126)","v":0},{"$f":"SUM(AG126:AR126)","v":0},{"$f":"AT126-AS126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,null,null,"Distribution - Utah",null,6.6706000000000001E-2,null,null,null,{"$f":"'RB FORECAST'!Y129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!Z129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AA129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AB129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AC129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AD129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AE129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AF129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AG129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AL129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AM129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AN129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AO129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AP129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AQ129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AR129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AS129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AT129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AU129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AV129*($T127/12)","v":339.74383066500002},{"$f":"'RB FORECAST'!AW129*($T127/12)","v":339.74383066500002},3057.6944759850007,4076.9259679800011,1019.2314919950004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,115,null,null,null,"General",null,6.6706000000000001E-2,null,null,null,{"$f":"'RB FORECAST'!Y130*($T128/12)","v":0},{"$f":"'RB FORECAST'!Z130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AA130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AB130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AC130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AD130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AE130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AF130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AG130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AL130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AM130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AN130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AO130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AP130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AQ130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AR130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AS130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AT130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AU130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AV130*($T128/12)","v":0},{"$f":"'RB FORECAST'!AW130*($T128/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,116,null,null,null,"Total",null,6.6706000000000001E-2,null,null,null,{"$f":"SUM(X126:X128)","v":339.74383066500002},339.74383066500002,339.74383066500002,339.74383066500002,339.74383066500002,339.74383066500002,339.74383066500002,339.74383066500002,339.74383066500002,{"$f":"SUM(AG126:AG128)","v":339.74383066500002},{"$f":"SUM(AH126:AH128)","v":339.74383066500002},339.74383066500002,339.74383066500002,339.74383066500002,339.74383066500002,339.74383066500002,339.74383066500002,339.74383066500002,339.74383066500002,339.74383066500002,339.74383066500002,3057.6944759850007,4076.9259679800011,1019.2314919950004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,118,null,"396","Power Operated Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,119,null,null,null,"Distribution - Wyoming",null,6.4971200000000007E-2,null,null,null,{"$f":"'RB FORECAST'!Y134*($T132/12)","v":4906.3337921042194},{"$f":"'RB FORECAST'!Z134*($T132/12)","v":4910.8675187729323},{"$f":"'RB FORECAST'!AA134*($T132/12)","v":4872.2229220763984},{"$f":"'RB FORECAST'!AB134*($T132/12)","v":4868.1310355999458},{"$f":"'RB FORECAST'!AC134*($T132/12)","v":4868.7657934732761},{"$f":"'RB FORECAST'!AD134*($T132/12)","v":4867.093208606364},{"$f":"'RB FORECAST'!AE134*($T132/12)","v":4863.2994825546393},{"$f":"'RB FORECAST'!AF134*($T132/12)","v":4858.5577357129087},{"$f":"'RB FORECAST'!AG134*($T132/12)","v":4870.3352453742191},{"$f":"'RB FORECAST'!AL134*($T132/12)","v":4870.3352453742191},{"$f":"'RB FORECAST'!AM134*($T132/12)","v":4870.3352453742191},{"$f":"'RB FORECAST'!AN134*($T132/12)","v":4870.3352453742191},{"$f":"'RB FORECAST'!AO134*($T132/12)","v":4870.3352453742191},{"$f":"'RB FORECAST'!AP134*($T132/12)","v":4870.3352453742191},{"$f":"'RB FORECAST'!AQ134*($T132/12)","v":4870.3352453742191},{"$f":"'RB FORECAST'!AR134*($T132/12)","v":4870.3352453742191},{"$f":"'RB FORECAST'!AS134*($T132/12)","v":4870.3352453742191},{"$f":"'RB FORECAST'!AT134*($T132/12)","v":4870.3352453742191},{"$f":"'RB FORECAST'!AU134*($T132/12)","v":4870.3352453742191},{"$f":"'RB FORECAST'!AV134*($T132/12)","v":4870.3352453742191},{"$f":"'RB FORECAST'!AW134*($T132/12)","v":4870.3352453742191},{"$f":"SUM(U132:AF132)","v":43885.606734274901},{"$f":"SUM(AG132:AR132)","v":58444.022944490629},{"$f":"AT132-AS132","v":14558.416210215728}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,120,null,null,null,"Distribution - Utah",null,6.4971200000000007E-2,null,null,null,{"$f":"'RB FORECAST'!Y135*($T133/12)","v":60371.451587550131},{"$f":"'RB FORECAST'!Z135*($T133/12)","v":60427.2381833443},{"$f":"'RB FORECAST'!AA135*($T133/12)","v":59951.724185022438},{"$f":"'RB FORECAST'!AB135*($T133/12)","v":59901.374344024567},{"$f":"'RB FORECAST'!AC135*($T133/12)","v":59909.184912127632},{"$f":"'RB FORECAST'!AD135*($T133/12)","v":59888.604091376845},{"$f":"'RB FORECAST'!AE135*($T133/12)","v":59841.92305450228},{"$f":"'RB FORECAST'!AF135*($T133/12)","v":59783.576812272149},{"$f":"'RB FORECAST'!AG135*($T133/12)","v":59928.496702452459},{"$f":"'RB FORECAST'!AL135*($T133/12)","v":59928.496702452459},{"$f":"'RB FORECAST'!AM135*($T133/12)","v":59928.496702452459},{"$f":"'RB FORECAST'!AN135*($T133/12)","v":59928.496702452459},{"$f":"'RB FORECAST'!AO135*($T133/12)","v":59928.496702452459},{"$f":"'RB FORECAST'!AP135*($T133/12)","v":59928.496702452459},{"$f":"'RB FORECAST'!AQ135*($T133/12)","v":59928.496702452459},{"$f":"'RB FORECAST'!AR135*($T133/12)","v":59928.496702452459},{"$f":"'RB FORECAST'!AS135*($T133/12)","v":59928.496702452459},{"$f":"'RB FORECAST'!AT135*($T133/12)","v":59928.496702452459},{"$f":"'RB FORECAST'!AU135*($T133/12)","v":59928.496702452459},{"$f":"'RB FORECAST'!AV135*($T133/12)","v":59928.496702452459},{"$f":"'RB FORECAST'!AW135*($T133/12)","v":59928.496702452459},540003.57387267274,719141.96042942943,179138.38655675668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,121,null,null,null,"General",null,6.4971200000000007E-2,null,null,null,{"$f":"'RB FORECAST'!Y136*($T134/12)","v":0},{"$f":"'RB FORECAST'!Z136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AA136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AB136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AC136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AD136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AE136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AF136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AG136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AL136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AM136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AN136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AO136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AP136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AQ136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AR136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AS136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AT136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AU136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AV136*($T134/12)","v":0},{"$f":"'RB FORECAST'!AW136*($T134/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,null,null,"Total",null,6.4971200000000007E-2,null,null,null,{"$f":"SUM(X132:X134)","v":65277.78537965435},65338.105702117231,64823.947107098837,64769.505379624512,64777.95070560091,64755.697299983207,64705.222537056921,64642.134547985057,64798.831947826679,{"$f":"SUM(AG132:AG134)","v":64798.831947826679},{"$f":"SUM(AH132:AH134)","v":64798.831947826679},64798.831947826679,64798.831947826679,64798.831947826679,64798.831947826679,64798.831947826679,64798.831947826679,64798.831947826679,64798.831947826679,64798.831947826679,64798.831947826679,583889.18060694763,777585.98337392008,193696.80276697245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,124,null,"397","Communication Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,125,null,null,null,"Distribution - Wyoming",null,0.1193612,null,null,null,{"$f":"'RB FORECAST'!Y140*($T138/12)","v":509.59013320080908},{"$f":"'RB FORECAST'!Z140*($T138/12)","v":509.59013320080908},{"$f":"'RB FORECAST'!AA140*($T138/12)","v":509.59013320080908},{"$f":"'RB FORECAST'!AB140*($T138/12)","v":509.59013320080908},{"$f":"'RB FORECAST'!AC140*($T138/12)","v":509.59013320080908},{"$f":"'RB FORECAST'!AD140*($T138/12)","v":509.59013320080908},{"$f":"'RB FORECAST'!AE140*($T138/12)","v":509.59013320080908},{"$f":"'RB FORECAST'!AF140*($T138/12)","v":521.35310369226761},{"$f":"'RB FORECAST'!AG140*($T138/12)","v":900.51477134498964},{"$f":"'RB FORECAST'!AL140*($T138/12)","v":900.51477134498964},{"$f":"'RB FORECAST'!AM140*($T138/12)","v":900.51477134498964},{"$f":"'RB FORECAST'!AN140*($T138/12)","v":807.08609951404685},{"$f":"'RB FORECAST'!AO140*($T138/12)","v":817.94256381935963},{"$f":"'RB FORECAST'!AP140*($T138/12)","v":817.94256381935963},{"$f":"'RB FORECAST'!AQ140*($T138/12)","v":817.94256381935963},{"$f":"'RB FORECAST'!AR140*($T138/12)","v":817.94256381935963},{"$f":"'RB FORECAST'!AS140*($T138/12)","v":817.94256381935963},{"$f":"'RB FORECAST'!AT140*($T138/12)","v":817.94256381935963},{"$f":"'RB FORECAST'!AU140*($T138/12)","v":817.94256381935963},{"$f":"'RB FORECAST'!AV140*($T138/12)","v":826.96852620191953},{"$f":"'RB FORECAST'!AW140*($T138/12)","v":1117.9068526754229},{"$f":"SUM(U138:AF138)","v":4988.9988074429202},{"$f":"SUM(AG138:AR138)","v":10278.588967816886},{"$f":"AT138-AS138","v":5289.5901603739658}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,null,null,"Distribution - Utah",null,0.1193612,null,null,null,{"$f":"'RB FORECAST'!Y141*($T139/12)","v":55839.37140898878},{"$f":"'RB FORECAST'!Z141*($T139/12)","v":55839.37140898878},{"$f":"'RB FORECAST'!AA141*($T139/12)","v":55839.37140898878},{"$f":"'RB FORECAST'!AB141*($T139/12)","v":55839.37140898878},{"$f":"'RB FORECAST'!AC141*($T139/12)","v":55839.37140898878},{"$f":"'RB FORECAST'!AD141*($T139/12)","v":55839.37140898878},{"$f":"'RB FORECAST'!AE141*($T139/12)","v":55839.37140898878},{"$f":"'RB FORECAST'!AF141*($T139/12)","v":57128.322735459406},{"$f":"'RB FORECAST'!AG141*($T139/12)","v":98675.730749673865},{"$f":"'RB FORECAST'!AL141*($T139/12)","v":98675.730749673865},{"$f":"'RB FORECAST'!AM141*($T139/12)","v":98675.730749673865},{"$f":"'RB FORECAST'!AN141*($T139/12)","v":88438.094722759794},{"$f":"'RB FORECAST'!AO141*($T139/12)","v":89627.71379706377},{"$f":"'RB FORECAST'!AP141*($T139/12)","v":89627.71379706377},{"$f":"'RB FORECAST'!AQ141*($T139/12)","v":89627.71379706377},{"$f":"'RB FORECAST'!AR141*($T139/12)","v":89627.71379706377},{"$f":"'RB FORECAST'!AS141*($T139/12)","v":89627.71379706377},{"$f":"'RB FORECAST'!AT141*($T139/12)","v":89627.71379706377},{"$f":"'RB FORECAST'!AU141*($T139/12)","v":89627.71379706377},{"$f":"'RB FORECAST'!AV141*($T139/12)","v":90616.751914104243},{"$f":"'RB FORECAST'!AW141*($T139/12)","v":122496.90855493497},546679.65334805474,1126297.2132705932,579617.55992253846]
[null,null,null,null,null,null,null,null,null,null,null,null,null,127,null,null,null,"Total",null,0.1193612,null,null,null,{"$f":"SUM(X138:X139)","v":56348.961542189587},56348.961542189587,56348.961542189587,56348.961542189587,56348.961542189587,56348.961542189587,56348.961542189587,57649.675839151671,99576.245521018849,{"$f":"SUM(AG138:AG139)","v":99576.245521018849},{"$f":"SUM(AH138:AH139)","v":99576.245521018849},89245.180822273847,90445.656360883135,90445.656360883135,90445.656360883135,90445.656360883135,90445.656360883135,90445.656360883135,90445.656360883135,91443.720440306162,123614.8154076104,551668.65215549758,1136575.8022384101,584907.15008291253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,129,null,"398","Miscellaneous Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,null,null,"Distribution - Wyoming",null,6.6701899999999995E-2,null,null,null,{"$f":"'RB FORECAST'!Y145*($T143/12)","v":21.477567120666663},{"$f":"'RB FORECAST'!Z145*($T143/12)","v":21.477567120666663},{"$f":"'RB FORECAST'!AA145*($T143/12)","v":21.477567120666663},{"$f":"'RB FORECAST'!AB145*($T143/12)","v":21.477567120666663},{"$f":"'RB FORECAST'!AC145*($T143/12)","v":21.477567120666663},{"$f":"'RB FORECAST'!AD145*($T143/12)","v":21.477567120666663},{"$f":"'RB FORECAST'!AE145*($T143/12)","v":21.477567120666663},{"$f":"'RB FORECAST'!AF145*($T143/12)","v":21.477567120666663},{"$f":"'RB FORECAST'!AG145*($T143/12)","v":21.477567120666663},{"$f":"'RB FORECAST'!AL145*($T143/12)","v":21.477567120666663},{"$f":"'RB FORECAST'!AM145*($T143/12)","v":21.477567120666663},{"$f":"'RB FORECAST'!AN145*($T143/12)","v":20.98342767237499},{"$f":"'RB FORECAST'!AO145*($T143/12)","v":20.98342767237499},{"$f":"'RB FORECAST'!AP145*($T143/12)","v":20.98342767237499},{"$f":"'RB FORECAST'!AQ145*($T143/12)","v":20.98342767237499},{"$f":"'RB FORECAST'!AR145*($T143/12)","v":20.98342767237499},{"$f":"'RB FORECAST'!AS145*($T143/12)","v":20.98342767237499},{"$f":"'RB FORECAST'!AT145*($T143/12)","v":20.98342767237499},{"$f":"'RB FORECAST'!AU145*($T143/12)","v":20.98342767237499},{"$f":"'RB FORECAST'!AV145*($T143/12)","v":20.98342767237499},{"$f":"'RB FORECAST'!AW145*($T143/12)","v":20.98342767237499},{"$f":"SUM(U143:AF143)","v":193.29810408599997},{"$f":"SUM(AG143:AR143)","v":252.78941096508328},{"$f":"AT143-AS143","v":59.491306879083311}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,131,null,null,null,"Distribution - Utah",null,6.6701899999999995E-2,null,null,null,{"$f":"'RB FORECAST'!Y146*($T144/12)","v":1487.5503662080832},{"$f":"'RB FORECAST'!Z146*($T144/12)","v":1487.5503662080832},{"$f":"'RB FORECAST'!AA146*($T144/12)","v":1487.5503662080832},{"$f":"'RB FORECAST'!AB146*($T144/12)","v":1487.5503662080832},{"$f":"'RB FORECAST'!AC146*($T144/12)","v":1487.5503662080832},{"$f":"'RB FORECAST'!AD146*($T144/12)","v":1487.5503662080832},{"$f":"'RB FORECAST'!AE146*($T144/12)","v":1487.5503662080832},{"$f":"'RB FORECAST'!AF146*($T144/12)","v":1487.5503662080832},{"$f":"'RB FORECAST'!AG146*($T144/12)","v":1487.5503662080832},{"$f":"'RB FORECAST'!AL146*($T144/12)","v":1487.5503662080832},{"$f":"'RB FORECAST'!AM146*($T144/12)","v":1487.5503662080832},{"$f":"'RB FORECAST'!AN146*($T144/12)","v":1453.3259443667082},{"$f":"'RB FORECAST'!AO146*($T144/12)","v":1453.3259443667082},{"$f":"'RB FORECAST'!AP146*($T144/12)","v":1453.3259443667082},{"$f":"'RB FORECAST'!AQ146*($T144/12)","v":1453.3259443667082},{"$f":"'RB FORECAST'!AR146*($T144/12)","v":1453.3259443667082},{"$f":"'RB FORECAST'!AS146*($T144/12)","v":1453.3259443667082},{"$f":"'RB FORECAST'!AT146*($T144/12)","v":1453.3259443667082},{"$f":"'RB FORECAST'!AU146*($T144/12)","v":1453.3259443667082},{"$f":"'RB FORECAST'!AV146*($T144/12)","v":1453.3259443667082},{"$f":"'RB FORECAST'!AW146*($T144/12)","v":1453.3259443667082},13387.953295872747,17508.36017608325,4120.406880210503]
[null,null,null,null,null,null,null,null,null,null,null,null,null,132,null,null,null,"General",null,6.6701899999999995E-2,null,null,null,{"$f":"'RB FORECAST'!Y147*($T145/12)","v":0},{"$f":"'RB FORECAST'!Z147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AA147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AB147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AC147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AD147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AE147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AF147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AG147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AL147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AM147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AN147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AO147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AP147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AQ147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AR147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AS147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AT147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AU147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AV147*($T145/12)","v":0},{"$f":"'RB FORECAST'!AW147*($T145/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,133,null,null,null,"Total",null,6.6701899999999995E-2,null,null,null,{"$f":"SUM(X143:X145)","v":1509.0279333287499},1509.0279333287499,1509.0279333287499,1509.0279333287499,1509.0279333287499,1509.0279333287499,1509.0279333287499,1509.0279333287499,1509.0279333287499,{"$f":"SUM(AG143:AG145)","v":1509.0279333287499},{"$f":"SUM(AH143:AH145)","v":1509.0279333287499},1474.3093720390832,1474.3093720390832,1474.3093720390832,1474.3093720390832,1474.3093720390832,1474.3093720390832,1474.3093720390832,1474.3093720390832,1474.3093720390832,1474.3093720390832,13581.25139995875,17761.14958704833,4179.8981870895805]
[null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,135,null,"399","Communication Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,136,null,null,null,"Distribution - Wyoming",null,0.04,null,null,null,{"$f":"'RB FORECAST'!Y151*($T149/12)","v":0},{"$f":"'RB FORECAST'!Z151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AA151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AB151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AC151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AD151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AE151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AF151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AG151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AL151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AM151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AN151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AO151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AP151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AQ151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AR151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AS151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AT151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AU151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AV151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AW151*($T149/12)","v":0},{"$f":"SUM(U149:AF149)","v":0},{"$f":"SUM(AG149:AR149)","v":0},{"$f":"AT149-AS149","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,137,null,null,null,"Distribution - Utah",null,0.04,null,null,null,{"$f":"'RB FORECAST'!Y152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!Z152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AA152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AB152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AC152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AD152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AE152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AF152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AG152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AL152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AM152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AN152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AO152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AP152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AQ152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AR152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AS152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AT152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AU152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AV152*($T150/12)","v":174.33333333333334},{"$f":"'RB FORECAST'!AW152*($T150/12)","v":174.33333333333334},1568.9999999999998,2091.9999999999995,522.99999999999977]
[null,null,null,null,null,null,null,null,null,null,null,null,null,138,null,null,null,"Total",null,0.04,null,null,null,{"$f":"SUM(X149:X150)","v":174.33333333333334},174.33333333333334,174.33333333333334,174.33333333333334,174.33333333333334,174.33333333333334,174.33333333333334,174.33333333333334,174.33333333333334,{"$f":"SUM(AG149:AG150)","v":174.33333333333334},174.33333333333334,174.33333333333334,174.33333333333334,174.33333333333334,174.33333333333334,174.33333333333334,174.33333333333334,174.33333333333334,174.33333333333334,174.33333333333334,174.33333333333334,1568.9999999999998,2091.9999999999995,522.99999999999977]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve Variance (General)",null,null,null,-2589352,null,null,null,{"$f":"$T$153/12","v":-215779.33333333334},-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,{"$f":"$T$153/12","v":-215779.33333333334},-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,-215779.33333333334,{"$f":"SUM(U153:AF153)","v":-1942013.9999999998},{"$f":"SUM(AG153:AR153)","v":-2589352},{"$f":"AT153-AS153","v":-647338.00000000023}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,140,null,null,"Total General Plant",null,null,null,null,null,null,{"$f":"SUM(X151,X153,X146,X140,X135,X129,X123,X117,X112,X106,X100,X94)","v":1171987.8253552057},1176627.1926360126,1167249.5599359283,1176005.5536982932,1185365.3505154622,1193663.3360829891,1206102.1544516827,1223879.8581213874,1337219.4527591001,{"$f":"SUM(AG151,AG153,AG146,AG140,AG135,AG129,AG123,AG117,AG112,AG106,AG100,AG94)","v":1340037.9780854462},1341327.2595429257,1334067.4065324562,1338181.2634762509,1337948.195023282,1340710.2822703768,1344737.6035516721,1354814.7282149896,1358229.5107933695,1364672.7133663767,1365429.0237981793,1395861.3718679538,{"$f":"SUM(U155:AF155)","v":10838100.283556063},{"$f":"SUM(AG155:AR155)","v":16216017.33652328},{"$f":"AT155-AS155","v":5377917.0529672168}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Total Depreciation expense",null,null,null,null,null,"Booked","Booked","Booked"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",null,null,null,76859.179999999993,79274.87000000001,68686.37,{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":51416.079166666663},{"$f":"SUM(U158:AF158)","v":687565.13249999983},{"$f":"SUM(AG158:AR158)","v":616992.94999999995},{"$f":"AT158-AS158","v":-70572.182499999879}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,145,null,null,"Distribution - Wyoming",null,null,null,135633.74,135694.07,137692.31,{"$f":"SUM(X82,X77,X72,X67,X62,X57,X52,X44,X36,X31,X11)+X86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":156452.42070968146},{"$f":"SUM(Y82,Y77,Y72,Y67,Y62,Y57,Y52,Y44,Y36,Y31,Y11)+Y86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":157435.33979304059},{"$f":"SUM(Z82,Z77,Z72,Z67,Z62,Z57,Z52,Z44,Z36,Z31,Z11)+Z86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":157875.1287446655},{"$f":"SUM(AA82,AA77,AA72,AA67,AA62,AA57,AA52,AA44,AA36,AA31,AA11)+AA86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":158775.85006459401},{"$f":"SUM(AB82,AB77,AB72,AB67,AB62,AB57,AB52,AB44,AB36,AB31,AB11)+AB86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":160093.44670493595},{"$f":"SUM(AC82,AC77,AC72,AC67,AC62,AC57,AC52,AC44,AC36,AC31,AC11)+AC86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":160443.93276094645},{"$f":"SUM(AD82,AD77,AD72,AD67,AD62,AD57,AD52,AD44,AD36,AD31,AD11)+AD86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":164466.26049114321},{"$f":"SUM(AE82,AE77,AE72,AE67,AE62,AE57,AE52,AE44,AE36,AE31,AE11)+AE86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":165508.34397472267},{"$f":"SUM(AF82,AF77,AF72,AF67,AF62,AF57,AF52,AF44,AF36,AF31,AF11)+AF86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":168503.66071351225},{"$f":"SUM(AG82,AG77,AG72,AG67,AG62,AG57,AG52,AG44,AG36,AG31,AG11)+AG86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":168696.58476243127},{"$f":"SUM(AH82,AH77,AH72,AH67,AH62,AH57,AH52,AH44,AH36,AH31,AH11)+AH86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":169513.02033415085},{"$f":"SUM(AI82,AI77,AI72,AI67,AI62,AI57,AI52,AI44,AI36,AI31,AI11)+AI86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":171291.31663420334},{"$f":"SUM(AJ82,AJ77,AJ72,AJ67,AJ62,AJ57,AJ52,AJ44,AJ36,AJ31,AJ11)+AJ86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":171843.26671873897},{"$f":"SUM(AK82,AK77,AK72,AK67,AK62,AK57,AK52,AK44,AK36,AK31,AK11)+AK86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":172769.90310776912},{"$f":"SUM(AL82,AL77,AL72,AL67,AL62,AL57,AL52,AL44,AL36,AL31,AL11)+AL86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":173132.66286822234},{"$f":"SUM(AM82,AM77,AM72,AM67,AM62,AM57,AM52,AM44,AM36,AM31,AM11)+AM86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":173821.68256618275},{"$f":"SUM(AN82,AN77,AN72,AN67,AN62,AN57,AN52,AN44,AN36,AN31,AN11)+AN86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":174928.82857175125},{"$f":"SUM(AO82,AO77,AO72,AO67,AO62,AO57,AO52,AO44,AO36,AO31,AO11)+AO86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":175225.14996509743},{"$f":"SUM(AP82,AP77,AP72,AP67,AP62,AP57,AP52,AP44,AP36,AP31,AP11)+AP86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":178465.0660227859},{"$f":"SUM(AQ82,AQ77,AQ72,AQ67,AQ62,AQ57,AQ52,AQ44,AQ36,AQ31,AQ11)+AQ86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":179202.74411119742},{"$f":"SUM(AR82,AR77,AR72,AR67,AR62,AR57,AR52,AR44,AR36,AR31,AR11)+AR86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":181676.02431153689},1858574.503957242,2090566.2499740673,231991.74601682532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",null,null,null,4140057.46,4173955.16,4331588.21,{"$f":"SUM(X83,X78,X73,X68,X63,X58,X53,X48,X37,X32,X12)+X86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4241333.9038721174},{"$f":"SUM(Y83,Y78,Y73,Y68,Y63,Y58,Y53,Y48,Y37,Y32,Y12)+Y86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4264308.3443118511},{"$f":"SUM(Z83,Z78,Z73,Z68,Z63,Z58,Z53,Z48,Z37,Z32,Z12)+Z86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4275981.1999047175},{"$f":"SUM(AA83,AA78,AA73,AA68,AA63,AA58,AA53,AA48,AA37,AA32,AA12)+AA86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4297257.873003914},{"$f":"SUM(AB83,AB78,AB73,AB68,AB63,AB58,AB53,AB48,AB37,AB32,AB12)+AB86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4334109.2383719105},{"$f":"SUM(AC83,AC78,AC73,AC68,AC63,AC58,AC53,AC48,AC37,AC32,AC12)+AC86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4345235.7133936612},{"$f":"SUM(AD83,AD78,AD73,AD68,AD63,AD58,AD53,AD48,AD37,AD32,AD12)+AD86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4471685.4612437282},{"$f":"SUM(AE83,AE78,AE73,AE68,AE63,AE58,AE53,AE48,AE37,AE32,AE12)+AE86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4495665.1549631692},{"$f":"SUM(AF83,AF78,AF73,AF68,AF63,AF58,AF53,AF48,AF37,AF32,AF12)+AF86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4575149.7825857541},{"$f":"SUM(AG83,AG78,AG73,AG68,AG63,AG58,AG53,AG48,AG37,AG32,AG12)+AG86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4580381.917033867},{"$f":"SUM(AH83,AH78,AH73,AH68,AH63,AH58,AH53,AH48,AH37,AH32,AH12)+AH86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4603251.6997803701},{"$f":"SUM(AI83,AI78,AI73,AI68,AI63,AI58,AI53,AI48,AI37,AI32,AI12)+AI86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4648390.9915359551},{"$f":"SUM(AJ83,AJ78,AJ73,AJ68,AJ63,AJ58,AJ53,AJ48,AJ37,AJ32,AJ12)+AJ86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4664835.3586532874},{"$f":"SUM(AK83,AK78,AK73,AK68,AK63,AK58,AK53,AK48,AK37,AK32,AK12)+AK86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4686591.2538897013},{"$f":"SUM(AL83,AL78,AL73,AL68,AL63,AL58,AL53,AL48,AL37,AL32,AL12)+AL86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4696277.7796757976},{"$f":"SUM(AM83,AM78,AM73,AM68,AM63,AM58,AM53,AM48,AM37,AM32,AM12)+AM86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4713392.0354550295},{"$f":"SUM(AN83,AN78,AN73,AN68,AN63,AN58,AN53,AN48,AN37,AN32,AN12)+AN86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4744647.3567151548},{"$f":"SUM(AO83,AO78,AO73,AO68,AO63,AO58,AO53,AO48,AO37,AO32,AO12)+AO86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4753844.0122458683},{"$f":"SUM(AP83,AP78,AP73,AP68,AP63,AP58,AP53,AP48,AP37,AP32,AP12)+AP86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4858531.4154640939},{"$f":"SUM(AQ83,AQ78,AQ73,AQ68,AQ63,AQ58,AQ53,AQ48,AQ37,AQ32,AQ12)+AQ86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4876322.8639652701},{"$f":"SUM(AR83,AR78,AR73,AR68,AR63,AR58,AR53,AR48,AR37,AR32,AR12)+AR86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":4943752.0242284751},51946327.501650825,56770218.708642878,{"$f":"AT160-AS160","v":4823891.2069920525}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,146,null,null,"General",null,null,null,521168.09999999963,518047.52000000048,375920.55999999959,{"$f":"X155","v":1171987.8253552057},1176627.1926360126,1167249.5599359283,1176005.5536982932,1185365.3505154622,1193663.3360829891,1206102.1544516827,1223879.8581213874,1337219.4527591001,{"$f":"AG155","v":1340037.9780854462},1341327.2595429257,1334067.4065324562,1338181.2634762509,1337948.195023282,1340710.2822703768,1344737.6035516721,1354814.7282149896,1358229.5107933695,1364672.7133663767,1365429.0237981793,1395861.3718679538,12253236.463556061,16216017.33652328,3962780.872967219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,"Total (including amortization of reserve variance)",null,null,null,{"$f":"SUM(U158:U161)","v":4873718.4799999995},{"$f":"SUM(V158:V161)","v":4906971.620000001},4913887.4499999993,{"$f":"SUM(X158:X161)","v":5621190.2291036714},5649786.9559075702,5652521.967751978,5683455.3559334679,5730984.1147589758,5750759.0614042636,5893669.9553532209,5936469.4362259461,6132288.9752250332,{"$f":"SUM(AG158:AG161)","v":6140532.5590484114},{"$f":"SUM(AH158:AH161)","v":6165508.0588241126},6205165.7938692812,6226275.9680149434,6248725.4311874192,6261536.803981063,6283367.4007395506,6325806.9926685626,6338714.7521710014,6453085.2740199231,6472370.7110413127,{"$f":"SUM(AR158:AR161)","v":6572705.4995746324},66745703.601664126,75693795.245140225,8948091.6434760988]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clearing",null,null,null,null,null,{"$f":"X135+X112+X123*0.25","v":444033.8295406212},{"$f":"Y135+Y112+Y123*0.25","v":444096.07905279007},446601.14799848653,449854.32608464785,457526.34203104273,459785.59923482744,463579.71916762181,463787.92592303647,460204.83074848691,459997.88069543213,460691.77619123412,460751.99598159193,461883.64918699436,461674.92081753572,465116.975507711,469351.4746062904,479021.68707012327,478382.4279365316,482265.34728178201,482445.15921708412,479654.83056207554,4089469.7997815604,5641238.1250543864,1551768.325272826]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Expense",null,null,null,null,null,{"$f":"X162-X163","v":5177156.3995630499},{"$f":"Y162-Y163","v":5205690.8768547801},5205920.8197534913,5233601.0298488196,5273457.7727279328,5290973.4621694358,5430090.2361855991,5472681.5103029096,5672084.144476546,5680534.678352979,5704816.2826328781,5744413.7978876894,5764392.3188279495,5787050.5103698839,5796419.8284733519,5814015.9261332601,5846785.3055984396,5860332.3242344698,5970819.9267381411,5989925.5518242288,6093050.6690125568,null,{"$f":"AT162-AT163","v":70052557.120085835}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,148,null,null,null,null,null,null,"BOOKED","BOOKED","BOOKED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,{"$f":"U5","v":"2016-01-01"},{"$f":"V5","v":"2016-02-01"},"2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beginning Balance",{"$f":"F7","v":-744286183.31999981},{"$f":"G7","v":-779292414.04999983},{"$f":"T181","v":-811193246.86999977},{"$f":"U181","v":-813887138.33999968},-817272392.8099997,-819266666.19999969,-822767929.18946278,-826275604.90575659,-829843259.53045356,-833330709.42749608,-836867139.17974162,-840425369.14322495,-844115920.73328865,-847840282.99909639,-851728786.74305212,-855097779.63357568,-858488062.20648944,-861911991.8238672,-865353998.98299265,-868815016.21325767,-872287422.60404587,-875778988.59827912,-879308019.96827567,-882847902.73295498,-886485384.59361362,-890139251.75980771]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirements",12409574.74,20536384.940000001,1494736.22,836406.06000000029,2257064.1399999997,{"$f":"($H8-SUM(U169:W169))/9","v":1334062.6466666667},{"$f":"($H8-SUM(V169:X169))/9","v":1351915.2659259262},1294636.4652674897,1401572.873571102,1394071.737248387,1389387.6848792247,1378859.7715890319,1381383.4495870396,1382793.2593271893,{"$f":"$I8/12","v":1909264.9508333334},{"$f":"$I8/12","v":1909264.9508333334},1909264.9508333334,1909264.9508333334,1909264.9508333334,1909264.9508333334,1909264.9508333334,1909264.9508333334,1909264.9508333334,1909264.9508333334,1909264.9508333334,1909264.9508333334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercompany Transfers",-81234.81,-747647.04999999993,0,0,143.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments",0,-3853095.71,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gain on Disposition of Assets",133901.13,5218.1900000000005,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss on Disposition of Assets",-5947.2,-18036.330000000002,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proceeds",-860654.6,-445427.23,-7200,0,-45688.31,{"$f":"($H13-SUM(U174:W174))/9","v":-54359.655392684799},{"$f":"$H13/12","v":-45177.100711180268},-45177.100711180268,-45177.100711180268,-45177.100711180268,-45177.100711180268,-45177.100711180268,-45177.100711180268,-45177.100711180268,{"$f":"$I13/12","v":-71228.601723370608},-71228.601723370608,-71228.601723370608,-71228.601723370608,-71228.601723370608,-71228.601723370608,-71228.601723370608,-71228.601723370608,-71228.601723370608,-71228.601723370608,-71228.601723370608,-71228.601723370608]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dismantling",3397062.02,3921990.63,27403.22,142332.07,522595,{"$f":"($H14-SUM(U175:W175))/9","v":352827.17202458315},322314.56985177071,322314.56985177071,322314.56985177071,322314.56985177071,322314.56985177071,322314.56985177071,322314.56985177071,322314.56985177071,{"$f":"$I14/12","v":431132.47763547936},431132.47763547936,431132.47763547936,431132.47763547936,431132.47763547936,431132.47763547936,431132.47763547936,431132.47763547936,431132.47763547936,431132.47763547936,431132.47763547936,431132.47763547936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation and Amoritization Expense",-53526546.050000004,-55107902.289999999,-4873718.4799999995,-4906971.62,-4913887.4499999993,{"$f":"-X164","v":-5177156.3995630499},{"$f":"-Y164","v":-5205690.8768547801},-5205920.8197534913,-5233601.0298488196,-5273457.7727279328,-5290973.4621694358,-5430090.2361855991,-5472681.5103029096,-5672084.144476546,-5680534.678352979,-5704816.2826328781,-5744413.7978876894,-5764392.3188279495,-5787050.5103698839,-5796419.8284733519,-5814015.9261332601,-5846785.3055984396,-5860332.3242344698,-5970819.9267381411,-5989925.5518242288,-6093050.6690125568]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount Charged to Clearing",-4472430.96,-4682399.97,-401259.43000000005,-403955.9,-407289.11999999988,{"$f":"-X163","v":-444033.8295406212},-444096.07905279007,-446601.14799848653,-449854.32608464785,-457526.34203104273,-459785.59923482744,-463579.71916762181,-463787.92592303647,-460204.83074848691,-459997.88069543213,-460691.77619123412,-460751.99598159193,-461883.64918699436,-461674.92081753572,-465116.975507711,-469351.4746062904,-479021.68707012327,-478382.4279365316,-482265.34728178201,-482445.15921708412,-479654.83056207554]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment (Moved to 254)",{"$f":"F18","v":8000045},{"$f":"G18","v":8490082},1066147,946934.91999999993,592789,{"$f":"((SUM($S$179:$T$179)/SUM($S$176:$T$176))*X176)-SUM(X174:X175)","v":487397.07634199399},{"$f":"((SUM($S$179:$T$179)/SUM($S$176:$T$176))*Y176)-SUM(Y174:Y175)","v":513058.5045473327},513093.40864691098,517295.11617922218,523345.15612443286,526003.9439012066,547121.12455993262,553586.251690584,583854.50280156289,502370.8417793861,506056.65916473424,512067.34974598192,515099.98214400321,518539.37417688238,519961.58644739568,522632.57976075198,527606.79592651897,529663.16074627056,546434.5866157955,549334.71810169332,564988.5581617367]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending 108/111 Balance",{"$f":"F20","v":-779292414.04999983},{"$f":"G20","v":-811193246.86999977},{"$f":"SUM(U168:U179)","v":-813887138.33999968},-817272392.8099997,{"$f":"SUM(W168:W179)","v":-819266666.19999969},{"$f":"SUM(X168:X179)","v":-822767929.18946278},{"$f":"SUM(Y168:Y179)","v":-826275604.90575659},-829843259.53045356,-833330709.42749608,-836867139.17974162,-840425369.14322495,-844115920.73328865,-847840282.99909639,{"$f":"SUM(AF168:AF179)","v":-851728786.74305212},{"$f":"SUM(AG168:AG179)","v":-855097779.63357568},-858488062.20648944,-861911991.8238672,-865353998.98299265,-868815016.21325767,-872287422.60404587,-875778988.59827912,-879308019.96827567,-882847902.73295498,-886485384.59361362,-890139251.75980771,-893877799.87447512]

{"sheet":"PROJECTED ACC 252 (CONTR)","index":11,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[[4,1,4,5]]}
[]
[]
[]
[]
[null,"Contributions in Aid of Construction"]
[]
[]
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,2011,2012,2013,2014,2015,2016,2017]
[]
[1,"Beginning balance",47729691.399999999,{"$f":"+C17","v":27867003.799999997},{"$f":"+D17","v":24439159.129999995},29131278.079999994,31556631.579999994,24527224.149999995,19027224.149999995]
[2,"Contributions Received",5724187.54,11250553.210000001,13841326,3757777,0,0,0,"1/"]
[3,"Refunds",-3993254.9299999997,-4911523.6000000006,-3232317,-3883690,-4431816,{"$f":"ROUND(AVERAGE($C$13:$G$13)/1000000,0)*1000000","v":-4000000},{"$f":"ROUND(AVERAGE($C$13:$G$13)/1000000,0)*1000000","v":-4000000},"2/"]
[4,"Cancellation of expired agreements",-20606955.210000001,-10051302.98,-4385546,150537,-1016987,-1500000,-3000000,"3/"]
[5,"Cust advances for indust/reimbursable projects",{"$f":"27867004-28853669","v":-986665},284428.69999999995,-1531344.05,2400729.5,{"$f":"820124.57-2400730+1","v":-1580604.4300000002}]
[]
[{"$f":"+A15+1","v":6},"Contributions for Mains - Ending Balance",{"$f":"SUM(C11:C15)","v":27867003.799999997},24439159.129999995,29131278.079999994,31556631.579999994,24527224.149999995,19027224.149999995,12027224.149999995]
[]
[null,"Actuals from Questar Gas financial records."]
["1/","Change in mains and services policy in 2014 ended contributions in this account"]
["2/","Average of actual five years (rounded)"]
["3/","Amortizes the 2015 ending balance less refunds based on the prior five-year Contributions Received balances (rounded)"]

{"sheet":"190_255_282 FORECAST","index":12,"n_rows":98,"n_cols":41,"rows_kept":98,"cut":false,"hidden":false,"merged":[[0,0,0,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Co.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1","One Month"]
["Questar Gas Company",null,null,null,null,null,null,null,null,null,null,null,"Projected Deferral  Tax Account Balances",null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Company",null,null,null,"Page 2",null,null,null,null,null,"2012",null,null,null,"2","Two Months"]
["Utah - Dec 2009 Adjusted Avg Results",null,null,"QUESTAR GAS COMPANY",null,null,null,null,null,null,null,null,"thru  Dec. 31, 2017",null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet",null,null,null,"December 2015",null,null,null,null,null,"March",null,null,"3","3","Three Months"]
[null,null,null,"TAX ANALYSIS FOR UTAH RATE CASE",null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation between accounts 282000 and 2821000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4","Four Months"]
[null,null,null,null,null,null,null,null,null,null,null,"(Dr.) / Cr.","Estimated","Estimated","Estimated","Estimated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah","Wyoming","Wyoming",null,null,null,null,null,null,"5","Five Months"]
[null,null,null,null,null,null,null,null,null,null,null,"Balance","Change","Balance","Change","Balance",null,2016,null,null,2017,null,null,null,null,"Assets And Other Debits",null,"Total","General","Production","Distribution","Distribution","Distribution",null,null,null,null,null,null,"6","Six Months"]
[null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","Jan - Dec.'16","2016-12-31","Jan - Dec 17","2017-12-31",null,"Acct. 282000","Acct. 282100",null,"Acct. 282000","Acct. 282100",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7","Seven Months"]
["WYOMING 282 ADJUSTMENT DETAIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101","General Plant in Service",null,2506731972.2799997,239788836.53999999,79968136,2113644079.1459997,73330920.593999997,null,null,null,"GrossPlant %",null,null,"8","Eight Months"]
[null,null,null,"YE","HIST SPREAD",null,"2016 CASE","2017 CASE",null,null,"Acct. 190008  Beg. Balance",null,null,null,null,null,null,{"$f":"0.35/0.38","v":0.92105263157894735},{"$f":"0.03/0.38","v":7.8947368421052627E-2},{"$f":"+N11+N12","v":427747587},{"$f":"0.35/0.38","v":0.92105263157894735},{"$f":"0.03/0.38","v":7.8947368421052627E-2},{"$f":"+P11+P12","v":427747587},null,"105","Gas Plant Held for Future Use",null,5036.83,0,0,5036.83,0,null,null,null,3.47,null,null,"9","Nine Months"]
[null,null,null,null,null,null,null,null,null,null,"Acct. 190009  Beg. Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,"106","Completed Construction Not Classified - Gas",null,11515347.99,1623165.72,null,10306063.33,-413881.06,null,null,null,{"$f":"+AJ9/100","v":3.4700000000000002E-2},null,null,"10","Ten Months"]
[null,null,null,"12/31/2015",null,null,null,null,null,null,"Acct. 282000  Beg. Balance",393424219,null,{"$f":"+L11","v":393424219},null,{"$f":"+N11","v":393424219},null,{"$f":"+N11","v":393424219},{"$f":"+N12","v":34323368},{"$f":"+S11+R11","v":427747587},{"$f":"+P11","v":393424219},{"$f":"+P12","v":34323368},{"$f":"+V11+U11","v":427747587},null,"107","Construction Work in Progress - Gas",null,51063053.230000004,8619611.6899999995,null,42172914.720000006,270526.81999999995,null,null,null,null,null,null,"11","Eleven Months"]
[null,null,null,null,null,null,null,null,null,null,"Acct. 282100  Beg. Balance",34323368,null,{"$f":"+L12","v":34323368},null,{"$f":"+N12","v":34323368},null,null,null,null,null,null,null,null,"108","Accum Prov for Depreciation of Gas Plant in Service",null,-805011928.49000001,-132818969.75,-68103276.200000003,-577163302.67999995,-26926379.859999999,null,null,null,null,null,null,"12","Twelve Months"]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L9:L12)","v":427747587},{"$f":"SUM(M11:M12)","v":0},{"$f":"SUM(N9:N12)","v":427747587},null,{"$f":"SUM(P9:P12)","v":427747587},null,null,null,null,null,null,null,null,"111","Accum Prov for Amortization of Gas Plant in Service",null,-6181318.3799999999,0,-6111692.4100000001,-58742.89,-10883.08]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$221","v":0},{"$f":"IF($D$180=0,0,+D14/$D$180)","v":0},null,{"$f":"+E14*$G$18","v":0},{"$f":"+E14*H18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"114","Gas Plant Acquisition Adjustments",null,6644450.1500000004,0,0,6644450.1500000004,0]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$222","v":0},{"$f":"IF($D$180=0,0,+D15/$D$180)","v":0},null,0,{"$f":"+E15*H18","v":0},null,null,"Deferred Tax (Tax Depr. over / (under) Book Depr.)",null,{"$f":"+M47","v":45643241},{"$f":"+M15","v":45643241},{"$f":"+N47","v":38724358},{"$f":"SUM(N15:O15)","v":84367599},null,{"$f":"+N15*$R$9","v":42039827.236842103},{"$f":"+N15*$S$9","v":3603413.7631578944},{"$f":"+R15+S15","v":45643241},{"$f":"+P15*$U$9","v":77706999.078947365},{"$f":"+P15*$V$9","v":6660599.921052631},{"$f":"+U15+V15","v":84367599},null,"115","Accum Prov for Amortization of Gas Plant Acquisition Adjustments",null,-992000.05,0,0,-992000.05,0]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$223","v":0},{"$f":"IF($D$180=0,0,+D16/$D$180)","v":0},null,0,{"$f":"+E16*H18","v":0}]
[null,"General",null,{"$f":"+'Rate Base'!$AE$224","v":0},{"$f":"IF($D$180=0,0,+D17/$D$180)","v":0},null,0,{"$f":"+E17*H18","v":0},null,null,"  Timing Differences - ",null,null,null,null,null,null,null,null,null,null,null,null,null,"128","Other Funds or Investments",null,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D14:D17)","v":0},{"$f":"SUM(E14:E17)","v":0},null,{"$f":"-N9","v":0},{"$f":"-P9","v":0},null,null,"    Est. Bad Debt Expense",null,38000,{"$f":"+M18","v":38000},45600,{"$f":"+N18+O18","v":83600},null,{"$f":"+N18*$R$9","v":35000},{"$f":"+N18*$S$9","v":3000},{"$f":"+R18+S18","v":38000},{"$f":"+P18*$U$9","v":77000},{"$f":"+P18*$V$9","v":6600},{"$f":"+U18+V18","v":83600}]
[null,null,null,null,null,null,null,null,null,null,"    Est. Repairs Expense",null,7600000,{"$f":"+M19","v":7600000},7600000,{"$f":"+N19+O19","v":15200000},null,7000000,600000,7600000,14000000,1200000,15200000,null,"131","Cash",null,10454794.939999999,10454794.939999999,0,0,0]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,"    Est. Contribution in Aid Constr. ",null,-10683320,-10683320,-6737780,-17421100,null,-9839900,-843420,-10683320,-16045750,-1375350,-17421100,null,"134","Other Special Deposits",null,0,0,0,0,0]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$228","v":0},{"$f":"IF($D$180=0,0,+D21/$D$180)","v":0},null,{"$f":"+E21*$G$25","v":0},{"$f":"+E21*H25","v":0},null,null,"    Est.  Developed Software",null,950000,950000,1026000,1976000,null,875000,75000,950000,1820000,156000,1976000,null,"135","Working Funds",null,72900,0,0,69900,3000]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$229","v":0},{"$f":"IF($D$180=0,0,+D22/$D$180)","v":0},null,0,{"$f":"+E22*H25","v":0},null,null,"    Est.  Stock based comp.",null,-57000,-57000,-57000,-114000,null,-52500,-4500,-57000,-105000,-9000,-114000,null,"136","Temporary Cash Investments",null,0,0,0,0,0]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$230","v":0},{"$f":"IF($D$180=0,0,+D23/$D$180)","v":0},null,0,{"$f":"+E23*H25","v":0},null,null,"    Est.  Amort. of  Loss on Debt. Reacq.",null,-202000,-202000,-202000,-404000,null,-186052.63157894736,-15947.36842105263,-202000,-372105.26315789472,-31894.73684210526,-404000,null,"141","Notes Receivable",null,0,0,0,0,0]
[null,"General",null,{"$f":"+'Rate Base'!$AE$231","v":0},{"$f":"IF($D$180=0,0,+D24/$D$180)","v":0},null,0,{"$f":"+E24*H25","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,"142","Customer A/R",null,168965034.08000001,0,0,165878546.88,3086487.2]
[null,"Total",null,{"$f":"SUM(D21:D24)","v":0},{"$f":"SUM(E21:E24)","v":0},null,{"$f":"-N10","v":0},{"$f":"-P10","v":0},null,null,"Accts. 282000 - 282108  Ending Balance",null,null,{"$f":"SUM(N13:N24)","v":471036508},null,{"$f":"SUM(P13:P24)","v":511435686},null,null,null,null,null,null,null,null,"143.1","Accts Rec - QEP Resources",null,1537752.17,1537752.1700000002,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R11:R25)","v":433295593.60526317},{"$f":"SUM(S11:S25)","v":37740914.394736841},{"$f":"SUM(T11:T25)","v":471036508},{"$f":"SUM(U11:U25)","v":470505362.81578946},40930323.184210531,511435686,null,144,"Accum. Provision for Bad Debt",null,-1709374.8,0,null,-1691044.45,-18330.350000000002]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,"Account 255000 (ITC)",214050,-112622,{"$f":"SUM(M27:M27)-D54","v":101428.11000000002},-72799,{"$f":"SUM(N27:O27)","v":28629.110000000015},null,null,null,null,null,null,null,null,"145","Notes Rec. from Affiliates",null,0,0,0,0,0]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$256","v":-1247543.3799999999},{"$f":"+D28/$D$32","v":3.1709877502791037E-3},null,{"$f":"+E28*$G$32","v":-1373975.0195722023},{"$f":"+E28*H32","v":-1491966.7419294936},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15:N24)+N11+N12","v":471036508},null,null,{"$f":"SUM(P15:P24)+P12+P11","v":511435686},null,"146","Accounts Rec. from Affiliates",null,1663891.1800000002,1663891.1800000002,0,0,0]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$257","v":-12674816.449712997},{"$f":"+D29/$D$32","v":3.2216665442989241E-2},null,-13959339.177102191,{"$f":"+E29*H32","v":-15158113.862968558},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"146.1","AR-Allocated to Affiliates",null,0,0,0,0,0]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$258","v":-367950302.16028696},{"$f":"+D30/$D$32","v":0.93525076527740858},null,-405240035.51065141,{"$f":"+E30*H32","v":-440040500.64059186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"154","Plant Materials and Operating Supplies",null,17066114.319999997,0,null,17066114.319999997,0]
[null,"General",null,{"$f":"+'Rate Base'!$AE$259","v":-11551557.289999999},{"$f":"+D31/$D$32","v":2.9361581529323076E-2},null,-12722243.897937372,{"$f":"+E31*H32","v":-13814781.570299536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"163","Stores Expense Undistributed",null,45128.23,0,0,45128.23,0]
[null,"Total",null,{"$f":"SUM(D28:D31)","v":-393424219.27999997},{"$f":"SUM(E28:E31)","v":1},null,{"$f":"-R26","v":-433295593.60526317},{"$f":"-U26","v":-470505362.81578946},{"$f":"+G32-D32","v":-39871374.325263202},{"$f":"+H32-G32","v":-37209769.210526288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"164","Gas Stored Underground",null,43864860.969999999,0,43864860.969999999,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Projected","Projected",null,null,null,null,null,null,null,null,null,null,"165","Prepaid Expenses",null,3888116.7,3888116.7,0,0,0]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,2016,2017,"Change",null,null,null,null,null,null,null,null,null,"171","Interest and Dividends Rec.",null,0,0,0,0,0]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$263","v":-700755.31},{"$f":"+D35/$D$39","v":2.0416274892634236E-2},null,{"$f":"+E35*$G$39","v":-770528.88298232376},{"$f":"+E35*H39","v":-835644.72957320244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"174","Misc. Current & Accrued Assets",null,0,0,0,0,0]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$264","v":0},{"$f":"+D36/$D$39","v":0},null,0,{"$f":"+E36*H39","v":0},null,null,"         Estimated Tax Depreciation ",null,188072000,177600000,{"$f":"+N36-M36","v":-10472000}]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$265","v":-32686614.029999997},{"$f":"+D37/$D$39","v":0.95231372181241813},null,-35941190.651855707,{"$f":"+E37*H39","v":-38978508.40654064},null,null,"         (Capital Forecast 2012 $156M +$16 CIAC-$5M Repairs, 2012 $176.7M + $12M CIAC-$5M Repairs)",null,null,null,null,null,null,null,null,null,null,null,null,null,"181","Unamortized Debt Expense",null,3293282.77,3293282.77,0,0,0]
[null,"General",null,{"$f":"+'Rate Base'!$AE$266","v":-935998.35},{"$f":"+D38/$D$39","v":2.7270003294947661E-2},null,-1029194.8598988113,{"$f":"+E38*H39","v":-1116170.0480966938},null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,"1823","Other Regulatory Assets",null,54890350.809999995,54663834.109999999,0,226516.7,0,null,null,null,null,null,49929.99]
[null,"Total",null,{"$f":"SUM(D35:D38)","v":-34323367.689999998},{"$f":"SUM(E35:E38)","v":1},null,{"$f":"-S26","v":-37740914.394736841},{"$f":"-V26","v":-40930323.184210531},{"$f":"+G39-D39","v":-3417546.7047368437},{"$f":"+H39-G39","v":-3189408.7894736901},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"182400","Reg Asset - DSM Programs - UT",null,1018930.95,1018930.95,0,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Total Tax Depreciation",null,{"$f":"SUM(M36:M39)","v":188072000},{"$f":"SUM(N36:N39)","v":177600000},{"$f":"+N40-M40","v":-10472000},null,null,null,null,null,null,null,null,null,"182401","Reg Asset - DSM Programs - WY",null,92229.41,92229.409999999916,0,0,null,null,null,null,null,null,0]
[null,"GRAND TOTAL",null,{"$f":"+D39+D32+D25+D18","v":-427747586.96999997},null,null,{"$f":"-N25","v":-471036508},{"$f":"-P25","v":-511435686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"184","Clearing Accounts",null,-368139.05,-368139.05,0,0,0]
[null,null,null,{"$f":"+D39+D32+D25+D18","v":-427747586.96999997},null,null,{"$f":"+G39+G32+G25+G18","v":-471036508},{"$f":"+H39+H32+H25+H18","v":-511435686},null,null,"Estimated Book Depr. (Forecast)",null,{"$f":"-'108_111 Projection'!H24","v":67958208.051664114},{"$f":"-'108_111 Projection'!I24","v":75693795.245140225},3998000,null,null,null,null,null,null,null,null,null,"186","Misc. Deferred Debits",null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"189","Unamort Loss on Reacq Debt",null,3746001.58,3746001.58,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+M40-M42","v":120113791.94833589},{"$f":"+N40-N42","v":101906204.75485978},{"$f":"+N44-M44","v":-18207587.193476111},null,null,null,null,null,null,null,null,null,"190","Accum Deferred Income Tax",null,212892.98,212892.98,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190008,"Accum Deferred Taxes-Federal",null,0,null,null,0,0,{"$f":"+AK45","v":178442.036807},null,null,{"$f":"+AM45-AK45","v":4963979.7731929999},{"$f":"+AM45*AJ10","v":178442.036807},null,5142421.8099999996]
[null,null,null,null,null,null,null,null,null,null,null,null,0.38,0.38,null,null,null,null,null,null,null,null,null,null,190009,"Accum Deferred Taxes-State",null,0,null,null,0,null,0,null,null,"Refund adj."]
[null,null,null,null,null,null,null,null,null,null,"Deferral - Accts. 2820 / 2821",null,{"$f":"ROUND(M44*M46,0)","v":45643241},{"$f":"ROUND(N44*N46,0)","v":38724358},{"$f":"+N47-M47","v":-6918883},null,null,null,null,null,null,null,null,null,"191000","Unrecovered Purchased Gas Costs - Utah",null,17825563.52,0,0,17825563.52,0,0,null,null,49157497.810000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191000","Unrecovered Purchased Gas Costs - Wyoming",null,1096665.45,0,0,0,1096665.45,-2359842.73]
[255,"Deferred Investment Tax Credits",null,null,null,"2015 CASE",{"$f":"+G9","v":"2016 CASE"},{"$f":"+H9","v":"2017 CASE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191800","Utah/Idaho Low Income Credit/Charge",null,79035.240000000005,0,0,79035.240000000005,0]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$249","v":-1506.8700000000001},null,{"$f":"+D50","v":-1506.8700000000001},{"$f":"+F50/$F$54*$G$55","v":-714.03362565756231},{"$f":"+F50/$F$54*$H$55","v":-201.54321334242726},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191900","Utah/Idaho CET Balancing",null,3401993.83,0,0,3401993.83,0]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$250","v":-7047.7448669999994},null,{"$f":"+D51","v":-7047.7448669999994},{"$f":"+F51/$F$54*$G$55","v":-3339.5892280644534},{"$f":"+F51/$F$54*$H$55","v":-942.63283980222411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191901","Wyoming CET Balancing",null,216661.45,0,0,0,216661.45]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$251","v":-204596.24513300002},null,-204596.24513300002,-96948.375578675914,-27364.659646751057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"192","Misc Dr-Fin Hedge Mark-to-Mrkt",null,0,0,0,0,0]
[null,"General",null,{"$f":"+'Rate Base'!$AE$252","v":-899.25},null,-899.25,-426.11156760209099,-120.2743001043074]
[null,"Total",null,{"$f":"SUM(D50:D53)","v":-214050.11000000002},null,{"$f":"SUM(F50:F53)","v":-214050.11000000002},{"$f":"SUM(G50:G53)","v":-101428.11000000002},{"$f":"SUM(H50:H53)","v":-28629.110000000019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Assets and Other Debits",null,2095129300.2899997,197416231.93999997,49618028.359999999,1797460252.8259997,50634787.163999997]
[null,"Check",null,null,null,null,{"$f":"-N27","v":-101428.11000000002},{"$f":"-P27","v":-28629.110000000015}]
[null,"Change Year/Year",null,null,null,null,{"$f":"F54-G54","v":-112622},{"$f":"G54-H54","v":-72799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liabilities and Other Credits"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"201","Common Stock Issued",null,22974065,22974065,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"204","Preferred Stock Issued",null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"207","Premium on Common Stock",null,266715671.87,266715671.87,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"214","Preferred Stock Expense",null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"216","Unappropriated Ret. Earnings",null,334850031.67000014,334850031.67000014,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"221","Bonds - Long Term",null,534500000,534500000,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"224","Long-Term Notes",null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"225","Unamort Premium - LT Debt",null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"226","Unamort Disc - LT Debt",null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"230","Asset Retire Obligation",null,566820.46,566820.46,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"231","Notes Payable-Outside Companies",null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"232","Accounts Payable - General",null,123615960.88,123613644.49999999,2316.38,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"233","Notes Payable to Affiliates",null,273300000,273300000,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"234","Accounts Payable to Affiliates",null,7619193.5899999999,7619193.5899999999,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"235","Customer Deposits",null,6425539.6100000003,0,0,6186272.9699999997,239266.64,330822.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"236","Taxes Accrued",null,-36125674.909999996,-36125674.909999996,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"237","Interest Accrued",null,6765064,6765063.5,0,-10467.60999999999,10468.11,10468.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"238","Dividends Declared",null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"241","Tax Collections Payable",null,13068859.18,13068859.18,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"242012","Miscellaneous Current & Accrued Liabilities",null,7645328.5800000001,7645328.5800000001,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"253003","Oth Def Credit - Retainage",null,455305.19,455305.19,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"242000","Miscellaneous Long Term Liabilities",null,358359.77,358359.77,0,0,0,0,null,null,"CIAC w/o Op Un"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"252","Misc Customer Credits",null,24527223.800000001,0,0,23880667.469999999,646556.32999999996,911442.62,null,null,-2874206.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,"Other Deferred Credits - 253-1 Uncl.",63695.87,1384484.53,1320788.6600000001,0,62198.239999999998,1497.63,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"255000","Accum Deferred Investment Tax Cr - Utility",null,214050.11000000002,899.25,1506.8700000000001,204596.24513299999,7047.7448670000003,{"$f":"AK85*AJ10","v":33554.943028000002},null,null,null,967001.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"254001","Other Regulatory Liabilities",null,429028.06000000006,429028.06000000006,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25402","Oth Reg Liab-Plant Remov B Bal",null,69179997,0,0,66995292.700000003,2184704.2999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK88*AJ10","v":7856845.0617829999},null,null,null,226422047.88999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282000","Deferred Taxes-Federal",null,393424219.27999997,11551557.289999999,1247543.3799999999,367950302.16028702,12674816.449713001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282100","Deferred Taxes-State",null,34323367.689999998,935998.35,700755.31,32686614.030000001,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282108","Deferred State Tax-QRS Transf",null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282002","Deferred Taxes-Full Deferred",null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282003","Deferred Taxes-Regulatory Asset Adjustment",null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282006","Deferred Taxes-Federal Minimum Tax Carryover ",null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282008","Deferred Fed Taxes-QRS Transf",null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"283","Deferred Taxes- Purchase Gas Adjustment",null,8912404.9299999997,0,8912404.9299999997,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG58:AG95)","v":9143133.424811}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Liabilities and Other Credits",null,2095129300.2899997,1570544940.01,10864526.869999999,497955476.20542002,15764357.204580002]

{"sheet":"Labor Forecast","index":13,"n_rows":38,"n_cols":23,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Labor Expense",null,null,null,null,null,null,null,2015,2016,2017]
[null,2011,2012,2013,2014,2015,2016,2017,"change","change","change"]
["Expense",30399884,30559774,{"$f":"28318280.87+217531","v":28535811.870000001},29082799.160000004,28665979,{"$f":"+V17","v":30654810.07},{"$f":"+V27","v":31571453.477400001},{"$f":"+(F3-E3)/E3","v":-1.4332188511389624E-2},{"$f":"+(G3-F3)/F3","v":6.9379492324333325E-2},2.9902106889811202E-2]
["Early Retirement Expense",null,2438000]
["Incentive Accrual Expense",6445359,4750241,4940859.3100000005,5905888.2999999998,4238211,{"$f":"+V18","v":4528208.49},{"$f":"G5*1.03","v":4664054.7447000006},{"$f":"+(F5-E5)/E5","v":-0.28237535410210857},{"$f":"+(G5-F5)/F5","v":6.8424505056496762E-2},3.0000000000000086E-2]
["Allocated Charges",407532,251261,null,286679.22000000009]
["Other Expense",{"$f":"237+14756+1034912","v":1049905},{"$f":"1277363+13941","v":1291304},1244028,1606263.58,1443456,{"$f":"+V19","v":1837221.52},{"$f":"G7*1.03","v":1892338.1656000002},{"$f":"+(F7-E7)/E7","v":-0.1013579477410551},{"$f":"+(G7-F7)/F7","v":0.27279357320209274},{"$f":"+(H7-G7)/G7","v":3.0000000000000089E-2}]
["Total Labor Expensed",{"$f":"SUM(B3:B7)","v":38302680},39290580,34720699.18,36881630.259999998,34347646,37020240.080000006,38127846.387700006,-6.8705863654520513E-2,7.7810109024647731E-2,2.9918939080526907E-2]
["Pension Expense",8025675.0205482841,11799476.635693057,10228277,4685411.8531766962,5471473,3104544.9976381427,3197681.3475672877,0.16776778039060888,-0.43259429450933184,3.0000000000000256E-2]
["Other Labor Overhead Expense",{"$f":"23402466-B9","v":15376790.979451716},{"$f":"26836883-C9","v":15037406.364306943},{"$f":"23975595-D9","v":13747318},15047469.006823305,{"$f":"21750070-F9","v":16278597},{"$f":"+V20-G9","v":17914757.019026939},{"$f":"+V30-H9","v":18452199.729597747},8.1816283696509853E-2,0.10050989154820522,3.000000000000002E-2]
["Affiliated Labor (560)",9428616,9641383,9565464,9324482.9000000004,10258925,{"$f":"+V21","v":10950618.2925},{"$f":"+V31","v":11279136.841275001},0.10021382526209573,6.7423564603503822E-2,3.0000000000000044E-2]
["Affiliated Labor Overhead (561)",7205031,8645629,8577111,6665195.4100000001,8400814,{"$f":"+V22","v":7916732.8095026193},{"$f":"+V32","v":8154234.7937876992},0.26040025584186133,-5.762312919883486E-2,3.0000000000000162E-2]
["Total Labor/Labor Overhead Expensed",{"$f":"SUM(B8:B12)","v":78338793},84414475,76838869.180000007,72604189.430000007,74757455,76906893.198667705,{"$f":"SUM(H8:H12)","v":79211099.099927753},2.9657593961241371E-2,2.8752158546163791E-2,2.9960980159577752E-2]
["Year-to-Year % change",null,{"$f":"C13/B13-1","v":7.7556492349837525E-2},{"$f":"+(D13-C13+C4)/(C13-C4)","v":-6.2671709414194657E-2},{"$f":"+E13/D13-1","v":-5.5111166980867266E-2},{"$f":"+F13/E13-1","v":2.9657593961241346E-2},{"$f":"(G13-F13)/F13","v":2.8752158546163791E-2},{"$f":"(H13-G13)/G13","v":2.9960980159577752E-2}]
[null,null,null,null,null,null,null,null,"Q1 Forecast: 3 months actual/9 months forecast from MDR B.4"]
[null,null,null,null,null,null,null,null,2016,"jan","feb","mar","apr","may","jun","jul","aug","sep","oct","nov","dec","total"]
[null,null,null,null,null,null,null,null," 400",2646684.5099999998,2788418.71,2426150.8499999996,2510901,2543762,2528939,2539012,2537651,2542571,2542232,2531648,2516840,{"$f":"SUM(J17:U17)","v":30654810.07},"Q1 Forecast"]
[null,null,null,null,null,null,null,null," 402",550000,550000,-171791.51,400000,400000,400000,400000,400000,400000,400000,400000,400000,4528208.49,"Budget"]
[null,null,null,null,null,null,null,null," 403",103449.1,164500.19999999998,141944.22,158592,158592,158592,158592,158592,158592,158592,158592,158592,1837221.52,"Q1 Forecast"]
[null,null,null,null,null,null,null,null,"920",2340204.65,2171584.73,1463412.98,1671566.6285183423,1671566.6285183423,1671566.6285183423,1671566.6285183423,1671566.6285183423,1671566.6285183423,1671566.6285183423,1671566.6285183423,1671566.6285183423,21019302.016665082,"Q1 Forecast"]
[null,null,null,null,null,null,null,null,"560",861162.01,904648.14,984341.96,911162.90916666668,911162.90916666668,911162.90916666668,911162.90916666668,911162.90916666668,911162.90916666668,911162.90916666668,911162.90916666668,911162.90916666668,10950618.2925,"Q1 Forecast"]
[null,null,null,null,null,null,null,null,"561",659549.43000000005,768338.14,678165.69000000006,645631.06105584663,645631.06105584663,645631.06105584663,645631.06105584663,645631.06105584663,645631.06105584663,645631.06105584663,645631.06105584663,645631.06105584663,7916732.8095026193,"Q1 Forecast"]
[null,null,null,null,null,null,null,null,"Total ",{"$f":"SUM(J17:J22)","v":7161049.6999999993},{"$f":"SUM(K17:K22)","v":7347489.9199999999},5522224.1900000004,6297853.5987408552,6330714.5987408552,6315891.5987408552,6325964.5987408552,6324603.5987408552,6329523.5987408552,6329184.5987408552,6318600.5987408552,6303792.5987408552,{"$f":"SUM(V17:V22)","v":76906893.198667705}]
[]
[]
[null,null,null,null,null,null,null,null,2017]
[null,null,null,null,null,null,null,null," 400",2714380.7226999998,2856795.2795000002,2522914.7952000001,2586228.0300000003,2620074.86,2604807.17,2615182.36,2613780.5300000003,2618848.13,2618498.96,2607597.44,2592345.2000000002,{"$f":"SUM(J27:U27)","v":31571453.477400001},{"$f":"+V27/V17-1","v":2.9902106889811098E-2}]
[null,null,null,null,null,null,null,null," 402",388671.22872500005,388671.22872500005,388671.22872500005,388671.22872500005,388671.22872500005,388671.22872500005,388671.22872500005,388671.22872500005,388671.22872500005,388671.22872500005,388671.22872500005,388671.22872500005,4664054.7447000016,3.0000000000000249E-2]
[null,null,null,null,null,null,null,null," 403",106552.573,169435.20599999998,146202.5466,163349.76000000001,163349.76000000001,163349.76000000001,163349.76000000001,163349.76000000001,163349.76000000001,163349.76000000001,163349.76000000001,163349.76000000001,1892338.1656000002,3.0000000000000027E-2]
[null,null,null,null,null,null,null,null,"920",2410410.7895000004,2236732.2719000001,1507315.3694,1721713.6273738926,1721713.6273738926,1721713.6273738926,1721713.6273738926,1721713.6273738926,1721713.6273738926,1721713.6273738926,1721713.6273738926,1721713.6273738926,21649881.077165034,3.0000000000000027E-2]
[null,null,null,null,null,null,null,null,"560",886996.87030000007,931787.58420000004,1013872.2188,938497.79644166667,938497.79644166667,938497.79644166667,938497.79644166667,938497.79644166667,938497.79644166667,938497.79644166667,938497.79644166667,938497.79644166667,11279136.841275001,3.0000000000000027E-2]
[null,null,null,null,null,null,null,null,"561",679335.91290000011,791388.28419999999,698510.66070000012,664999.99288752209,664999.99288752209,664999.99288752209,664999.99288752209,664999.99288752209,664999.99288752209,664999.99288752209,664999.99288752209,664999.99288752209,8154234.7937876992,3.0000000000000249E-2]
[null,null,null,null,null,null,null,null,"Total ",{"$f":"SUM(J27:J32)","v":7186348.0971250003},{"$f":"SUM(K27:K32)","v":7374809.8545249999},6277486.8194249999,6463460.435428082,6497307.2654280812,6482039.5754280817,6492414.7654280812,6491012.935428082,6496080.5354280816,6495731.3654280817,6484829.8454280812,6469577.6054280819,79211099.099927753,2.996098015957771E-2]
[]
[]
[null,null,null,null,null,null,null,null,"2016 Forecast",null,null,null,6297853.5987408552,6330714.5987408552,6315891.5987408552,6325964.5987408552,6324603.5987408552,6329523.5987408552,6329184.5987408552,6318600.5987408552,6303792.5987408552,56876129.388667688]
[null,null,null,null,null,null,null,null,"2015 Actuals",null,null,null,5912014.5500000007,6399769.9199999999,5331666.290000001,5748951.8800000008,6192050.6800000006,5764473.6499999994,6511028.4800000004,7156988.5600000005,5417063.75,54434007.760000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V36/V37)-1","v":4.4863895369141593E-2}]

{"sheet":"ENERGY EFFICIENCY SERVICES ADJ","index":14,"n_rows":25,"n_cols":27,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Energy Efficiency Accounting Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[null,null,null,null,null,null,null,"HOT",null,null,null,null,null,"DSM Accounting Adjustment"]
[null,null,null,null,"Energy Efficiency 2015","Energy Efficiency 2016","Energy Efficiency 2017",{"$f":"+'Control Panel'!B32","v":"Energy Efficiency 2017"},null,1]
[null,null,null,null,null,null,null,null,null,{"$f":"+J7+1","v":2},null,null,null,"Energy Efficiency 2015 (Booked)",null,null,null,null,"Energy Efficiency 2016 (Booked Jan-Mar, Projected Apr-Dec)",null,null,null,null,"Energy Efficiency 2017 (12 Months projected)"]
[null,null,null,null,null,null,null,null,null,3,null,null,null,null,"Utah","Wyoming","Total",null,null,"Utah","Wyoming","Total 2016",null,null,"Utah","Wyoming","Total 2017"]
[null,null,null,null,null,null,null,null,null,4,null,null,null,"2015-01-31",4075504,21474.81,4096978.81,null,"2016-01-01",4410350,10953.65,{"$f":"SUM(T10:U10)","v":4421303.6500000004},"*","2017-01-01",{"$f":"T10*(1+$G$22)","v":4498557},{"$f":"U10*(1+$G$23)","v":11172.723},{"$f":"SUM(Y10:Z10)","v":4509729.7230000002}]
["Revenue",null,null,null,null,null,null,null,null,5,null,null,null,"2015-02-28",3891701,24293.11,3915994.11,null,"2016-02-01",3912490,11749.81,{"$f":"SUM(T11:U11)","v":3924239.81},"*","2017-02-01",{"$f":"T11*(1+$G$22)","v":3990739.8000000003},{"$f":"U11*(1+$G$23)","v":11984.806199999999},{"$f":"SUM(Y11:Z11)","v":4002724.6062000003}]
[null,null,"Utah",null,{"$f":"-Revenue!F196","v":-23365638},null,null,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J12,FALSE)","v":0},null,6,null,null,null,"2015-03-31",1902553,13435.8,1915988.8,null,"2016-03-01",3193079,10316.67,3203395.67,"*","2017-03-01",3256940.58,10523.0034,3267463.5833999999]
[null,null,"Wyoming",null,{"$f":"-Revenue!F320","v":-117259.44},null,null,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J13,FALSE)","v":0},null,7,null,null,null,"2015-04-30",1689528,11997.41,1701525.41,null,"2016-04-01",{"$f":"O13*(1+$F$22)","v":1694596.5839999998},{"$f":"P13*(1+$F$23)","v":12033.402229999998},1706629.9862299997,null,"2017-04-01",1728488.5156799997,12274.070274599999,1740762.5859545998]
[null,null,"Total",null,{"$f":"SUM(E12:E13)","v":-23482897.440000001},null,null,{"$f":"HLOOKUP($H$7,Energy_Efficiency,J14,FALSE)","v":0},null,8,null,null,null,"2015-05-31",1041229,8392.41,1049621.4099999999,null,"2016-05-01",{"$f":"O14*(1+$F$22)","v":1044352.6869999999},{"$f":"P14*(1+$F$23)","v":8417.5872299999992},1052770.2742299999,null,"2017-05-01",1065239.74074,{"$f":"U14*(1+$G$23)","v":8585.9389745999997},1073825.6797146001]
[null,null,null,null,null,null,null,null,null,9,null,null,null,"2015-06-30",494538,2559.29,497097.29,null,"2016-06-01",{"$f":"O15*(1+$F$22)","v":496021.61399999994},2566.9678699999995,498588.58186999994,null,"2017-06-01",505942.04627999995,2618.3072273999996,508560.35350739997]
[null,null,null,null,null,null,null,null,null,10,null,null,null,"2015-07-31",550908,3044.09,553952.09,null,"2016-07-01",552560.72399999993,3053.2222699999998,555613.94626999996,null,"2017-07-01",563611.9384799999,3114.2867153999996,566726.22519539995]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,11,null,null,null,"2015-08-31",528953,2805.34,531758.34,null,"2016-08-01",530539.85899999994,2813.7560199999998,533353.61501999991,null,"2017-08-01",541150.65617999993,2870.0311403999999,544020.68732039991]
[null,null,"Utah",null,{"$f":"+E12","v":-23365638},{"$f":"-T22","v":-25052286.639999997},{"$f":"-Y22","v":-25553332.3728},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J18,FALSE)","v":-25553332.3728},null,12,null,null,null,"2015-09-30",593599,3226.88,596825.88,null,"2016-09-01",595379.7969999999,3236.5606399999997,598616.35763999994,null,"2017-09-01",607287.39293999993,3301.2918527999996,610588.68479279988]
[null,null,"Wyoming",null,{"$f":"+E13","v":-117259.44},{"$f":"-U22","v":-91250.017159999989},{"$f":"-Z22","v":-93075.017503199982},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J19,FALSE)","v":-93075.017503199982},null,13,null,null,null,"2015-10-31",1686578,5178.5600000000004,1691756.56,null,"2016-10-01",1691637.7339999997,5194.0956799999994,1696831.8296799997,null,"2017-10-01",1725470.4886799997,5297.9775935999996,1730768.4662735998]
[null,null,"Total",null,{"$f":"SUM(E18:E19)","v":-23482897.440000001},{"$f":"SUM(F18:F19)","v":-25143536.657159995},{"$f":"SUM(G18:G19)","v":-25646407.390303198},{"$f":"HLOOKUP($H$7,Energy_Efficiency,J20,FALSE)","v":-25646407.390303198},null,14,null,null,null,"2015-11-30",2415205,8090.49,2423295.4900000002,null,"2016-11-01",2422450.6149999998,8114.7614699999986,2430565.3764699996,null,"2017-11-01",2470899.6272999998,8277.0566993999983,2479176.6839993997]
[null,null,null,null,null,null,null,null,null,15,null,null,null,"2015-12-31",4495342,12761.25,4508103.25,null,"2016-12-01",4508828.0259999996,12799.533749999999,4521627.55975,null,"2017-12-01",4599004.5865199994,13055.524425,4612060.1109449994]
[null,"Inflation Factors","Utah",null,null,{"$f":"'PROJECTED EXPENSES'!AU687","v":3.0000000000000001E-3},{"$f":"'PROJECTED EXPENSES'!AV687","v":0.02},null,null,16,null,null,null,null,{"$f":"SUM(O10:O21)","v":23365638},{"$f":"SUM(P10:P21)","v":117259.44},{"$f":"SUM(Q10:Q21)","v":23482897.440000001},null,null,{"$f":"SUM(T10:T21)","v":25052286.639999997},{"$f":"SUM(U10:U21)","v":91250.017159999989},{"$f":"SUM(V10:V21)","v":25143536.657159999},null,null,{"$f":"SUM(Y10:Y21)","v":25553332.3728},{"$f":"SUM(Z10:Z21)","v":93075.017503199982},{"$f":"SUM(AA10:AA21)","v":25646407.390303195}]
[null,null,"Wyoming",null,null,{"$f":"'PROJECTED EXPENSES'!AU688","v":3.0000000000000001E-3},{"$f":"'PROJECTED EXPENSES'!AV688","v":0.02},null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Amounts for January 12 - March 13 are historical booked amounts."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remaining amounts were adjusted using the Global Insight Inflation factors of .3% for 2016 and 2.0% for 2017."]

{"sheet":"PIPELINE INTEGRITY","index":15,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Questar Gas Company"]
[null,"Pipeline Integrity",null,null,null,null,"Hot"]
[null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},"Historical","Pipeline Integrity 2016","Pipeline Integrity 2017",null,{"$f":"+'Control Panel'!B39","v":"Pipeline Integrity 2017"},null,1]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,null,null,{"$f":"+I4+1","v":2}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,{"$f":"+I5+1","v":3}]
[null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,5]
[null,"Projected Expenses for year Test Year",5000000,{"$f":"-D14","v":5004999.9999999991},{"$f":"-E14","v":5010004.9999999981},null,{"$f":"E9","v":5010004.9999999981},null,6]
[null,"Forecasted Deferred Balance",null,null,null,null,null,null,7]
[null,"$6,000,000/3 years",1970481,{"$f":"-D15","v":1972451.4809999997},{"$f":"-E15","v":2004010.7046959996},null,{"$f":"E11","v":2004010.7046959996},null,8]
[null,"Forecasted Integrity Accrual",{"$f":"SUM(C9:C11)","v":6970481},{"$f":"SUM(D9:D11)","v":6977451.4809999987},{"$f":"SUM(E9:E11)","v":7014015.7046959978},null,{"$f":"SUM(G9:G11)","v":7014015.7046959978},null,9]
[null,null,null,null,null,null,null,null,10]
[null,"Current Allowed Expense",-5000000,{"$f":"C14*(1+$D20)","v":-5004999.9999999991},{"$f":"D14*(1+$D20)","v":-5010004.9999999981},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I14,FALSE)","v":-5010004.9999999981},null,11]
[null,"Current Allowed Amortization",-1970481,{"$f":"C15*(1+$D20)","v":-1972451.4809999997},{"$f":"D15*(1+$E20)","v":-2004010.7046959996},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I15,FALSE)","v":-2004010.7046959996},null,12]
[null,"Total Current",{"$f":"SUM(C14:C15)","v":-6970481},{"$f":"SUM(D14:D15)","v":-6977451.4809999987},{"$f":"SUM(E14:E15)","v":-7014015.7046959978},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I16,FALSE)","v":-7014015.7046959978},null,13]
[null,null,null,null,null,null,null,null,14]
[null,"Pipeline Integrity",null,{"$f":"D12+D16","v":0},{"$f":"E12+E16","v":0},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I18,FALSE)","v":0},null,15]
[null,null,null,null,null,null,null,null,16]
[null,"Global Insight Inflation",null,{"$f":"'PROJECTED EXPENSES'!AU586","v":1E-3},{"$f":"'PROJECTED EXPENSES'!AV586","v":1.6E-2},null,null,null,17]
[null,null,null,null,null,null,null,null,18]

{"sheet":"Other Taxes","index":16,"n_rows":28,"n_cols":15,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Questar Gas Company"]
[null,null,{"$f":"+J3&L3","v":""}]
[null,"Taxes Other Than Income Taxes",{"$f":"+J4&L4","v":""}]
[null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[null,null,null,"Actual",null,"Actual",null,"Actual",null,"Forecast",null,"Forecast"]
[null,null,null,"(A)",null,"(B",null,"(C)",null,"(D)",null,"(E)"]
[null,null,null,"Actual",null,"Base Year      ",null,null,null,"Test Year",null,"Test Year"]
[null,null,null,"12 Months Ended",null,"12 Months",null,"3 Months Ended",null,"12 Months",null,"12 Months",null,2016,2017]
[null,null,null,"2014-12-31",null,"2015-12-31",null,"2016-03-31",null,"2016-12-31",null,"2017-12-31",null,"Increase","Increase"]
[]
[1,"Property taxes",null,12559709.829999994,null,14132639.639999995,null,3942465,null,{"$f":"+F15*(1+N15)","v":16005214.392299995},"1/",{"$f":"+J15*(1+O15)","v":17445683.687606994},"4/",0.13250000000000001,0.09]
[2,"Gross receipts taxes",null,2458460.7899999991,null,2449640.0300000003,null,604618.77,null,{"$f":"+F16*(1+N16)","v":2560462.1444508494},"2/",{"$f":"+J16*(1+O16)","v":2676297.8694326128},"2/",4.5240163082593446E-2,{"$f":"+N16","v":4.5240163082593446E-2}]
[3,"Payroll taxes",null,2599112.29,null,2482230.4799999981,null,608593.50999999989,null,{"$f":"+F17*(1+N17)","v":2553599.9643090786},"3/",{"$f":"+J17*(1+O17)","v":2630108.3221752411},"3/",{"$f":"+'Labor Forecast'!G14","v":2.8752158546163791E-2},{"$f":"+'Labor Forecast'!H14","v":2.9960980159577752E-2}]
[4,"Utility revenue franchise taxes",null,246580.72999999995,null,247142.66000000009,null,109860.55000000002,null,{"$f":"+F18*(1+N18)","v":249051.15656118997},"2/",{"$f":"+J18*(1+O18)","v":250974.39100342424},"2/",7.7222465809417967E-3,{"$f":"+N18","v":7.7222465809417967E-3}]
[5,"Other",null,null,null,16]
[]
[6,"Total taxes other than income taxes",null,{"$f":"SUM(D15:D20)","v":17863863.639999993},null,{"$f":"SUM(F15:F20)","v":19311668.809999991},null,{"$f":"SUM(H15:H20)","v":5265537.8299999991},null,{"$f":"SUM(J15:J20)","v":21368327.657621112},null,{"$f":"SUM(L15:L20)","v":23003064.270218272},null,6.7731650786188063E-2,7.2458046124348474E-2]
[]
[null,"Actual amounts for 2014 and 2015 are from Questar Gas financial records"]
[]
[null,"1/ Forecast amounts for 2016 reflect actual 2016 assessed values using 2015 tax rates."]
[null,"2/ Reflects the five-year average of 2011-2015"]
[null,"3/ Reflects the projected increase in labor"]
[null,"4/ Reflects the estimated increase in 2017 assessed value using 2015 tax rates"]

{"sheet":"Taxes","index":17,"n_rows":75,"n_cols":20,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,9,7,10],[6,2,6,3],[3,2,3,3],[8,9,8,10]]}
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 17"}]
[]
[]
[]
[null,null,"Imputed Tax Adjustment",null,null,null,null,null,null,"Calculation of Effective Income Tax Rate and Gross-Up Factors"]
[null,null,"A","B","C",null,null,null,null,"3 Factor","3 Factor","A",null,"B","C","D","E","F","G","H"]
[null,null,"System","Utah","Wyoming",{"$f":"'Control Panel'!F11","v":"Utah"},null,null,null,"Combined",null,null,null,"100% Sales","2XSales",null,null,null,"100% Sales"]
[null,null,"Total","Jurisdiction","Jurisdiction","Jurisdiction",null,null,null,"(Updated October 2015)",null,"Total",null,"Colorado","Idaho","Montana","Nevada","New Mexico","Utah","Wyoming"]
[null,"ALGEBRAIC METHOD - SOLVING FOR TWO UNKNOWNS",null,null,null,null,null,null,1,"State Tax Rates",null,null,null,4.6300000000000001E-2,7.3999999999999996E-2,6.7500000000000004E-2,0,7.5999999999999998E-2,0.05,0]
[null,"Federal Income Tax Rate",{"$f":"$L$20","v":0.35},{"$f":"$L$20","v":0.35},{"$f":"$L$20","v":0.35},{"$f":"HLOOKUP($F$9,taxes,4)","v":0.35},"tF",null,2,"Weighting of states"]
[null,"State Income Tax Rate",{"$f":"$L$18","v":4.7313099999999997E-2},{"$f":"$L$18","v":4.7313099999999997E-2},{"$f":"$L$18","v":4.7313099999999997E-2},{"$f":"HLOOKUP($F$9,taxes,5)","v":4.7313099999999997E-2},"tS",null,3,null,"Ave Investment",2258882902,null,21526821,5671811,122836.66,0,250626.01,2097754946,133305795]
[null,"Weight of Debt in Capital Structure",{"$f":"'Capital Str'!$D$7","v":0.47278950249046703},{"$f":"'Capital Str'!$D$7","v":0.47278950249046703},{"$f":"'Capital Str'!$D$7","v":0.47278950249046703},{"$f":"HLOOKUP($F$9,taxes,6)","v":0.47278950249046703},"wD",null,4,null,"Gross Receipts",964938242,null,2630731,1905935,18180,0,24099,900792984,61213761]
[null,"Cost of Debt",{"$f":"'Capital Str'!$E$7","v":4.8632933091689624E-2},{"$f":"'Capital Str'!$E$7","v":4.8632933091689624E-2},{"$f":"'Capital Str'!$E$7","v":4.8632933091689624E-2},{"$f":"HLOOKUP($F$9,taxes,7)","v":4.8632933091689624E-2},"rD",null,5,null,"Wages",72370169,null,0,0,0,0,0,69696522,2673647]
[null,"Net Lead Lag Days",{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},{"$f":"HLOOKUP($F$9,taxes,8)","v":1.7609999999999999},"NLD",null,6,null,"% Average",{"$f":"SUM(N16:T16)","v":0.99875700000000001},null,2.722E-3,1.614E-3,2.4000000000000001E-5,0,4.5000000000000003E-5,0.94125400000000004,5.3097999999999999E-2]
[null,"Revenues",{"$f":"'ROR-Model'!I512","v":921067735.07834625},{"$f":"'ROR-Model'!M512","v":920218782.07478452},{"$f":"'ROR-Model'!N512-'ROR-Model'!N325","v":848953.0035617},{"$f":"HLOOKUP($F$9,taxes,9)","v":920218782.07478452},"R"]
[null,"Gas Expenses",{"$f":"'ROR-Model'!I640","v":577437012.2098093},{"$f":"'ROR-Model'!M640","v":576689045.00643826},{"$f":"'ROR-Model'!N640","v":747967.20337099954},{"$f":"HLOOKUP($F$9,taxes,10)","v":576689045.00643826},"GAS",null,7,null,"Ave State Rate",{"$f":"SUM(N18:T18)","v":4.7313099999999997E-2},null,{"$f":"ROUND(N11*N16,7)","v":1.26E-4},{"$f":"ROUND(O11*O16,7)","v":1.194E-4},1.5999999999999999E-6,0,3.4000000000000001E-6,4.7062699999999999E-2,0]
[null,"O&M Expenses",{"$f":"'ROR-Model'!I905","v":139490271.00119549},{"$f":"'ROR-Model'!Q905","v":132939310.87308142},{"$f":"'ROR-Model'!N905","v":6550960.128114094},{"$f":"HLOOKUP($F$9,taxes,11)","v":132939310.87308142},"O&M"]
[null,"Depreciation ",{"$f":"'ROR-Model'!I917","v":70052557.120085835},{"$f":"'ROR-Model'!Q917","v":67584435.685741872},{"$f":"'ROR-Model'!W917","v":67584435.685741872},{"$f":"HLOOKUP($F$9,taxes,12)","v":67584435.685741872},"DEPR",null,8,"Federal Tax Rate ",null,0.35]
[null,"Amortization",{"$f":"'ROR-Model'!I924","v":0},{"$f":"'ROR-Model'!Q924","v":0},{"$f":"'ROR-Model'!W924","v":0},{"$f":"HLOOKUP($F$9,taxes,13)","v":0},"AMORT"]
[null,"Non-Income Taxes",{"$f":"'ROR-Model'!I934","v":23003064.270218275},{"$f":"'ROR-Model'!Q934","v":21988639.830860991},{"$f":"'ROR-Model'!W934","v":21988639.830860991},{"$f":"HLOOKUP($F$9,taxes,14)","v":21988639.830860991},"NIT"]
[null,"Rate Base excluding CWC",{"$f":"'ROR-Model'!I1242","v":1379103870.4017727},{"$f":"'ROR-Model'!Q1242","v":1336553928.6258645},{"$f":"'ROR-Model'!W1242","v":1336553928.6258645},{"$f":"HLOOKUP($F$9,taxes,15)","v":1336553928.6258645},"RB*",null,9,"Combined Federal & State Tax Rate",null,{"$f":"L20*(1-L18)+L18","v":0.38075351499999999},null,"Combined Rate = Average State Rate + (Federal Rate * (1 - Average State Rate))"]
[null,"Deferred Income Taxes",0,{"$f":"'ROR-Model'!W958","v":0},{"$f":"'ROR-Model'!X958","v":0},{"$f":"HLOOKUP($F$9,taxes,16)","v":0},"DIT",null,null,"(Updated Oct 2015)"]
[null,"Deferred Income Taxes - Credit",{"$f":"'ROR-Model'!I960","v":0},{"$f":"'ROR-Model'!W960","v":0},{"$f":"'ROR-Model'!X960","v":0},{"$f":"HLOOKUP($F$9,taxes,17)","v":0},"DITCr"]
[null,"CWC = CWC* + (NLD/365)∙IT","CWC is a function of IT, and",null,null,null,null,null,10,"Gross-Up Factors",null,"UT",null,"WY"]
[null,"IT = IT* - (tS+tF∙(1-tS))∙rD∙wD∙CWC","IT is a function of CWC",null,null,null,null,null,11,null,"Tax Factor",{"$f":"(Taxes!$L$23/(1-Taxes!$L$23))","v":0.61486584780533715},null,{"$f":"(Taxes!$L$20/(1-Taxes!$L$20))","v":0.53846153846153844},"Tax Factor = (Tax Rate/(1 - Tax Rate))"]
[null,"where IT = SIT + FIT + DIT + DITCr, and",null,null,null,null,null,null,12,null,"Gross-Up Factor",{"$f":"1/(1-Taxes!$L$23)","v":1.614865847805337},null,{"$f":"1/(1-Taxes!$L$20)","v":1.5384615384615383},"Gross-Up Factor = 1 / (1 - Tax Rate))"]
[null,"CWC* =",{"$f":"($C16/365)*(C18+C19+C22)","v":3569910.5257929689},{"$f":"($D16/365)*(D18+D19+D22)","v":3529801.4505369323},{"$f":"($D16/365)*(E18+E19+E22)","v":141302.48156956563},{"$f":"HLOOKUP($F$9,taxes,21)","v":3529801.4505369323},null,null,13,null,"Tax & Bad Debt Gross-Up Factor",{"$f":"1/(1-(Taxes!$L$23+('Control Panel'!$F$22*(1-Taxes!$L$23))))","v":1.6177852617338049},null,{"$f":"1/(1-(Taxes!$L$20+('Control Panel'!$F$22*(1-Taxes!$L$20))))","v":1.5412428258668673},"Tax & Bad Debt Gross-Up Factor = 1 / (1 - (Tax Rate + (Bad Debt Rate * (1 - Tax Rate))))"]
[null,"IT* =",{"$f":"($C13+$C12*(1-$C13))*(C17-SUM(C18:C22)-$C15*$C14*C23)","v":30222272.85470913},{"$f":"($C13+$C12*(1-$C13))*(D17-SUM(D18:D22)-$C15*$C14*D23)","v":34376627.616625234},{"$f":"($C13+$C12*(1-$C13))*(E17-SUM(E18:E22)-$C15*$C14*E23)","v":-48262267.779586501},{"$f":"HLOOKUP($F$9,taxes,22)","v":34376627.616625234},null,null,14,null,"Tax & Bad Debt Factor",{"$f":"L29-1","v":0.61778526173380488},null,{"$f":"N29-1","v":0.54124282586686734}]
[null,"Solution:"]
[null,"CWC =",{"$f":"(C29+($C16/365)*C30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":3715565.7022241969},{"$f":"(D29+($C16/365)*D30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":3695500.8134813933},{"$f":"(E29+($C16/365)*E30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":-91542.565670475451},{"$f":"HLOOKUP($F$9,taxes,24)","v":3695500.8134813933}]
[null,"SIT =",{"$f":"$C13*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32))","v":3751430.5877906652},{"$f":"$C13*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32))","v":4267679.8295649579},{"$f":"$C13*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32))","v":-5997054.5080097411},{"$f":"HLOOKUP($F$9,taxes,25)","v":4267679.8295649579}]
[null,"FIT =",{"$f":"$C12*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32)-C33)-C24-C25","v":26438313.533389557},{"$f":"$C12*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32)-D33)-D24-D25","v":30076594.715993427},{"$f":"$C12*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32)-E33)-E24-E25","v":-42264411.842140734},{"$f":"HLOOKUP($F$9,taxes,26)","v":30076594.715993427}]
[null,"IT =",{"$f":"C34+C33+C25+C24","v":30189744.121180221},{"$f":"D34+D33+D25+D24","v":34344274.545558386},{"$f":"E34+E33+E25+E24","v":-48261466.350150473},{"$f":"HLOOKUP($F$9,taxes,27)","v":34344274.545558386}]
[]
[]
[null,"Historically Adjusted Income Taxes",{"$f":"SUM('ROR-Model'!F936:G945)","v":31320737.195460156}]
[null,"Tax Adjustment",{"$f":"C35-C38","v":-1130993.0742799342}]
[null,"RATE BASE METHOD"]
[null,"System Average Rate Base",{"$f":"'ROR-Model'!I1274","v":1382819436.103997},{"$f":"'ROR-Model'!Q1274","v":1340249429.4393458},{"$f":"'ROR-Model'!T1274","v":42399809.902462587},{"$f":"HLOOKUP($F$9,taxes,33)","v":1340249429.4393458}]
[null,"Adj System Return On Rate Base",{"$f":"Report!I76","v":5.8500107999475061E-2},{"$f":"D43/D41","v":6.466936245543535E-2},{"$f":"E43/E41","v":0.90451644239881235},{"$f":"HLOOKUP($F$9,taxes,34)","v":6.466936245543535E-2}]
[null,"Allowed Return",{"$f":"+C41*C42","v":80895086.35585703},{"$f":"'ROR-Model'!W512-'ROR-Model'!W956","v":86673076.13310349},{"$f":"'ROR-Model'!T512-'ROR-Model'!T956","v":38351325.211361393},{"$f":"HLOOKUP($F$9,taxes,35)","v":86673076.13310349}]
[]
[null,"System Average Rate Base",{"$f":"C41","v":1382819436.103997},{"$f":"D41","v":1340249429.4393458},{"$f":"E41","v":42399809.902462587},{"$f":"HLOOKUP($F$9,taxes,37)","v":1340249429.4393458}]
[null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"HLOOKUP($F$9,taxes,38)","v":2.2993140241072109E-2}]
[null,"Imputed Interest Cost",{"$f":"+C45*C46","v":31795361.222419456},{"$f":"+D45*D46","v":30816543.089115757},{"$f":"+E45*E46","v":974904.77528212022},{"$f":"HLOOKUP($F$9,taxes,39)","v":30816543.089115757}]
[]
[null,"Taxable Return",{"$f":"+C43-C47","v":49099725.133437574},{"$f":"+D43-D47","v":55856533.043987736},{"$f":"+E43-E47","v":37376420.436079271},{"$f":"HLOOKUP($F$9,taxes,41)","v":55856533.043987736}]
[null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"$L$27","v":0.61486584780533715},{"$f":"$L$27","v":0.61486584780533715},{"$f":"$L$27","v":0.61486584780533715},{"$f":"HLOOKUP($F$9,taxes,42)","v":0.61486584780533715}]
[null,"Income Tax on Return",{"$f":"+C49*C50","v":30189744.121180113},{"$f":"+D49*D50","v":34344274.545558348},{"$f":"+E49*E50","v":22981484.439358611},{"$f":"HLOOKUP($F$9,taxes,43)","v":34344274.545558348}]
[null,"OPERATING INCOME METHOD"]
[null,"Total Utility Operating Revenue",{"$f":"C17","v":921067735.07834625},{"$f":"D17","v":920218782.07478452},848953.0035617,{"$f":"HLOOKUP($F$9,taxes,45)","v":920218782.07478452}]
[null,"Gas Purchase Expenses",577437012.2098093,576689045.00643826,747967.20337099954,{"$f":"HLOOKUP($F$9,taxes,46)","v":576689045.00643826}]
[null,"O&M Expenses",139490271.00119549,{"$f":"D19","v":132939310.87308142},6550960.128114094,{"$f":"HLOOKUP($F$9,taxes,47)","v":132939310.87308142}]
[null,"Depreciation",70052557.120085835,67584435.685741872,67584435.685741872,{"$f":"HLOOKUP($F$9,taxes,48)","v":67584435.685741872}]
[null,"Amortization",0,0,0,{"$f":"HLOOKUP($F$9,taxes,49)","v":0}]
[null,"Taxes Other Than Income",23003064.270218275,21988639.830860991,21988639.830860991,{"$f":"HLOOKUP($F$9,taxes,50)","v":21988639.830860991}]
[null,"Net Utility Income Before Tax",{"$f":"C53-SUM(C54:C58)","v":111084830.47703743},{"$f":"D53-SUM(D54:D58)","v":121017350.67866194},{"$f":"E53-SUM(E54:E58)","v":-96023049.844526246},{"$f":"HLOOKUP($F$9,taxes,51)","v":121017350.67866194}]
[]
[null,"Rate Base",{"$f":"'ROR-Model'!I1274","v":1382819436.103997},{"$f":"'ROR-Model'!M1274","v":1340249429.4393458},{"$f":"'ROR-Model'!T1274","v":42399809.902462587},{"$f":"HLOOKUP($F$9,taxes,53)","v":1340249429.4393458}]
[null,"Proposed Weighted Cost of Debt",{"$f":"C46","v":2.2993140241072109E-2},{"$f":"D46","v":2.2993140241072109E-2},{"$f":"E46","v":2.2993140241072109E-2},{"$f":"HLOOKUP($F$9,taxes,54)","v":2.2993140241072109E-2}]
[null,"Imputed Interest",{"$f":"C61*C62","v":31795361.222419456},{"$f":"D61*D62","v":30816543.089115757},{"$f":"E61*E62","v":974904.77528212022},{"$f":"HLOOKUP($F$9,taxes,55)","v":30816543.089115757}]
[]
[null,"State Taxable Income",{"$f":"C59-C63","v":79289469.254617974},{"$f":"D59-D63","v":90200807.589546189},{"$f":"E59-E63","v":-96997954.619808361},{"$f":"HLOOKUP($F$9,taxes,57)","v":90200807.589546189}]
[null,"State Income Tax Rate",{"$f":"$L$18","v":4.7313099999999997E-2},{"$f":"$L$18","v":4.7313099999999997E-2},{"$f":"$L$18","v":4.7313099999999997E-2},{"$f":"HLOOKUP($F$9,taxes,58)","v":4.7313099999999997E-2}]
[null,"State Income Tax",{"$f":"C65*C66","v":3751430.5877906652},{"$f":"D65*D66","v":4267679.8295649579},{"$f":"E65*E66","v":-4589273.9267224548},{"$f":"HLOOKUP($F$9,taxes,59)","v":4267679.8295649579}]
[]
[null,"Federal Taxable Income",{"$f":"C65-C67-(C24+C25)/C12","v":75538038.666827306},{"$f":"D65-D67-(D24+D25)/D12","v":85933127.75998123},{"$f":"E65-E67-(E24+E25)/E12","v":-92408680.693085909},{"$f":"HLOOKUP($F$9,taxes,61)","v":85933127.75998123}]
[null,"Federal Income Tax Rate",{"$f":"$L$20","v":0.35},{"$f":"$L$20","v":0.35},{"$f":"$L$20","v":0.35},{"$f":"HLOOKUP($F$9,taxes,62)","v":0.35}]
[null,"Federal Income Tax",{"$f":"C69*C70","v":26438313.533389557},{"$f":"D69*D70","v":30076594.715993427},{"$f":"E69*E70","v":-32343038.242580067},{"$f":"HLOOKUP($F$9,taxes,63)","v":30076594.715993427}]
[]
[null,"Deferred Income Taxes",{"$f":"C24","v":0},0,0,{"$f":"HLOOKUP($F$9,taxes,65)","v":0}]
[null,"Deferred Income Taxes - Credit",0,0,0,{"$f":"HLOOKUP($F$9,taxes,66)","v":0}]
[null,"Total Income Tax",{"$f":"C74+C73+C71+C67","v":30189744.121180221},{"$f":"D74+D73+D71+D67","v":34344274.545558386},{"$f":"E74+E73+E71+E67","v":-36932312.169302523},{"$f":"HLOOKUP($F$9,taxes,67)","v":34344274.545558386}]

{"sheet":"Und Stor","index":18,"n_rows":26,"n_cols":4,"rows_kept":26,"cut":false,"hidden":false,"merged":[[6,1,6,3]]}
["Underground Storage"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[null,"Account 164 - Underground Storage"]
[]
[null,"A",null,"B"]
[null,null,null,"Monthly"]
[null,"Month",null,"Balance"]
[1,{"$f":"'Rate Base'!S9","v":"2014-12-01"},null,{"$f":"'Rate Base'!S213","v":40325369.939999998}]
[2,{"$f":"'Rate Base'!T9","v":"2015-01-01"},null,{"$f":"'Rate Base'!T213","v":30248596.289999999}]
[3,{"$f":"'Rate Base'!U9","v":"2015-02-01"},null,{"$f":"'Rate Base'!U213","v":14896410.619999999}]
[4,{"$f":"'Rate Base'!V9","v":"2015-03-01"},null,{"$f":"'Rate Base'!V213","v":9447138.7100000009}]
[5,{"$f":"'Rate Base'!W9","v":"2015-04-01"},null,{"$f":"'Rate Base'!W213","v":6488848.2999999998}]
[6,{"$f":"'Rate Base'!X9","v":"2015-05-01"},null,{"$f":"'Rate Base'!X213","v":11612623.98}]
[7,{"$f":"'Rate Base'!Y9","v":"2015-06-01"},null,{"$f":"'Rate Base'!Y213","v":26098151.32}]
[8,{"$f":"'Rate Base'!Z9","v":"2015-07-01"},null,{"$f":"'Rate Base'!Z213","v":41844180.149999999}]
[9,{"$f":"'Rate Base'!AA9","v":"2015-08-01"},null,{"$f":"'Rate Base'!AA213","v":55069784.969999999}]
[10,{"$f":"'Rate Base'!AB9","v":"2015-09-01"},null,{"$f":"'Rate Base'!AB213","v":68899212.390000001}]
[11,{"$f":"'Rate Base'!AC9","v":"2015-10-01"},null,{"$f":"'Rate Base'!AC213","v":68125004.799999997}]
[12,{"$f":"'Rate Base'!AD9","v":"2015-11-01"},null,{"$f":"'Rate Base'!AD213","v":50875669}]
[13,{"$f":"'Rate Base'!AE9","v":"2015-12-01"},null,{"$f":"'Rate Base'!AE214","v":43864860.969999999}]
[]
[15,"Adjustment",null,{"$f":"-D24","v":-43864860.969999999}]

{"sheet":"Wexpro","index":19,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Wexpro Plant Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[null,"Wexpro Plant Adjustment"]
[]
[null,null,null,null,null,"B","F","G"]
[null,null,null,null,null,"Production","Allocation","Adjustment"]
[null,null,null,"Acct # and Description",null,"Amount  \\1","Factor  \\2","Amount  \\3"]
[1,"ADDITIONS TO RATE BASE"]
[10,null,"101","Total Gas Plant In Service",{"$f":"+'Rate Base'!$Y$156","v":79968136.829999998},{"$f":"+'Rate Base'!$AP$156","v":79968136},6.3E-2,{"$f":"-(F12*G12)","v":-5037992.568}]
[11,null,"105","Gas Plant Held For Future Use",0,0,{"$f":"$G$12","v":6.3E-2},{"$f":"-ROUND(F13*G13,0)","v":0}]
[12,null,"106","Completed Construction Not Classified",0,0,6.3E-2,0]
[13,null,"154","Materials & Supplies",0,0,6.3E-2,0]
[14,null,"164.1","Gas Stored Underground",0,0,6.3E-2,0]
[15,null,"165","Prepayments",0,0,6.3E-2,0]
[16,null,null,"Working Capital - Cash",0,0,6.3E-2,0]
[17,"Total Additions To Rate Base",null,null,{"$f":"SUM(E11:E17)","v":79968136.829999998},{"$f":"SUM(F11:F17)","v":79968136},null,{"$f":"SUM(H12:H18)","v":-5037992.568}]
[]
[18,"DEDUCTIONS FROM RATE BASE"]
[19,null,"108","Accumulated Depreciation",{"$f":"+'Rate Base'!$Y$174","v":-67858205.049999997},{"$f":"+'Rate Base'!$AP$174","v":-73114893.096349627},{"$f":"$G$12","v":6.3E-2},{"$f":"-F22*G22","v":4606238.2650700267}]
[20,null,"111","Accumulated Amort & Depletion",{"$f":"+'Rate Base'!$Y$181","v":-6105396.0999999996},{"$f":"+'Rate Base'!$AP$181","v":-6111756.6881590495},6.3E-2,{"$f":"-F23*G23","v":385040.67135402013}]
[21,null,"235.1","Customer Deposits",0,0,6.3E-2,{"$f":"-ROUND(F24*G24,0)","v":0}]
[22,null,252,"Misc Customer Credits",0,0,6.3E-2,0]
[23,null,"253.1","Unclaimed Customer Deposits",0,0,6.3E-2,0]
[24,null,"255","Deferred Investment Tax Credits",0,0,6.3E-2,0]
[25,null,"282.0","Accum Deferred Income Taxes - Federal",0,0,6.3E-2,0]
[26,null,"282.1","Accum Deferred Income Taxes - State",0,0,6.3E-2,0]
[27,"Total Deductions From Rate Base",null,null,{"$f":"SUM(E22:E29)","v":-73963601.149999991},{"$f":"SUM(F22:F29)","v":-79226649.784508675},null,{"$f":"SUM(H22:H29)","v":4991278.9364240468}]
[]
[]
[28,"TOTAL WEXPRO PLANT ADJUSTMENT",null,null,null,null,null,{"$f":"+H19+H30","v":-46713.631575953215}]
[]
[]
[]
[" \\1","Test Period Production Rate Base"]
[" \\2","See Wexpro Stipulation and Agreement, Exhibit E, Section 5(b)."]
[" \\3","Column B x Column C."]

{"sheet":"RESERVE ACCRUAL","index":20,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Reserve Accrual Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[null,null,null,null,null,null,null,"HOT"]
[null,null,null,"Reserve Accrual Dec 2015","Reserve Accrual Dec 2016","Reserve Accrual Dec 2017",null,{"$f":"+'Control Panel'!B38","v":"Reserve Accrual Dec 2017"},1]
[null,null,null,null,null,null,null,null,{"$f":"+I6+1","v":2}]
[null,"Reserve Accrual",null,null,null,null,null,null,{"$f":"+I7+1","v":3}]
[null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,5]
[1,"2011 Legal Payment",null,{"$f":"255901.14+10850+612433.64","v":879184.78},{"$f":"255901.14+10850+612433.64","v":879184.78},879184.78,null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I11,FALSE)","v":879184.78},6]
[2,"2012 Legal Payment",null,225475,225475,225475,null,225475,7]
[3,"2013 Legal Payment",null,337091.85,337091.85,337091.85,null,337091.85,8]
[4,"2014 Legal Payment",null,0,0,0,null,0,9]
[5,"2015 Legal Payment",null,34800,34800,34800,null,34800,10]
[8,"Total",null,{"$f":"SUM(D11:D15)","v":1476551.63},{"$f":"SUM(E11:E15)","v":1476551.63},1476551.63,null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I16,FALSE)","v":1476551.63},11]
[9,"5 Year Average",null,{"$f":"D16/5","v":295310.326},{"$f":"E16/5","v":295310.326},295310.326,null,295310.326,12]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14]
[{"$f":"+A17+1","v":10},"Legal Accruals for 12 Months Ended Dec 2015",null,613626,{"$f":"D20*(1+E28)","v":616080.50399999996},{"$f":"E20*(1+F28)","v":624089.55055199994},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I20,FALSE)","v":624089.55055199994},15]
[null,null,null,null,null,null,null,null,16]
[{"$f":"+A20+1","v":11},"Adjustment (Accrual Less 5 Yr Average Actual Payments)",null,{"$f":"D17-D20","v":-318315.674},{"$f":"E17-E20","v":-320770.17799999996},{"$f":"F17-F20","v":-328779.22455199994},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I22,FALSE)","v":-328779.22455199994},17]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[{"$f":"+A22+1","v":12},"Utah Allocation",null,{"$f":"D22*'ROR-Model'!$M$2","v":-307624.37498996564},{"$f":"E22*'ROR-Model'!$M$2","v":-309996.43932918622},{"$f":"F22*'ROR-Model'!$M$2","v":-317736.48526806303},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I25,FALSE)","v":-317736.48526806303},20]
[{"$f":"+A25+1","v":13},"Wyoming Allocation",null,{"$f":"D22*'ROR-Model'!$N$2","v":-10691.299010034363},{"$f":"E22*'ROR-Model'!$N$2","v":-10773.73867081376},{"$f":"F22*'ROR-Model'!$N$2","v":-11042.739283936935},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I26,FALSE)","v":-11042.739283936935},21]
[null,null,null,null,null,null,null,null,22]
[null,"921 Inflation:",null,null,{"$f":"'PROJECTED EXPENSES'!AU714","v":4.0000000000000001E-3},{"$f":"'PROJECTED EXPENSES'!AV714","v":1.2999999999999999E-2},null,null,23]

{"sheet":"Donations","index":21,"n_rows":287,"n_cols":57,"rows_kept":287,"cut":false,"hidden":false,"merged":[[10,15,10,16],[5,20,5,22],[6,20,6,22],[6,15,6,16],[7,15,7,16],[8,15,8,16]]}
["Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,"CORP DUES AND DONATIONS",null,null,null,null,null,null,null,"QGC DUES AND DONATIONS",null,null,null,null,null,null,null,"Corp Government affairs",null,null,null,null,null,"QGC AGA DUES"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Company",null,null,null,null,"Questar Gas Company",null,null,null,null,null,null,null,null,"Account","Sum Amount","Line Descr","Unit","Date","Dept","Trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Account","Dept","Sum Amount","Line Descr","Date","Unit","Trans"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,{"$f":"A3","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"921000",55,"UPA","07","2015-04-30","1550","628",null,"Account","Sum Amount","Line Descr","Unit","Date","Dept","Trans",null,"Account","Trans","Sum Amount","Line Descr","Date",null,"930200","4000",30000,"Prepaid AGA","2015-01-31","01","628"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2017"},null,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,null,null,"921000",246,"AIHA","07","2015-11-30","1566","628",null,"870000",162,"IN *CEDAR CITY ROTARY","01","2015-01-31","5300","628",null,"920000","400",13923.99,"Time and Labor Data","2015-01-31",null,"930200","4000",28134.7,"Prepaid AGA","2015-02-28","01","628"]
[null,null,null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",149,"ASME","07","2015-01-31","0042","628",null,"870000",375,"CEDAR CITY AREA CHAMBE","01","2015-01-31","5300","628",null,"920000","400",19306.87,"Time and Labor Data","2015-02-28",null,"930200","4000",29067.33,"Prepaid AGA","2015-03-31","01","628"]
[null,null,null,null,null,null,null,"QGC Don & Membership DEC 2015","QGC Don & Membership DEC 2016","QGC Don & Membership DEC 2017",null,{"$f":"+'Control Panel'!F37","v":"QGC Don & Membership DEC 2017"},1,null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,"921000",149,"ASME","07","2015-11-30","0042","628",null,"870000",0,"UTAH CLEAN CITIES COALITION","01","2015-01-31","5130","628",null,"920000","400",20950.330000000002,"Time and Labor Data","2015-03-31",null,"930200","4000",29067.33,"Prepaid AGA","2015-04-30","01","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M6+1","v":2},null,null,"Donations and Memberships Adjustment",null,null,null,null,"Questar Gas",null,null,null,null,null,null,null,"921000",85,"ISC2","07","2015-02-28","0040","628",null,"870000",433.6,"CACHE CHAMBER OF COMME","01","2015-02-28","5275","628",null,"920000","400",13806.24,"Time and Labor Data","2015-04-30",null,"930200","4000",29067.33,"Prepaid AGA","2015-05-31","01","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3},null,null,"Questar Corporation Allocated",null,null,null,"A","B","C","D",null,null,null,null,null,"921000",85,"ISC2","07","2015-07-31","1460","628",null,"870000",500,"PAYPAL *LOGANDOWNTO","01","2015-03-31","5275","628",null,"920000","400",19824.34,"Time and Labor Data","2015-05-31",null,"930200","4000",29067.33,"Prepaid AGA","2015-06-30","01","628"]
["Acc 921 Inflation Factor",null,null,null,null,null,null,null,{"$f":"+'PROJECTED EXPENSES'!AU714","v":4.0000000000000001E-3},{"$f":"+'PROJECTED EXPENSES'!AV714","v":1.2999999999999999E-2},null,null,4,null,null,"A",null,"B",null,"Account","Description","Amount","% Applicable to QGC",null,null,null,null,null,"921000",245,"AICPA","07","2015-07-31","0112","628",null,"870000",0,"SNOW CANYON HIGH SCHOOL","01","2015-03-31","5390","620",null,"920000","400",15669.63,"Time and Labor Data","2015-06-30",null,"930200","4000",29067.33,"Prepaid AGA","2015-07-31","01","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,"2015-12-01",null,null,null,null,null,null,null,null,null,null,"921000",245,"AICPA","07","2015-07-31","1330","628",null,"870000",73,"UT PROF LIC ONLINE","01","2015-04-30","5060","628",null,"920000","400",12636.79,"Time and Labor Data","2015-07-31",null,"930200","4000",29067.33,"Prepaid AGA","2015-08-31","01","628"]
["Questar Corporation Allocated",null,null,null,null,null,null,{"$f":"R28","v":-198128.85003599984},{"$f":"H11*(1+$I$9)","v":-198921.36543614385},{"$f":"I11*(1+J9)","v":-201507.3431868137},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M11,FALSE)","v":-201507.3431868137},6,null,null,"Description",null,"Amount",null,921000,"Junior Achievement",{"$f":"SUMIF($AM$1:$AM$5000,\"JUNIOR ACHIEVEMENT OF UTAH INC\",$AL$1:$AL$5000)","v":250},1,null,null,null,null,null,"921000",245,"AICPA","07","2015-08-31","1360","628",null,"870000",420,"CONSTRUCTION MONITOR","01","2015-04-30","5063","628",null,"920000","400",10362.18,"Time and Labor Data","2015-08-31",null,"930200","4000",29067.33,"Prepaid AGA","2015-09-30","01","628"]
["Questar Gas",null,null,null,null,null,null,{"$f":"V19","v":-7384},{"$f":"H12*(1+$I$9)","v":-7413.5360000000001},{"$f":"I12*(1+J9)","v":-7509.9119679999994},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M12,FALSE)","v":-7509.9119679999994},7,null,1,"Industry Associations",null,null,null,908,"Customer Meeting",{"$f":"1500+4000+1634","v":7134},1,null,null,null,null,null,"921000",215,"ISACA","07","2015-02-28","0040","628",null,"870000",192,"IN *CEDAR CITY ROTARY","01","2015-04-30","5300","628",null,"920000","400",15669.63,"Time and Labor Data","2015-09-30",null,"930200","4000",29067.33,"Prepaid AGA","2015-10-31","01","628"]
["Total",null,null,null,null,null,null,{"$f":"SUM(H11:H12)","v":-205512.85003599984},{"$f":"SUM(I11:I12)","v":-206334.90143614385},{"$f":"SUM(J11:J12)","v":-209017.2551548137},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M13,FALSE)","v":-209017.2551548137},8,null,2,921000,"Tax Executives Institute ",{"$f":"SUMIF($AE$2:$AE$267,\"TAX EXECUTIVE INSTITUT\",$AD$2:$AD$267)","v":225},null,null,null,null,null,null,null,null,null,null,"921000",215,"ISACA","07","2015-12-31","0170","628",null,"870000",400,"INT'L CODE COUNCIL INC","01","2015-04-30","5060","628",null,"920000","400",15764.41,"Time and Labor Data","2015-10-31",null,"930200","4000",29067.33,"Prepaid AGA","2015-11-30","01","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,9,null,3,921000,"Utah Taxpayers Association ",{"$f":"SUMIF($AE$1:$AE$5000,\"UTAH TAXPAYERS ASSOCIATION\",$AD$1:$AD$5000)","v":19360},null,null,null,null,null,null,null,null,null,null,"921000",215,"ISACA","07","2015-12-31","1380","628",null,"870000",35.69,"QUALITY STAMP AND SIGN","01","2015-04-30","5060","628",null,"920000","400",7455.71,"Time and Labor Data","2015-11-30",null,"930200","4000",29067.33,"Prepaid AGA","2015-12-31","01","628"]
["Utah Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$M$2*H13","v":-198610.2702712999},{"$f":"'ROR-Model'!$M$2*I13","v":-199404.71135238509},{"$f":"'ROR-Model'!$M$2*J13","v":-201996.97259996607},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M15,FALSE)","v":-201996.97259996607},10,null,5,921000,"Government Relations Dept - Labor & Overhead",{"$f":"SUMIF($AV$1:$AV$188,\"LABOR OVERHEAD\",$AU$1:$AU$188)+SUMIF($AV$1:$AV$188,\"Time and Labor Data\",$AU$1:$AU$188)","v":296509.08999999997},null,null,null,null,null,null,null,null,null,null,"921000",85,"ISC 2","07","2015-12-31","0170","628",null,"870000",68,"USGOVT PRINT OFC 32","01","2015-05-31","1730","628",null,"920000","400",1390.05,"Time and Labor Data","2015-12-31"]
["Wyoming Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$N$2*H13","v":-6902.579764699949},{"$f":"'ROR-Model'!$N$2*I13","v":-6930.1900837587491},{"$f":"'ROR-Model'!$N$2*J13","v":-7020.2825548476121},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M16,FALSE)","v":-7020.2825548476121},11,null,6,921000,"Government Relations Dept - A&G",{"$f":"AU156-R15","v":93926.889999999723},null,null,null,null,null,null,null,null,null,null,"921000",125,"NARUC","07","2015-07-31","1070","628",null,"870000",1500,"CACHE CHAMBER OF COMME","01","2015-05-31","5275","628",null,"921000","410",66,"TAXI","2015-11-30",null,null,null,{"$f":"SUM(BA3:BA14)","v":348808.00000000012}]
["Total",null,null,null,null,null,null,{"$f":"SUM(H15:H16)","v":-205512.85003599984},{"$f":"SUM(I15:I16)","v":-206334.90143614385},{"$f":"SUM(J15:J16)","v":-209017.2551548137},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M17,FALSE)","v":-209017.2551548137},12,null,7,930200,"AGA Expenses relating to Lobbying",{"$f":"BA16*$BA$19","v":15696.360000000004},null,null,null,null,null,null,null,null,null,null,"921000",117.54,"COSTCO","07","2015-08-31","1560","628",null,"870000",100,"SO UT HOME BUILDERS","01","2015-07-31","5390","628",null,"921000","410",4052.3,"DELTA","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,13,null,8,null,"Total",{"$f":"SUM(R13:R17)","v":425717.33999999968},null,null,"Total",{"$f":"SUM(V11:V17)","v":7384},null,null,null,null,null,null,"921000",927,"PLATTS","07","2015-02-28","1070","628",null,"870000",162,"IN *CEDAR CITY ROTARY","01","2015-07-31","5300","628",null,"921000","410",139,"DELTA","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,14,null,9,null,null,null,null,null,"Adjustment",{"$f":"-V18","v":-7384},null,null,null,null,null,null,"921000",416.85,"PLATTS","07","2015-08-31","1070","628",null,"870000",0,"ASME","01","2015-08-31","5060","628",null,"921000","410",-122,"DELTA","2015-06-30",null,"% Related to Lobbying",null,4.4999999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,15,null,10,"ADJUSTMENT CALCULATION",null,null,null,null,null,null,null,null,null,null,null,null,"921000",528.20000000000005,"PLATTS","07","2015-12-31","0066","628",null,"870000",149,"PROJECT MANAGEMENT INS","01","2015-08-31","5162","628",null,"921000","410",-10841,"DELTA","2015-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,16,null,11,null,null,"Allocated",null,null,"Utah Adjustment",{"$f":"V19*'ROR-Model'!M2","v":-7135.9928852448102},null,null,null,null,null,null,"921000",375.95,"PLATTS","07","2015-12-31","1300","628",null,"870000",200,"UBATC","01","2015-09-30","5400","620",null,"921000","410",12781.9,"DELTA","2015-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,17,null,12,"Company and Allocation Amounts",null,"Amount",null,null,"Wyoming Adjustment",{"$f":"V19*'ROR-Model'!N2","v":-248.00711475519029},null,null,null,null,null,null,"921000",139,"PMI.ORG","07","2015-02-28","1460","628",null,"870000",65.22,"SHARED SERVICE CHARGE","01","2015-09-30","1600","628",null,"921000","410",19,"TAXI CAB","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,18,null,13,null,null,null,null,null,"Total",{"$f":"SUM(V21:V22)","v":-7384},null,null,null,null,null,null,"921000",75,"ABIH.ORG","07","2015-05-31","1566","628",null,"870000",149,"ASME","01","2015-11-30","5060","628",null,"921000","410",49.05,"ROYAL TAXI","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,19,null,14,"Allocated to QGC",null,null,null,null,null,null,null,null,null,null,null,null,"921000",3301.8,"ALTA CLUB","07","2015-03-31","0005","628",null,"870000",75,"IAPMO","01","2015-11-30","5060","628",null,"921000","410",44.24,"BUTCHER,REY","2015-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,20,null,15,"     Percent to QGC",null,{"$f":"+'ALLOCATIONS&PRETAX'!F8","v":0.46539999999999998},null,null,null,null,null,null,null,null,null,null,"921000",653.99,"ALTA CLUB","07","2015-05-31","0005","628",null,"870000",202,"ASHRAE","01","2015-11-30","5060","628",null,"921000","410",89.14,"BUTCHER,REY","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,21,null,16,"     Total to QGC",null,{"$f":"R18*R25","v":198128.85003599984},null,null,null,null,null,null,null,null,null,null,"921000",0,"ALTA CLUB","07","2015-06-30","0005","628",null,"870000",194,"AWS E-COMMERCE","01","2015-11-30","5057","628",null,"921000","410",134,"BUTCHER,REY","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,22,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",501.76,"ALTA CLUB","07","2015-07-31","0005","628",null,"870000",150,"PAYPAL *UTAH ASHRAE","01","2015-11-30","5060","628",null,"921000","410",191.5,"BUTCHER,REY","2015-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,23,null,18,"Total Adjustment",null,{"$f":"-R26","v":-198128.85003599984},null,null,null,null,null,null,null,null,null,null,"921000",211,"ALTA CLUB","07","2015-09-30","0005","628",null,"870000",235,"SHARED SERVICE CHARGE","01","2015-11-30","1600","628",null,"921000","410",284.08,"BUTCHER,REY","2015-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",422,"ALTA CLUB","07","2015-11-30","0005","628",null,"870000",157,"IN *CEDAR CITY ROTARY","01","2015-12-31","5300","628",null,"921000","410",156.99,"BUTCHER,REY","2015-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",422,"ALTA CLUB","07","2015-12-31","0005","628",null,"870000",228.8,"CACHE VALLEY SUBSCRIPT","01","2015-12-31","5275","628",null,"921000","410",132.84,"BUTCHER,REY","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",416.67,"Soft Edge","07","2015-01-31","0620","628",null,"870000",495,"SOUTHERN UTAH HOME BUI","01","2015-12-31","5390","628",null,"921000","410",388.16,"BUTCHER,REY","2015-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3281.33,"WEST GROUP","07","2015-01-31","1070","628",null,"874000",182,"STANDARD EXAMINER","01","2015-01-31","5200","628",null,"921000","410",120.19,"BUTCHER,REY","2015-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4432.3100000000004,"WEST GROUP","07","2015-02-28","1070","628",null,"874000",100,"CHAMBER OF COMMERCE  OGDEN/WEB","01","2015-01-31","5200","628",null,"921000","410",47.15,"HOYT,DEBRA H","2015-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2997.54,"WEST GROUP","07","2015-03-31","1070","628",null,"874000",355,"QUESTAR GAS COMPANY A/F","01","2015-02-28","5900","628",null,"921000","410",236.35,"HOYT,DEBRA H","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M34+1","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3236.16,"WEST GROUP","07","2015-04-30","1070","628",null,"874000",50,"UTAH SHERRIFFS ASSOCIATION","01","2015-02-28","5560","628",null,"921000","410",135.71,"HOYT,DEBRA H","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3072.67,"WEST GROUP","07","2015-05-31","1070","628",null,"874000",5000,"CHAMBER OF COMMERCE  OGDEN/WEB","01","2015-03-31","5200","628",null,"921000","410",31.25,"SQ *UNITEDCAB","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",249,"ANIMOTO INC","07","2015-05-31","0600","628",null,"874000",65,"N.A.F.I.","01","2015-07-31","5056","628",null,"921000","410",31.25,"SQ *UNITED CAB","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",250,"INTERSTATEN","07","2015-05-31","1566","628",null,"874000",74.400000000000006,"ASTM FEES/PUBLICATIONS","01","2015-07-31","5056","628",null,"921000","410",11.36,"MERITT TAXI CAB","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",718.5,"LEXIS-NEXIS","07","2015-01-31","1070","628",null,"874000",780,"OGDEN WEBER CHAMBER OF","01","2015-07-31","5200","628",null,"921000","410",59.5,"SQ *HONG NGUYEN","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1101.1600000000001,"LEXIS-NEXIS","07","2015-07-31","1070","628",null,"874000",219.8,"SMITHS FOOD #4182","01","2015-09-30","5900","620",null,"921000","410",20,"WONDER TAXI CAB","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1194.42,"LEXIS-NEXIS","07","2015-08-31","1070","628",null,"874000",3700,"WASHINGTON COUNTY","01","2015-10-31","5361","620",null,"921000","410",20,"LINCOLN TAXI CAB","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",83.43,"LEXIS-NEXIS","07","2015-10-31","1070","628",null,"874000",240,"NACE INTERNATIONAL","01","2015-12-31","5062","628",null,"921000","410",20,"TAXI - HONG KONG","2015-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",62.45,"LEXIS-NEXIS","07","2015-11-30","1070","628",null,"874000",0,"UTAH VALLEY CHAMBER OF COMMERC","01","2015-12-31","5560","628",null,"921000","410",4,"SLC PARKING STATIONS","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1354.76,"LEXIS-NEXIS","07","2015-12-31","1070","628",null,"880000",74.84,"QGC ALLOCATED CHARGES","01","2015-01-31","1730","628",null,"921000","410",2394.35,"JW MARRIOTT HONG KONG","2015-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",595,"AICPA  *AICPA","07","2015-07-31","0040","628",null,"880000",2160,"INTERNATIONAL RIGHT OF WAY","01","2015-01-31","1730","628",null,"921000","410",1332.1,"HILTON NASHVILLE DWNTN","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"ISSUER DIRECT","07","2015-10-31","0112","628",null,"880000",130,"NACE INTERNATIONAL","01","2015-02-28","5058","628",null,"921000","410",1869.55,"MARRIOTT 337F2 SAN FRA","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",45,"SAMS INTERNET","07","2015-12-31","1560","628",null,"880000",380,"NACE INTERNATIONAL","01","2015-03-31","5062","628",null,"921000","410",27,"AGNT FEE    8900655331608","2015-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",6600,"SMARTPROS LTD","07","2015-01-31","1300","628",null,"880000",130,"NACE INTERNATIONAL","01","2015-05-31","5062","628",null,"921000","410",79,"SLC INTERNATIONAL AIRPORT","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2230.0500000000002,"SNL Financial","07","2015-11-30","0066","628",null,"880000",275,"CHAMBER OF COMMERCE  - MOAB AR","01","2015-05-31","5460","628",null,"921000","410",508.39,"THE GEORGE A KIMPTON HOTEL","2015-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2230.0500000000002,"SNL Financial","07","2015-12-31","0066","628",null,"880000",130,"NACE INTERNATIONAL","01","2015-07-31","5062","628",null,"921000","410",26,"SALT LAKE CITY INTERNATIONAL A","2015-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",79,"THE CHRONICLE","07","2015-09-30","0620","628",null,"880000",600,"RMGA      ROCKY MOUNTAIN GAS A","01","2015-07-31","5520","628",null,"921000","413",2758,"ACCP","2015-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",365,"WELCOA ONLINE","07","2015-12-31","0363","628",null,"880000",130,"NACE INTERNATIONAL","01","2015-08-31","5062","628",null,"921000","413",97,"DELTA","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",240,"SOCIETY OF CIC","07","2015-01-31","0450","628",null,"880000",-88.24,"QGC ALLOCATED CHARGES","01","2015-08-31","1730","628",null,"921000","413",1400,"COUNCIL ON FOUNDATIONS","2015-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",549.62,"WWW.MEPS.CO.UK","07","2015-09-30","1550","628",null,"880000",-2160,"INTERNATIONAL RIGHT OF WAY","01","2015-08-31","1730","628",null,"921000","413",259,"PUBLIC AFFAIRS COUNCIL","2015-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",7405.61,"THOMSON REUTERS","07","2015-06-30","1070","628",null,"880000",370,"NACE INTERNATIONAL","01","2015-09-30","5062","628",null,"921000","414",45.75,"BAMBARA","2015-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",500,"THOMSON REUTERS","07","2015-08-31","1070","628",null,"880000",378,"CONSTRUCTION MONITOR","01","2015-10-31","5063","628",null,"921000","414",55.91,"BAMBARA","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3193.86,"THOMSON REUTERS","07","2015-09-30","1070","628",null,"880000",733,"TECHSTREET","01","2015-11-30","5166","628",null,"921000","414",56.76,"TAKASHI","2015-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",6773.9,"THOMSON REUTERS","07","2015-10-31","1070","628",null,"880000",75,"UTNOTARY OR LOBBYIST R","01","2015-11-30","5500","628",null,"921000","414",14.52,"FRESHROLL","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3162.86,"THOMSON REUTERS","07","2015-11-30","1070","628",null,"880000",250,"NACE INTERNATIONAL","01","2015-12-31","5057","628",null,"921000","414",63.85,"TRIO CAFE","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",6409.15,"THOMSON REUTERS","07","2015-12-31","1070","628",null,"880000",0,"NACE INTERNATIONAL","01","2015-12-31","5058","628",null,"921000","414",80.62,"BISTRO BIS","2015-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",20000,"UTAH FOUNDATION","07","2015-05-31","1070","628",null,"880000",390,"NACE INTERNATIONAL","01","2015-12-31","5062","628",null,"921000","414",28.73,"OASIS CAFE","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",230.8,"A M BEST COMPANY","07","2015-05-31","0450","628",null,"880001",10.7,"TELECOM NETWORK ALLOC","01","2015-07-31","1123","628",null,"921000","414",19.28,"CROWN BURGER","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",99,"KIPLINGER LETTER","07","2015-01-31","0620","628",null,"880001",105.78,"TELECOM NETWORK ALLOC","01","2015-11-30","1123","628",null,"921000","414",26.5,"THUNDER GRILL","2015-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",156,"KIPLINGER LETTER","07","2015-11-30","1360","628",null,"887000",133,"AWS E-COMMERCE","01","2015-11-30","5057","628",null,"921000","414",27.08,"RED BUTTE CAFE","2015-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",524.21,"MARSHALL & SWIFT","07","2015-07-31","0450","628",null,"902000",14,"OGDEN CITY AIRPORT","01","2015-07-31","5541","628",null,"921000","414",1092.8599999999999,"MEIERS CATERING","2015-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",413.4,"WALL ST. JOURNAL","07","2015-07-31","0040","628",null,"908003",102.35,"D J*WALL ST JOURNAL","01","2015-02-28","5140","628",null,"921000","414",35.549999999999997,"NORDSTROM #0073","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2365,"EMPLOYERS COUNCIL","07","2015-01-31","1070","628",null,"908003",200,"SALT LAKE HOME BUILDER","01","2015-09-30","4263","620",null,"921000","414",129.91,"CLIFF HOUSE GAST","2015-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",139,"EMPLOYERS COUNCIL","07","2015-03-31","1070","628",null,"908003",85,"THE ENTERPRISE RENEWAL","01","2015-11-30","5140","628",null,"921000","414",35.659999999999997,"THE COPPER ONION","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",95,"EMPLOYERS COUNCIL","07","2015-05-31","0362","628",null,"921000",0,"AGRC","01","2015-01-31","1496","628",null,"921000","414",29.79,"SQUATTERS AIRPORT","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2365,"EMPLOYERS COUNCIL","07","2015-07-31","1070","628",null,"921000",2850,"Utah ARGC","01","2015-01-31","1496","628",null,"921000","414",25.02,"JUDGE CAFE & GRILL","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",399,"EMPLOYERS COUNCIL","07","2015-09-30","1070","628",null,"921000",4583.33,"Chamberwest","01","2015-01-31","5140","628",null,"921000","414",668.8,"LITTLE AMERICA F&B","2015-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",101.4,"MEDIA ONE OF UTAH","07","2015-05-31","1070","628",null,"921000",0,"SMARTPROS LTD","01","2015-01-31","1300","628",null,"921000","414",11.69,"SUPER DUPER BURGER","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",100,"SALT LAKE CHAMBER","07","2015-05-31","0005","628",null,"921000",18000,"ENERGY SOLUTIONS CENTER","01","2015-01-31","5140","628",null,"921000","414",33.200000000000003,"KELLY'S IRISH TIMES","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1250,"THE SOFT EDGE INC","07","2015-03-31","0620","628",null,"921000",0,"Western Energy Institute","01","2015-01-31","5000","628",null,"921000","414",80.03,"CUBA LIBRE RESTAURANT","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1385,"THOMSON COMPUMARK","07","2015-01-31","1070","628",null,"921000",10000,"UTAH CLEAN CITIES COALITION","01","2015-01-31","5130","628",null,"921000","414",95.74,"CURRENT FISH & OYSTER","2015-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2770,"THOMSON COMPUMARK","07","2015-09-30","1070","628",null,"921000",125,"CHAMBER OF COMMERCE  OGDEN/WEB","01","2015-01-31","5140","628",null,"921000","414",50.56,"HOG ISLAND OYSTER BAR","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",300,"WP&BC SLC CHAPTER","07","2015-10-31","0362","628",null,"921000",560,"GREEN RIVER CHAMBER OF COMMERC","01","2015-01-31","5910","628",null,"921000","414",22.34,"J. WONG'S ASIAN BISTRO","2015-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",9930.59,"BNA COMMUNICATIONS","07","2015-04-30","1566","628",null,"921000",500,"UTAH ALLIANCE OF ECONOMIC DEVE","01","2015-01-31","5140","628",null,"921000","414",109.02,"MARGARITAVILLE NASHVIL","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",352.92,"INTERNATIONAL RISK","07","2015-01-31","0450","628",null,"921000",1400,"UTAH ASSOCIATION OF ENERGY USE","01","2015-01-31","5140","628",null,"921000","414",51.99,"MARKET STREET GRILL DO","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",373.5,"INTERNATIONAL RISK","07","2015-11-30","0450","628",null,"921000",0,"UTAH AUTOMATED GEOGRAPHIC REFE","01","2015-01-31","1496","628",null,"921000","414",36.4,"MARRIOTT 337F2 SAN FRA","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",73,"UT PROF LIC ONLINE","07","2015-04-30","1566","628",null,"921000",4950,"UTAH MANUFACTURERS ASSOCIATION","01","2015-01-31","4260","628",null,"921000","414",41,"MARRIOTT MARQUIS HOTEL","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.5,"UTAH COURTS ADMIN.","07","2015-08-31","1070","628",null,"921000",7000,"UTAH VALLEY CHAMBER OF COMMERC","01","2015-01-31","5140","628",null,"921000","414",29.61,"DESERT EDGE BREWERY PUB","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"ALLIANCE OF HAZARDO","07","2015-02-28","1566","628",null,"921000",6600,"Utah ARGC","01","2015-02-28","1496","628",null,"921000","414",28.27,"DESERT EDGE BREWERY PUB","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"ALLIANCE OF HAZARDO","07","2015-11-30","1566","628",null,"921000",20,"PMI NORTHERN UTAH","01","2015-02-28","5163","628",null,"921000","414",28.27,"DESERT EDGE BREWERY PUB","2015-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"BOARD CERT SAFE PRO","07","2015-02-28","1566","628",null,"921000",10,"SOS REGISTRATION FEE","01","2015-02-28","1070","628",null,"921000","414",25.3,"DESERT EDGE BREWERY PUB","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12,"D J*WALL-ST-JOURNAL","07","2015-04-30","0010","628",null,"921000",15,"UTAH STATE BAR (BOARD","01","2015-02-28","5000","628",null,"921000","414",28.27,"DESERET EDGE BREWERY PUB","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.99,"D J*WALL-ST-JOURNAL","07","2015-04-30","1070","628",null,"921000",0,"Western Energy Institute","01","2015-02-28","5000","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2015-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",65.98,"D J*WALL-ST-JOURNAL","07","2015-07-31","1070","628",null,"921000",8500,"CHAMBER OF COMMERCE-DAVIS","01","2015-02-28","5140","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2015-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12,"D J*WALL-ST-JOURNAL","07","2015-08-31","0010","628",null,"921000",5100,"UTAH AUTOMATED GEOGRAPHIC REFE","01","2015-02-28","1496","628",null,"921000","414",284,"ROTARY CLUB OF SALT LAKE","2015-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",65.98,"D J*WALL-ST-JOURNAL","07","2015-08-31","1070","628",null,"921000",3300,"Utah ARGC","01","2015-03-31","1496","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.99,"D J*WALL-ST-JOURNAL","07","2015-09-30","1070","628",null,"921000",4000,"ENERGY SOLUTIONS CENTER","01","2015-03-31","5140","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2015-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",199.94,"D J*WALL-ST-JOURNAL","07","2015-11-30","1330","628",null,"921000",250,"JUNIOR ACHIEVEMENT OF UTAH INC","01","2015-03-31","4000","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2015-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.99,"D J*WALL-ST-JOURNAL","07","2015-12-31","0010","628",null,"921000",290,"UACPA","01","2015-04-30","4260","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2015-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",65.98,"D J*WALL-ST-JOURNAL","07","2015-12-31","1070","628",null,"921000",3300,"Utah ARGC","01","2015-04-30","1496","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",795,"HELP DESK INSTITUTE","07","2015-12-31","1451","628",null,"921000",169,"ASQ ECOMMERCE","01","2015-04-30","5163","628",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2015-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"PAYPAL *ATDUTAHCHAP","07","2015-12-31","0363","628",null,"921000",200,"AMERICAN FORK CITY","01","2015-04-30","5560","628",null,"921000","414",284,"ROTARY CLUB OF SALT LAKE","2015-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",25,"THE ENERGY PIPELINE","07","2015-06-30","0005","628",null,"921000",73,"UT PROF LIC ONLINE","01","2015-04-30","5162","628",null,"921000","414",1264.24,"CLASS     CHILDREN'S LAND ALLI","2015-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",68,"USGOVT PRINT OFC 32","07","2015-05-31","0041","628",null,"921000",80,"UTAH SAFETY COUNCIL","01","2015-04-30","1566","628",null,"921000","414",36.18,"GRILLE DISTRICT REAGAN INTERNA","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",68,"USGOVT PRINT OFC 32","07","2015-05-31","1300","628",null,"921000",0.28000000000000003,"QGC ALLOCATED CHARGES","01","2015-04-30","1650","628",null,"921000","414",20.47,"HMSHOST DUNGENESS BAY AT AIRPO","2015-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",68,"USGOVT PRINT OFC 32","07","2015-05-31","1350","628",null,"921000",149,"PROJECT MANAGEMENT INS","01","2015-04-30","5163","628",null,"921000","414",9.2899999999999991,"RUNWAY GRILL SOUTH SATELLITE S","2015-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",68,"USGOVT PRINT OFC 32","07","2015-05-31","1566","628",null,"921000",5000,"ENERGY SOLUTIONS CENTER","01","2015-04-30","5140","628",null,"921000","414",5.99,"SALT LAKE CITY INTERNATIONAL A","2015-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",136,"USGOVT PRINT OFC 32","07","2015-08-31","1070","628",null,"921000",100,"HURRICANE VALLEY CHAMBER OF CO","01","2015-04-30","5390","628",null,"921000","416",16.61,"BAGELS","2015-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1000,"UTAH SAFETY COUNCIL","07","2015-01-31","1566","628",null,"921000",250,"INSTITUTE OF MANAGEMENT ACCOUN","01","2015-04-30","4310","628",null,"921000","416",107.34,"CURRENT","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",35,"EB COLLECTIVE IMPACT","07","2015-10-31","0630","628",null,"921000",3300,"Utah ARGC","01","2015-05-31","1496","628",null,"921000","416",29.11,"DESERT EDGE BREWERY PUB","2015-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",96.5,"JURIS PUBLISHING INC","07","2015-03-31","1070","628",null,"921000",73,"UT PROF LIC ONLINE","01","2015-05-31","5162","628",null,"921000","461",-50,"Expense","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",126,"LEGISLATIVE PRINTING","07","2015-07-31","1070","628",null,"921000",1457.36,"CORP G&A ALLOCATION-HR","01","2015-05-31","0360","628",null,"921000","461",0,"AMELIA ROPER","2015-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",28,"PACER SERVICE CENTER","07","2015-04-30","1070","628",null,"921000",62.58,"CORP G&A ALLOCATION-HR","01","2015-05-31","0362","628",null,"921000","461",282.02999999999997,"TCC*CARDS DIRECT","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",20833.3,"Republican Governors","07","2015-10-31","0620","628",null,"921000",200,"CHAMBER OF COMMERCE-VERNAL","01","2015-05-31","5400","628",null,"921000","461",50,"NATL MS SOCIETY UTU","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2083.33,"Republican Governors","07","2015-11-30","0620","628",null,"921000",3300,"Utah ARGC","01","2015-06-30","1496","628",null,"921000","461",321.06,"V CHOCOLATES RETAIL","2015-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2083.33,"Republican Governors","07","2015-12-31","0620","628",null,"921000",22.3,"AMAZON.COM","01","2015-06-30","5161","628",null,"921000","461",2007.79,"WESTERN NUT COMPANY","2015-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",278,"THE EMPLOYERS COUNCL","07","2015-06-30","0361","628",null,"921000",20,"PMI NORTHERN UTAH","01","2015-06-30","5161","628",null,"921000","461",4,"SLC PARKING STATIONS","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10,"UTAH INTERACTIVE LLC","07","2015-01-31","1070","628",null,"921000",210,"ARMA INTERNATIONAL","01","2015-06-30","1716","628",null,"921000","461",520,"PROMONTORY RANCH CLUB","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",176,"UTAH INTERACTIVE LLC","07","2015-02-28","1070","628",null,"921000",73,"UT PROF LIC ONLINE","01","2015-06-30","5161","628",null,"921000","461",27.79,"Resp CoStore Purchase","2015-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12,"UTAH INTERACTIVE LLC","07","2015-03-31","1070","628",null,"921000",149,"PROJECT MANAGEMENT INS","01","2015-06-30","5161","628",null,"921000","461",3595.73,"NICHOLAS & COMPANY INC","2015-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",16,"UTAH INTERACTIVE LLC","07","2015-04-30","1070","628",null,"921000",335,"CHAMBER OF COMMERCE EVANSTON","01","2015-06-30","5960","628",null,"921000","461",50,"TARGET        00017558","2015-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32,"UTAH INTERACTIVE LLC","07","2015-05-31","1070","628",null,"921000",435,"CACHE VALLEY HOMEBUILDERS ASSO","01","2015-06-30","4263","628",null,"921000","461",85,"LEGISLATIVE PRINTING ROOM","2015-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30,"UTAH INTERACTIVE LLC","07","2015-06-30","1070","628",null,"921000",250,"CHAMBER OF COMMERCE  OGDEN/WEB","01","2015-06-30","5140","628",null,"921000","611",40,"WASATCH PLAZA HOLDINGS LLC","2015-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",38,"UTAH INTERACTIVE LLC","07","2015-07-31","1070","628",null,"921000",-6000,"UTAH AUTOMATED GEOGRAPHIC REFE","01","2015-06-30","1496","628",null,"921000","611",250,"CITY CENTRE DEVELOPMENT LLC","2015-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",17,"UTAH INTERACTIVE LLC","07","2015-09-30","1070","628",null,"921000",245,"AICPA","01","2015-07-31","4260","628",null,"921000","628",416.67,"Soft Edge","2015-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",9,"UTAH INTERACTIVE LLC","07","2015-11-30","1070","628",null,"921000",3300,"Utah ARGC","01","2015-07-31","1496","628",null,"921000","628",79,"THE CHRONICLE","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",97,"BUS MGMT DAILY THE HR","07","2015-12-31","0361","628",null,"921000",250,"LEANCONSTRU","01","2015-07-31","5163","628",null,"921000","628",99,"KIPLINGER LETTER","2015-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2015-01-31","0005","628",null,"921000",630,"ARMA INTERNATIONAL","01","2015-07-31","1716","628",null,"921000","628",1250,"THE SOFT EDGE INC","2015-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2015-02-28","0005","628",null,"921000",9.1999999999999993,"CORP G&A ALLOCATION-HR","01","2015-07-31","1465","628",null,"921000","628",20833.3,"Republican Governors","2015-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2015-03-31","0005","628",null,"921000",0,"CITY OF SOUTH SALT LAKE","01","2015-07-31","5140","628",null,"921000","628",2083.33,"Republican Governors","2015-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2015-04-30","0005","628",null,"921000",5000,"AMERICAN GAS ASSOCIATION","01","2015-07-31","4260","620",null,"921000","628",2083.33,"Republican Governors","2015-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2015-05-31","0005","628",null,"921000",300,"AEROSPACE HERITAGE FOUNDATION","01","2015-07-31","5140","628",null,"921000","628",300,"UTAH BUSINESS COALITION","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2015-06-30","0005","628",null,"921000",1000,"SOUTH SALT LAKE CHAMBER OF COM","01","2015-07-31","5140","628",null,"921000","628",19360,"UTAH TAXPAYERS ASSOCIATION","2015-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2015-07-31","0005","628",null,"921000",104,"ASME","01","2015-08-31","5060","628",null,"921000","628",7500,"UTAH LEAGUE OF CITIES & TOWN","2015-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2015-08-31","0005","628",null,"921000",149,"ASME","01","2015-08-31","5161","628",null,"921000","628",0,"REPUBLICAN GOVERNORS ASSOCIATI","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2015-09-30","0005","628",null,"921000",3300,"Utah ARGC","01","2015-08-31","1496","628",null,"921000","635",110,"UTNOTARY OR LOBBYIST R","2015-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2015-10-31","0005","628",null,"921000",3072.67,"THOMSON REUTERS","01","2015-08-31","1070","628",null,"923000","546",7275,"MORRIS JACKSON","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2015-11-30","0005","628",null,"921000",88.24,"QGC ALLOCATED CHARGES","01","2015-08-31","1730","628",null,"925000","920",287.87,"LABOR OVERHEAD","2015-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","07","2015-12-31","0005","628",null,"921000",2000,"AMERICAN GAS ASSOCIATION","01","2015-08-31","4260","620",null,"925000","920",313.83999999999997,"LABOR OVERHEAD","2015-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",102,"LEGAL EAGLE DIRECTORY","07","2015-03-31","1070","628",null,"921000",2160,"INTERNATIONAL RIGHT OF WAY","01","2015-08-31","1730","628",null,"925000","920",399.45,"LABOR OVERHEAD","2015-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",99,"ORACLE DEV TOOLS USER","07","2015-03-31","1499","628",null,"921000",-300,"AEROSPACE HERITAGE FOUNDATION","01","2015-08-31","5140","628",null,"925000","920",289.5,"LABOR OVERHEAD","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4.09,"TELECOM NETWORK ALLOC","07","2015-07-31","1123","628",null,"921000",0,"ASME","01","2015-09-30","5161","628",null,"925000","920",457.77,"LABOR OVERHEAD","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",41.3,"TELECOM NETWORK ALLOC","07","2015-11-30","1123","628",null,"921000",3300,"Utah ARGC","01","2015-09-30","1496","628",null,"925000","920",450.89,"LABOR OVERHEAD","2015-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15,"UTAH STATE BAR (BOARD","07","2015-08-31","1070","628",null,"921000",0,"LEANCONSTRU","01","2015-09-30","5163","628",null,"925000","920",466.73,"LABOR OVERHEAD","2015-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15,"UTAH STATE BAR (BOARD","07","2015-10-31","1070","628",null,"921000",25500,"ENERGY SOLUTIONS CENTER","01","2015-09-30","5140","628",null,"925000","920",195.27,"LABOR OVERHEAD","2015-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",25,"UTAH STATE BAR (BOARD","07","2015-12-31","1070","628",null,"921000",3300,"Utah ARGC","01","2015-10-31","1496","628",null,"925000","920",309.08999999999997,"LABOR OVERHEAD","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",191,"AMERICAN JOURNAL OF HE","07","2015-02-28","0363","628",null,"921000",53,"DORA LICENSING","01","2015-10-31","5162","628",null,"925000","920",338.4,"LABOR OVERHEAD","2015-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",170,"AMERICAN SOCIETY OF SA","07","2015-02-28","1566","628",null,"921000",2408.5,"Western Energy","01","2015-10-31","5000","628",null,"925000","920",144.86000000000001,"LABOR OVERHEAD","2015-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",190,"AMERICAN SOCIETY OF SA","07","2015-04-30","1566","628",null,"921000",10000,"CHAMBER OF COMMERCE SANDY","01","2015-10-31","5040","628",null,"925000","920",40.1,"LABOR OVERHEAD","2015-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",360,"AMERICAN SOCIETY OF SA","07","2015-08-31","1566","628",null,"921000",10000,"UTAH MANUFACTURERS ASSOCIATION","01","2015-10-31","4260","628",null,"926000","920",13631.35,"LABOR OVERHEAD","2015-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",175,"AMERICAN SOCIETY OF SA","07","2015-11-30","1566","628",null,"921000",3300,"Utah ARGC","01","2015-11-30","1496","628",null,"926000","920",16259.99,"LABOR OVERHEAD","2015-02-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",319.48,"APL*APPLEONLINESTOREUS","07","2015-05-31","1496","628",null,"921000",416.67,"CHAMBERWEST","01","2015-11-30","5140","628",null,"926000","920",12771.1,"LABOR OVERHEAD","2015-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",215,"ASIS INTERNATIONAL ONL","07","2015-01-31","1564","628",null,"921000",2408.5,"Western Energy","01","2015-11-30","5000","628",null,"926000","920",8830.6,"LABOR OVERHEAD","2015-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",195,"ASIS INTERNATIONAL ONL","07","2015-02-28","1564","628",null,"921000",0,"SINGLE PAYMENT VENDOR","01","2015-11-30","5900","620",null,"926000","920",14863.31,"LABOR OVERHEAD","2015-05-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",335,"ASSOC CORP COUNSEL LBO","07","2015-02-28","1070","628",null,"921000",26.18,"CORP G&A ALLOCATION-HR","01","2015-11-30","1465","628",null,"926000","920",10167.56,"LABOR OVERHEAD","2015-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1199,"ASSOC FOR FINANCIAL PR","07","2015-05-31","0112","628",null,"921000",154,"INSTITUTE OF INDUSTRIA","01","2015-11-30","5163","628",null,"926000","920",9754.7900000000009,"LABOR OVERHEAD","2015-07-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",495,"ASSOC FOR FINANCIAL PR","07","2015-12-31","0112","628",null,"921000",2089.4299999999998,"ALLOCATED SHARED SERVICES","01","2015-11-30","1070","628",null,"926000","920",7316.81,"LABOR OVERHEAD","2015-08-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",45.95,"BUS MGMT DAILY MICROSO","07","2015-12-31","1465","628",null,"921000",600,"CHAMBER OF COMMERCE SPANISH FO","01","2015-11-30","5560","628",null,"926000","920",12593.74,"LABOR OVERHEAD","2015-09-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",249,"CODE CO LAW PUBLISHERS","07","2015-11-30","1070","628",null,"921000",0,"UTAH ALLIANCE OF ECONOMIC DEVE","01","2015-11-30","5140","628",null,"926000","920",12719.9,"LABOR OVERHEAD","2015-10-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",340,"ENERGY BAR ASSOCIATION","07","2015-01-31","1070","628",null,"921000",3382.87,"PLATTS","01","2015-12-31","4250","628",null,"926000","920",6419.73,"LABOR OVERHEAD","2015-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",170,"ENERGY BAR ASSOCIATION","07","2015-02-28","1070","628",null,"921000",375.93,"PLATTS","01","2015-12-31","4260","628",null,"926000","920",726.27,"LABOR OVERHEAD","2015-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",390,"ENERGY BAR ASSOCIATION","07","2015-12-31","1070","628",null,"921000",375.93,"PLATTS","01","2015-12-31","4261","628",null,null,null,{"$f":"SUM(AU4:AU155)","v":390435.97999999969}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",669.16,"FCC*FRANKLINCVYSEMINAR","07","2015-12-31","0363","628",null,"921000",375.93,"PLATTS","01","2015-12-31","4310","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"INDEPENDENT ORACLE USE","07","2015-03-31","1499","628",null,"921000",375.93,"PLATTS","01","2015-12-31","5140","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",250,"INST OF CERTIFIED MGMT","07","2015-03-31","1550","628",null,"921000",3300,"Utah ARGC","01","2015-12-31","1496","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",199,"LORMAN EDUCATION SERVI","07","2015-02-28","1550","628",null,"921000",2408.5,"Western Energy","01","2015-12-31","5000","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75,"NEW YORK TIMES DIGITAL","07","2015-05-31","0600","628",null,"921000",106.6,"UTAH MEDIA GROUP","01","2015-12-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",495,"ROCKY MOUNTAIN MINER L","07","2015-12-31","1070","628",null,"921000",90,"BOARD OF PE AND PLS","01","2015-12-31","5162","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",560,"RURAL WATER ASSOC OF U","07","2015-05-31","1566","628",null,"921000",470,"AMER SOC CIVIL ENGINEE","01","2015-12-31","5162","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",25,"SALT LAKE CHAMBER OF C","07","2015-10-31","0630","628",null,"921000",1220,"AMERICAN GAS ASSOCIATI","01","2015-12-31","4000","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",66.73,"SHRM*SHRMSTORE10008270","07","2015-07-31","1465","628",null,"921000",60,"PROJECT MGMT INSTITUTE","01","2015-12-31","5163","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",225,"TAX EXECUTIVE INSTITUT","07","2015-10-31","1360","628",null,"921000",-10000,"CHAMBER OF COMMERCE SANDY","01","2015-12-31","5040","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",240,"THE INST OF INT AUDITO","07","2015-04-30","0040","628",null,"921000",10000,"CHAMBER OF COMMERCE SANDY","01","2015-12-31","5140","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",995,"TREEHOUSE ISLAND, INC.","07","2015-09-30","1496","628",null,"921000",955,"CHAMBER OF COMMERCE WEST JORDA","01","2015-12-31","5140","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",90,"UNITED STATES DISTRICT","07","2015-07-31","1070","628",null,"921000",995,"QUEST INTERNATIONAL USERS GROU","01","2015-12-31","1499","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"US CHAMBER OF COMMERCE","07","2015-05-31","0005","628",null,"923000",2526.5,"WASHINGTON COUNTY","01","2015-01-31","5140","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",15,"UTAH CORPORATIONS RENE","07","2015-02-28","1070","628",null,"923000",0,"CONSULTNET LLC","01","2015-06-30","1491","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",10,"UTAH CORPORATIONS RENE","07","2015-10-31","0630","628",null,"923000",250,"GREEN RIVER CHAMBER OF COMMERC","01","2015-12-31","5910","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",20,"UTAH CORPORATIONS RENE","07","2015-12-31","0630","628",null,"930200",570,"SALVATION ARMY","01","2015-01-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1963.5,"UTAH STATE BAR-LICENSI","07","2015-07-31","1070","628",null,"930200",600,"SALVATION ARMY","01","2015-02-28","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2299.6999999999998,"UTAH STATE BAR-LICENSI","07","2015-10-31","1070","628",null,"930200",930,"SALVATION ARMY","01","2015-03-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",795,"HDI-HELP DESK INSTITUTE","07","2015-01-31","1451","628",null,"930200",1275,"SALVATION ARMY","01","2015-04-30","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2212.5,"ISS Corporate Solutions","07","2015-05-31","0360","628",null,"930200",1005,"SALVATION ARMY","01","2015-05-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",24337.5,"ISS Corporate Solutions","07","2015-06-30","0360","628",null,"930200",1749,"SALVATION ARMY","01","2015-06-30","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",206.33,"MATTHEW BENDER & CO INC","07","2015-11-30","1070","628",null,"930200",1419,"SALVATION ARMY","01","2015-07-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",85,"QUESTAR GAS COMPANY A/F","07","2015-05-31","1070","628",null,"930200",1303.5,"SALVATION ARMY","01","2015-08-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",300,"UTAH BUSINESS COALITION","07","2015-05-31","0620","628",null,"930200",1402.5,"SALVATION ARMY","01","2015-09-30","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",175,"ROCKY MOUNTAIN PETROLEUM","07","2015-10-31","0040","628",null,"930200",1254,"SALVATION ARMY","01","2015-10-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",515.54999999999995,"THOMSON TAX & ACCOUNTING","07","2015-09-30","1070","628",null,"930200",1534.5,"SALVATION ARMY","01","2015-11-30","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"WESTERN ENERGY INSTITUTE","07","2015-01-31","0005","628",null,"930200",396,"SALVATION ARMY","01","2015-12-31","5040","620"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"WESTERN ENERGY INSTITUTE","07","2015-08-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2366.75,"Western Energy Institute","07","2015-01-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2366.75,"Western Energy Institute","07","2015-02-28","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2366.75,"Western Energy Institute","07","2015-03-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2366.75,"Western Energy Institute","07","2015-04-30","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2366.75,"Western Energy Institute","07","2015-05-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2366.75,"Western Energy Institute","07","2015-06-30","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2366.75,"Western Energy Institute","07","2015-07-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2366.75,"Western Energy Institute","07","2015-08-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2366.75,"Western Energy Institute","07","2015-09-30","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2366.75,"Western Energy Institute","07","2015-10-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-2366.75,"Western Energy Institute","07","2015-11-30","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",-2366.75,"Western Energy Institute","07","2015-12-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12200,"CORPORATE EXECUTIVE BOARD","07","2015-06-30","0040","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",12200,"CORPORATE EXECUTIVE BOARD","07","2015-08-31","0040","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07","2015-01-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07","2015-02-28","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07","2015-03-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07","2015-04-30","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07","2015-05-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07","2015-06-30","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07","2015-07-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07","2015-08-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07","2015-09-30","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07","2015-10-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07","2015-11-30","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","07","2015-12-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",6621,"SALT LAKE CITY CORPORATION","07","2015-01-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",110,"UTAH PARALEGAL ASSOCIATION","07","2015-01-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",110,"UTAH PARALEGAL ASSOCIATION","07","2015-12-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",55,"UTAH PARALEGAL ASSOCIATION","07","2015-12-31","1555","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",19360,"UTAH TAXPAYERS ASSOCIATION","07","2015-01-31","0620","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",75,"THE ENTERPRISE INCORPORATED","07","2015-06-30","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",190,"INTERMOUNTAIN COMPENSATION &","07","2015-01-31","0361","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",760,"INTERMOUNTAIN COMPENSATION &","07","2015-01-31","0362","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",570,"INTERMOUNTAIN COMPENSATION &","07","2015-01-31","0369","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",190,"INTERMOUNTAIN COMPENSATION &","07","2015-01-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",570,"INTERMOUNTAIN COMPENSATION &","07","2015-01-31","1465","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",190,"INTERMOUNTAIN COMPENSATION &","07","2015-04-30","1465","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",399,"NATIONAL UNDERWRITER COMPANY","07","2015-01-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",60,"PROJECT MANAGEMENT INSTITUTE","07","2015-04-30","0040","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",7500,"UTAH LEAGUE OF CITIES & TOWN","07","2015-12-31","0620","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",140,"NATIONAL ASSOCIATION OF LEGAL","07","2015-07-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",875,"ROCKY MOUNTAIN MINERAL LAW FD","07","2015-01-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2015-01-31","0020","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2015-02-28","0020","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2015-03-31","0020","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2015-04-30","0020","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2015-05-31","0020","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2015-06-30","0020","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2015-07-31","0020","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2015-08-31","0020","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2015-09-30","0020","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2015-10-31","0020","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2015-11-30","0020","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","07","2015-12-31","0020","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4062,"THOMPSON INFORMATION SERVICES","07","2015-01-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4062,"THOMPSON INFORMATION SERVICES","07","2015-10-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",150,"WESTERN STATES ASSOCIATION OF","07","2015-12-31","1360","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",772.17,"WOLTERS KLUWER LAW & BUSINESS","07","2015-01-31","0450","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",702.9,"WOLTERS KLUWER LAW & BUSINESS","07","2015-01-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",377.54,"WOLTERS KLUWER LAW & BUSINESS","07","2015-06-30","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",448.06,"WOLTERS KLUWER LAW & BUSINESS","07","2015-07-31","0450","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",214.69,"WOLTERS KLUWER LAW & BUSINESS","07","2015-07-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",492.05,"WOLTERS KLUWER LAW & BUSINESS","07","2015-11-30","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",394.63,"WOLTERS KLUWER LAW & BUSINESS","07","2015-12-31","0450","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",997.94,"WOLTERS KLUWER LAW & BUSINESS","07","2015-12-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","07","2015-01-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","07","2015-02-28","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.5,"ADMINISTRATIVE OFFICE OF THE C","07","2015-03-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.5,"ADMINISTRATIVE OFFICE OF THE C","07","2015-04-30","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",32.5,"ADMINISTRATIVE OFFICE OF THE C","07","2015-05-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","07","2015-07-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",37.5,"ADMINISTRATIVE OFFICE OF THE C","07","2015-08-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",31.5,"ADMINISTRATIVE OFFICE OF THE C","07","2015-12-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",102.5,"ADMINISTRATIVE OFFICES OF UTAH","07","2015-11-30","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",85,"ASSOC FOR FINANCIAL PROFESSION","07","2015-05-31","0112","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",495,"ASSOCIATION FOR FINANCIAL PROF","07","2015-01-31","0112","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",125,"ASSOCIATION FOR FINANCIAL PROF","07","2015-01-31","1380","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",335,"ASSOCIATION OF CORPORATE COUNS","07","2015-01-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1005,"ASSOCIATION OF CORPORATE COUNS","07","2015-11-30","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",9756.39,"COPYRIGHT CLEARANCE CENTER INC","07","2015-01-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"COPYRIGHT CLEARANCE CENTER INC","07","2015-12-31","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",50,"COUNCIL OF PETROLEUM ACCOUNTAN","07","2015-03-31","0040","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",2500,"GREEN RIVER COMMUNITY CHEST IN","07","2015-04-30","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",154,"INSTITUTE OF INDUSTRIAL ENGINE","07","2015-01-31","0361","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",240,"INSTITUTE OF INTERNAL AUDITORS","07","2015-06-30","0040","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",265,"INSTITUTE OF INTERNAL AUDITORS","07","2015-10-31","0040","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",7125,"NACD  NATIONAL ASSOC OF CORP D","07","2015-06-30","1070","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"REPUBLICAN GOVERNORS ASSOCIATI","07","2015-09-30","0620","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",625,"RISK & INSURANCE MANAGEMENT SO","07","2015-01-31","0450","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",0,"RISK & INSURANCE MANAGEMENT SO","07","2015-12-31","0450","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",190,"SOCIETY FOR HUMAN RESOURCE MAN","07","2015-11-30","1465","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",1140,"SOCIETY OF CORPORATE SECRETARI","07","2015-03-31","0020","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",301.26,"STANDARD PUBLISHING CORPORATIO","07","2015-01-31","0450","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",574.02,"STANDARD PUBLISHING CORPORATIO","07","2015-07-31","0450","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",11250,"ISSUER DIRECT","07","2015-10-31","0112","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930200",953,"ASSOC FOR FINANCIAL PR","07","2015-11-30","0112","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930209",50000,"ENVISION UTAH","07","2015-01-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930209",27725.01,"World Trade Center","07","2015-10-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930209",4166.67,"World Trade Center","07","2015-11-30","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930209",4166.67,"World Trade Center","07","2015-12-31","0005","628"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930209",50000,"WORLD TRADE CENTER UTAH","07","2015-01-31","0005","628"]

{"sheet":"Advertising","index":22,"n_rows":106,"n_cols":60,"rows_kept":106,"cut":false,"hidden":false,"merged":[[6,21,6,24],[6,27,6,30],[6,33,6,36]]}
["Advertising",null,null,null,null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1","v":"Advertising"},null,null,null,null,null,{"$f":"AH1","v":"Advertising"},null,null,null,null,null,{"$f":"J1","v":"Advertising"},null,null,null,null,null,"Wyoming - DEC 2015 Adjusted YE Results",null,null,null,null,null,null,null,"QGC DIRECT ADVERTISING JAN TO DEC 2015",null,null,null,null,null,null,"CORP  ADVERTISING JAN TO DEC 2015"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,"Questar Gas Company",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB2","v":"Questar Gas Company"},null,null,null,null,null,{"$f":"AH2","v":"Questar Gas Company"},null,null,null,null,null,{"$f":"J2","v":"Questar Gas Company"},null,null,null,null,null,{"$f":"AH4","v":0},null,null,null,null,null,null,null,"Account",null,"Amount",null,null,null,null,"Account","Dept","Amount"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"Wyoming - DEC 2015 Adjusted YE Results",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3","v":"Wyoming - DEC 2015 Adjusted YE Results"},null,null,null,null,null,{"$f":"AH3","v":"Wyoming - DEC 2015 Adjusted YE Results"},null,null,null,null,null,{"$f":"J3","v":"Wyoming - DEC 2015 Adjusted YE Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,"909003 Total",null,0,null,null,null,null,"930100 Total",null,0]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,null,null,"12 Months Ended : Dec-2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909004 Total",null,{"$f":"AX15","v":0},null,null,null,null,"930101 Total",null,{"$f":"BD22","v":9710}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workpaper",null,null,null,null,null,"Workpaper 1",null,null,null,null,null,"Workpaper 2",null,null,null,null,null,null,null,null,null,null,null,null,null,"909005 Total",null,{"$f":"AX16","v":0},null,null,null,null,"930102 Total",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL ADVERTISING ADJUSTMENT",null,null,null,null,null,null,null,"921000 Total",null,{"$f":"AX31","v":7969.55},"These expenses are required notices",null,null,null,"Grand Total",null,{"$f":"SUM(BE3:BE5)","v":9710}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Advertising Expenses",null,null,null,null,null,"Institutional Advertising",null,null,null,null,null,"Financial Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,"923000 Total",null,{"$f":"AX47","v":8136.09},"These expenses are required notices"]
[null,null,null,null,null,null,null,null,null,null,null,"Advertising Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930100 Total",null,{"$f":"+AX149","v":0}]
[null,null,null,null,null,null,"HOT",null,1,null,null,null,null,null,null,null,null,null,null,null,null,"Total QC General Advertising Expenses",null,{"$f":"N16","v":0},null,null,null,"Total QC Institutional Advertising",null,{"$f":"BE4","v":9710},null,null,null,"Total Corporate Financial Advertising",null,{"$f":"N41","v":0},null,null,null,"Total QC Outside Services",null,0,null,null,null,null,null,"Grand Total",null,{"$f":"SUM(AX3:AX8)","v":16105.64}]
[null,null,"Advertising DEC 2015","Advertising DEC 2016","Advertising DEC 2017",null,{"$f":"+'Control Panel'!F36","v":"Advertising DEC 2017"},1,2,null,null,"A","B","C","D","E","F"]
[null,null,null,null,null,null,null,2,3,null,null,null,"Direct","Direct","Allocated","Total","Removed",null,null,null,null,null,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Query: QGC Direct Advertising",null,null,null,null,null,null,"Query: Corp_Advertising"]
[null,null,null,null,null,null,null,3,4,null,null,null,"Charges","Charges","From Corp","(B+D)","Amount",null,null,null,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,null,"Allocation","Allocated","Adjustment",null,"Allocated to QGC",null,"Allocation","Allocated","Adjustment",null,"Allocated to QGC",null,"Allocation","Allocated","Adjustment"]
["Account","Type",null,null,null,null,null,4,5,"Account",null,"Type","To QGC","To QC","To QGC",null,null,null,null,null,null,null,null,null,null,null,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,null,"Account","Dept","Sum Amount","Line Descr","Date","Unit",null,"Account","Sum Amount","Oper Unit","Trans","Date","Line Descr"]
[null,null,null,null,null,null,null,5,6,909003,1,"Promotional Advertising-Dealer",{"$f":"AX3","v":0},0,0,{"$f":"+O14+M14","v":0},{"$f":"M14","v":0},null,null,null,null,null,"Allocated to QGC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930101",0,null,"531","2015-01-31","ENERTECH"]
[909003,"Promotional Advertising-Dealer",{"$f":"Q14","v":0},{"$f":"C15*(1+D$32)","v":0},{"$f":"D15*(1+E$32)","v":0},null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H15,FALSE)","v":0},{"$f":"+H14+1","v":6},7,909005,2,"Adv Exp - Parade of Homes",{"$f":"AX5","v":0},0,0,{"$f":"+O15+M15","v":0},{"$f":"M15","v":0},null,null,null,null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!F8","v":0.46539999999999998},null,null,null,null,"Allocated to QGC",null,null,null,null,null,"Allocated to QGC",null,null,null,null,null,"Allocated to QGC",null,null,null,null,null,null,"909004 Total",null,{"$f":"SUM(AX14)","v":0},null,null,null,null,"930101",2950,null,"531","2015-01-31","EXORO GROUP"]
[909005,"Adv Exp - Parade of Homes",{"$f":"Q15","v":0},{"$f":"C16*(1+D$32)","v":0},0,null,0,{"$f":"+H15+1","v":7},8,930100,3,"General Advertising Expenses",{"$f":"AX8","v":0},{"$f":"+BE3","v":0},{"$f":"Z28","v":0},{"$f":"+O16+M16","v":0},{"$f":"P16","v":0},null,null,null,null,null,"     Total to QGC",{"$f":"+X9*X15","v":0},{"$f":"+X16","v":0},{"$f":"+Y16","v":0},null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!F8","v":0.46539999999999998},null,null,null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!F8","v":0.46539999999999998},null,null,null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!F8","v":0.46539999999999998},null,null,null,null,null,"909005 Total",null,0,null,null,null,null,"930101",3950,null,"531","2015-02-28","UTAH BUSINESS MAGAZINE"]
[930100,"General Advertising Expenses",{"$f":"Q16","v":0},0,0,null,0,{"$f":"+H16+1","v":8},9,930101,4,"Institutional Advertising",0,{"$f":"+BE4","v":9710},{"$f":"AF17","v":4519.0339999999997},{"$f":"+O17+M17","v":4519.0339999999997},{"$f":"+P17","v":4519.0339999999997},"\\1",null,null,null,null,null,null,null,null,null,null,"     Total to QGC",{"$f":"+AD9*AD16","v":4519.0339999999997},{"$f":"+AD17","v":4519.0339999999997},{"$f":"+AE17","v":4519.0339999999997},null,null,"     Total to QGC",{"$f":"+AJ9*AJ16","v":0},{"$f":"+AJ17","v":0},{"$f":"+AK17","v":0},null,null,"     Total to QGC",{"$f":"+AP9*AP16","v":0},{"$f":"+AP17","v":0},{"$f":"+AQ17","v":0},null,null,null,null,null,null,null,null,null,null,"930101",2810,null,"531","2015-05-31","UTAH BUSINESS WEEK"]
[930101,"Institutional Advertising",{"$f":"Q17","v":4519.0339999999997},{"$f":"C18*(1+D$32)","v":4546.1482040000001},{"$f":"D18*(1+E$32)","v":4605.2481306519994},null,4605.2481306519994,9,10,930102,5,"Financial Advertising",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","0600",1327.21,"CORP G&A ALLOCATION-DISTRIGAS","2015-01-31","01",null,"930101",2810,null,"531","2015-05-31","UTAH BUSINESS MAGAZINE"]
[930102,"Financial Advertising",{"$f":"Q18","v":0},0,0,null,0,10,12,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","0600",1777.11,"CORP G&A ALLOCATION-DISTRIGAS","2015-02-28","01",null,"930101",0,null,"531","2015-06-30","UTAH BUSINESS MAGAZINE"]
[null,null,null,null,null,null,null,11,13,null,8,"Total",{"$f":"SUM(M14:M18)","v":0},{"$f":"SUM(N14:N18)","v":9710},{"$f":"SUM(O14:O18)","v":4519.0339999999997},{"$f":"SUM(P14:P18)","v":4519.0339999999997},{"$f":"SUM(Q14:Q18)","v":4519.0339999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","0600",402.26,"CORP G&A ALLOCATION-DISTRIGAS","2015-03-31","01",null,"930101",-2810,null,"531","2015-08-31","UTAH BUSINESS MAGAZINE"]
[null,null,null,null,null,null,null,12,14,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","0600",2513.2600000000002,"CORP G&A ALLOCATION-DISTRIGAS","2015-05-31","01"]
[null,null,null,null,null,null,null,13,15,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","0600",-1256.6300000000001,"CORP G&A ALLOCATION-DISTRIGAS","2015-08-31","01",null,"930101 Total",{"$f":"SUM(BD14:BD20)","v":9710}]
[null,"Total",{"$f":"SUM(C14:C22)","v":4519.0339999999997},{"$f":"SUM(D14:D22)","v":4546.1482040000001},{"$f":"SUM(E14:E22)","v":4605.2481306519994},null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H23,FALSE)","v":4605.2481306519994},14,16,null,11,"Adjustment",null,null,null,null,{"$f":"-Q20","v":-4519.0339999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","0600",-10.67,"CORP G&A ALLOCATION-NEW DISGAS","2015-03-31","01"]
[null,null,null,null,null,null,null,15,17,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","0600",-7.97,"CORP G&A ALLOCATION-NEW DISGAS","2015-04-30","01"]
[null,null,null,null,null,null,null,16,18,null,13,"Utah Adjustment",null,null,null,null,-4368.5820079989853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",288,"KEMMERER GAZETTE","2015-08-31","01"]
[null,"Adjustment",{"$f":"-C23","v":-4519.0339999999997},{"$f":"-D23","v":-4546.1482040000001},{"$f":"-E23","v":-4605.2481306519994},null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H26,FALSE)","v":-4605.2481306519994},17,19,null,14,"Wyoming Adjustment",null,null,null,null,-150.45199200101385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",558,"KEMMERER GAZETTE","2015-11-30","01"]
[null,null,null,null,null,null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H25,FALSE)","v":0},18,20,null,15,"Total Adjustment",null,null,null,null,{"$f":"SUM(Q25:Q26)","v":-4519.0339999999987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",459,"KEMMERER GAZETTE","2015-12-31","01"]
[909,"Utah Adjustment",{"$f":"'ROR-Model'!$M$2*C26","v":-4367.2527725053351},{"$f":"'ROR-Model'!$M$2*D26","v":-4393.4562891403675},{"$f":"'ROR-Model'!$M$2*E26","v":-4450.5712208991908},null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H28,FALSE)","v":-4450.5712208991908},19,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",31.2,"MEDIA ONE OF UTAH","2015-03-31","01"]
[909,"Wyoming Adjustment",{"$f":"'ROR-Model'!$N$2*C26","v":-151.78122749466502},{"$f":"'ROR-Model'!$N$2*D26","v":-152.69191485963302},{"$f":"'ROR-Model'!$N$2*E26","v":-154.67690975280823},null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H29,FALSE)","v":-154.67690975280823},20,22,null,"\\1","Workpaper 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","1070",1162.6500000000001,"UINTA COUNTY HERALD","2015-12-31","01"]
[null,null,{"$f":"SUM(C28:C29)","v":-4519.0339999999997},{"$f":"SUM(D28:D29)","v":-4546.148204000001},-4605.2481306519994,null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H30,FALSE)","v":-4605.2481306519994},21,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000","5960",726.13,"A PLUS TROPHY & SIGNS, L.L.C.","2015-05-31","01"]
[null,null,null,null,null,null,null,22,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000 Total",null,{"$f":"SUM(AX18:AX30)","v":7969.55}]
[null,"Inflation Factor ",null,{"$f":"'PROJECTED EXPENSES'!AU742","v":6.0000000000000001E-3},{"$f":"'PROJECTED EXPENSES'!AV742","v":1.2999999999999999E-2},null,{"$f":"HLOOKUP($G$10,Advertisingscenario,H32,FALSE)","v":1.2999999999999999E-2},23,25]
[null,null,null,null,null,null,null,24,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",452.24,"PINEDALE ROUNDUP","2015-08-31","01"]
[null,null,null,null,null,null,null,25,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",443.76,"PINEDALE ROUNDUP","2015-11-30","01"]
[null,null,null,null,null,null,null,26,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",923,"PINEDALE ROUNDUP","2015-12-31","01"]
[null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",230.34,"RAWLINS DAILY TIMES","2015-07-31","01"]
[null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",230.34,"RAWLINS DAILY TIMES","2015-09-30","01"]
[null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",186.48,"RAWLINS DAILY TIMES","2015-10-31","01"]
[null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",1033.08,"RAWLINS DAILY TIMES","2015-12-31","01"]
[null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",148.75,"UINTA COUNTY HERALD","2015-02-28","01"]
[null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",648,"UINTA COUNTY HERALD","2015-08-31","01"]
[null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",1615,"UINTA COUNTY HERALD","2015-12-31","01"]
[null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",285.27,"ROCKET MINER NEWSPAPER","2015-10-31","01"]
[null,null,null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",1206.83,"ROCKET MINER NEWSPAPER","2015-12-31","01"]
[null,null,null,null,null,null,null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4420",366.5,"BUSINESS WIRE INC","2015-02-28","01"]
[null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4420",366.5,"BUSINESS WIRE INC","2015-03-31","01"]
[null,null,null,null,null,null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000 Total",null,{"$f":"SUM(AX33:AX46)","v":8136.09}]
[null,null,null,null,null,null,null,null,47]
[null,null,null,null,null,null,null,null,48]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocated to QGC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent ",{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Billed From QC to QGC"]

{"sheet":"Incentive","index":23,"n_rows":55,"n_cols":86,"rows_kept":55,"cut":false,"hidden":false,"merged":[[9,43,9,47],[20,43,20,47],[29,43,29,47],[38,43,38,47],[47,43,47,47]]}
["Incentive Compensation",null,null,null,null,null,null,null,null,1,null,null,null,"Incentive Compensation",null,null,null,null,null,null,null,null,"Incentive Compensation",null,null,null,null,null,null,null,null,null,"Incentive Compensation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC Incentive Accrual (Transaction 402)",null,null,null,null,null,null,null,null,null,"CORP - Performance Share & Cash (Transaction 403)",null,null,null,null,null,null,null,null,"CORP Bonus (Transaction 402)",null,null,null,null,null,null,null,null,null,"CORP - Performance Share & Cash (Transaction 403)"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,"HOT",{"$f":"+J1+1","v":2},null,null,null,"Questar Gas Company",null,null,null,null,null,null,null,null,"Questar Gas Company",null,null,null,null,null,null,null,null,null,"Questar Gas Company",null,null,null,null,null,null,null,null,null,null,"Sum of Oth Earns 2010",null,"Co",null,null,null,"Unit","Journal ID","Ledger","Account","Dept","Amount","Line Descr","Date","Trans",null,"Account","Dept","Sum Amount","Line Descr","Date","Trans","Journal ID","Line #",null,"Account","Dept","Amount","Line Description","Date","Trans","Journal ID","Line","Unit",null,"Account","Dept","Sum Amount","Line Descr","Date","Trans","Journal ID","Line #"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,"QGC Incentives 2015","QGC Incentives 2016","QGC Incentives 2017",null,null,{"$f":"+'Control Panel'!F34","v":"QGC Incentives 2017"},{"$f":"+J2+1","v":3},null,null,null,{"$f":"A3","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,{"$f":"N3","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,{"$f":"W3","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,"Earn Code",null,1,7,"Grand Total",null,"01","510","ACTUALS","920000","1010",450000,"Accrue QGC Incentive","2015-01-31","402",null,"921010","0011",115747.91,"Performance Share Amort","2015-01-31","403","589S",5,null,"920000","0011",533333.32999999996,"15Bonus Accrual","2015-01-31","402","520",60,"07",null,"921010","1010",14038.63,"Performance share amort-equity","2015-01-31","403","589",7]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,null,null,4,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,null,null,{"$f":"N4","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,null,null,null,{"$f":"N4","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,null,null,null,null,"AM1","AMIP Incentive",1354183,1781828.4,{"$f":"SUM(AT4:AU4)","v":3136011.4},null,"01","510","ACTUALS","920000","1010",450000,"Accrue QGC Incentive","2015-02-28","402",null,"921010","0011",115747.91,"Performance Share Amort","2015-02-28","403","589S",5,null,"920000","0011",533333.32999999996,"15Bonus Accrual","2015-02-28","402","520",60,"07",null,"921010","1010",14038.63,"Performance share amort-equity","2015-02-28","403","589",7]
[null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AM4","AMIP II Incentive",null,949666,{"$f":"SUM(AT5:AU5)","v":949666},null,"01","510","ACTUALS","920000","1010",450000,"Accrue QGC Incentive","2015-03-31","402",null,"921010","0011",224690.53,"Performance Share Amort","2015-03-31","403","589S",5,null,"920000","0011",533333.32999999996,"15Bonus Accrual","2015-03-31","402","520",202,"07",null,"921010","1010",28228.47,"Performance share amort-equity","2015-03-31","403","589",7]
[null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*1.13","v":0.56499999999999995},null,null,null,null,null,null,"INC","Incentive Paid_Less Safety",3980406.32,407970.98,4388377.3,null,"01","510","ACTUALS","920000","1010",450000,"Accrue QGC Incentive","2015-04-30","402",null,"921010","0011",170219.22,"Performance Share Amort","2015-04-30","403","589S",5,null,"920000","0011",533333.32999999996,"15Bonus Accrual","2015-04-30","402","520",12,"07",null,"921010","1010",0,"Performance share amort-equity","2015-04-30","403","589",7]
[null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK6/1.13","v":0.5},null,null,null,null,null,null,"INS","Incentive Paid_Safety Only",1328782.2,375424.24000000011,1704206.44,null,"01","510","ACTUALS","920000","1010",450000,"Accrue QGC Incentive","2015-05-31","402",null,"921010","0011",170219.22,"Performance Share Amort","2015-05-31","403","589S",5,null,"920000","0011",533333.32999999996,"15Bonus Accrual","2015-05-31","402","520",62,"07",null,"921010","1010",21133.55,"Performance share amort-equity","2015-04-30","403","589A",7]
[null,"Incentive Compensation",null,null,null,null,null,null,null,8,null,null,null,null,"Questar Corporation Incentive Pay Adjustment",null,null,null,null,null,null,null,"Questar Gas Incentive Pay Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,{"$f":"SUM(AT4:AT7)","v":6663371.5200000005},{"$f":"SUM(AU4:AU7)","v":3514889.62},{"$f":"SUM(AV4:AV7)","v":10178261.139999999},null,"01","510","ACTUALS","920000","1010",450000,"Accrue QGC Incentive","2015-06-30","402",null,"921010","0011",170219.22,"Performance Share Amort","2015-06-30","403","589S",5,null,"920000","0011",533333.32999999996,"15Bonus Accrual","2015-06-30","402","520",15,"07",null,"921010","1010",21133.55,"Performance share amort-equity","2015-05-31","403","589",7]
[null,"Removal of Financial Based Payouts",null,null,null,null,null,null,null,9,null,null,null,null,"12 Mos. Ending  Dec. 2015.",null,null,null,null,null,null,null,"Actual Payout for 2015 (Paid in Feb 2016)",null,null,null,null,null,null,null,null,null,null,"SWITCH",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","510","ACTUALS","920000","1010",300000,"Accrue QGC Incentive","2015-06-30","402",null,"921010","0011",174571.15,"Performance Share Amort","2015-07-31","403","589S",5,null,"920000","0011",533333.32999999996,"15Bonus Accrual","2015-07-31","402","520",25,"07",null,"921010","1010",21133.55,"Performance share amort-equity","2015-06-30","403","589",7]
[null,null,null,null,null,null,null,null,null,10,null,null,null,null,"Workpaper A",null,null,null,null,null,null,null,null,null,"Workpaper B",null,null,null,null,null,null,null,"AVERAGE INCENTIVE CALCULATION","AVERAGE (1)","3-YR Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","510","ACTUALS","920000","1010",450000,"Accrue QGC Incentive","2015-07-31","402",null,"921010","0011",162148.25,"Performance Share Amort","2015-08-31","403","589S",5,null,"920000","0011",533333.32999999996,"15Bonus Accrual","2015-08-31","402","520",26,"07",null,"921010","1010",21133.55,"Performance share amort-equity","2015-07-31","403","589",7]
[null,"A",null,null,null,null,null,null,null,11,null,null,null,null,"A",null,"B","C",null,"D",null,null,null,null,"A","B","C","D","E",null,"F",null,null,"ACTUAL(2)",{"$f":"AK12","v":"Actual 2014"},null,null,null,null,"HOT",null,null,null,"Sum of Oth Earns 2011",null,"Co",null,null,null,"01","510","ACTUALS","920000","1010",450000,"Accrue QGC Incentive","2015-08-31","402",null,"921010","0011",162148.25,"Performance Share Amort","2015-09-30","403","589S",5,null,"920000","0011",549100,"15Bonus Accrual","2015-09-30","402","520",42,"07",null,"921010","1010",21133.55,"Performance share amort-equity","2015-08-31","403","589",7]
[null,"Incentive Inflation Rate",null,null,{"$f":"('Labor Forecast'!G5-'Labor Forecast'!F5)/'Labor Forecast'!F5","v":6.8424505056496762E-2},{"$f":"('Labor Forecast'!H5-'Labor Forecast'!G5)/'Labor Forecast'!G5","v":3.0000000000000086E-2},null,null,null,12,null,null,null,null,null,null,{"$f":"+AN12","v":"3-YR Average"},"Total",null,"Disallow",null,null,null,null,null,null,null,null,null,null,null,null,"YEAR",null,"Actual 2012","Actual 2013","Actual 2014","Actual 2015","3-YR Average",{"$f":"IF(AI9=1,AI10,AI11)","v":"3-YR Average"},1,null,null,"Earn Code",null,1,7,"Grand Total",null,"01","510","ACTUALS","920000","1010",450000,"Accrue QGC Incentive","2015-09-30","402",null,"921010","0011",162148.25,"Performance Share Amort","2015-10-31","403","589S",5,null,"920000","0011",566666.67000000004,"15Bonus Accrual","2015-10-31","402","520",20,"07",null,"921010","1010",21133.55,"Performance share amort-equity","2015-09-30","403","589",7]
[1,"Questar Corporation","1/",{"$f":"T33","v":-1932071.1370025321},{"$f":"D13*(1+E12)","v":-2064272.1482858732},{"$f":"E13*(1+F12)","v":-2126200.3127344493},null,null,{"$f":"HLOOKUP($I$3,INSENTIVESCENARIO,J11,FALSE)","v":-2126200.3127344493},13,null,null,null,null,null,null,"Percentage","Payout",null,"Adjustment",null,null,null,null,null,null,null,"% Payout"," $ Payout",null,"Allowed $",null,null,null,null,null,null,null,null,null,{"$f":"+AO12+1","v":2},null,null,"AM1","AMIP Incentive",1092690,1457868.18,{"$f":"SUM(AT13:AU13)","v":2550558.1799999997},null,"01","510B","ACTUALS","920000","1010",834717.09,"Accrue QGC Incentive","2015-09-30","402",null,"921010","0011",162148.25,"Performance Share Amort","2015-11-30","403","589S",5,null,"920000","0011",566666.67000000004,"15Bonus Accrual","2015-11-30","402","520",17,"07",null,"921010","1010",21133.55,"Performance share amort-equity","2015-10-31","403","589",7]
[null,null,null,null,null,null,null,null,null,14,null,null,1,"Questar Corp Management and Employee Incentive Plans",null,null,null,null,null,null,null,1,"QGC  Management Incentive Plan (AMIP)",null,null,null,null,null,null,null,null,null,"CORP AMIP (Financial Goals)",null,{"$f":"+AI16*AI18","v":2073927.0236799999},{"$f":"+AJ16*AJ18","v":2348925.002415},{"$f":"+AK16*AK18","v":1352896.3397368423},{"$f":"+AL16*AL18","v":1719865.5124320001},{"$f":"AVERAGE(AJ14:AL14)","v":1807228.9515279476},{"$f":"HLOOKUP($AN$12,$AI$12:$AM$54,AO14,FALSE)","v":1807228.9515279476},{"$f":"+AO13+1","v":3},null,null,"AM4","AMIP II Incentive",186760,1761837.1,1948597.1,null,"01","510","ACTUALS","920000","1010",592000,"Accrue QGC Incentive","2015-10-31","402",null,"921010","0011",171341.62,"Performance Share Amort","2015-12-31","403","589S",5,null,"920000","0011",566666.67000000004,"15Bonus Accrual","2015-12-31","402","520",23,"07",null,"921010","1010",21133.55,"Performance share amort-equity","2015-11-30","403","589",7]
[2,"Questar Gas","2/",{"$f":"AE34","v":-748604.62759816763},{"$f":"D15*(1+E12)","v":-799827.5287245753},{"$f":"E15*(1+F12)","v":-823822.35458631255},null,null,{"$f":"HLOOKUP($I$3,INSENTIVESCENARIO,J13,FALSE)","v":-823822.35458631255},15,null,null,{"$f":"+M14+1","v":2},null,"Bonus related to QGC Financial Goals & Affiliates",null,{"$f":"+AN18","v":0.49407459572716289},{"$f":"Q15*R17","v":1704825.2480028633},null,{"$f":"-R15","v":-1704825.2480028633},null,{"$f":"+V14+1","v":2},null,null,null,null,null,null,null,null,null,null,"CORP AMIP (O&M Goals)",null,{"$f":"+AI16*AI19","v":743908.60632000002},{"$f":"+AJ16*AJ19","v":1446397.3475850001},{"$f":"+AK16*AK19","v":2567260.8102631578},{"$f":"+AL16*AL19","v":1538072.5675679999},{"$f":"AVERAGE(AJ15:AL15)","v":1850576.9084720525},1850576.9084720525,4,null,null,"INC","Incentive Paid_Less Safety",4328316.09,1794813.47,6123129.5599999996,null,"01","510","ACTUALS","920000","1010",592000,"Accrue QGC Incentive","2015-11-30","402",null,"921011","0011",40945.56,"Performance Cash Amort","2015-01-31","403","589C",2,null,"920000","0011",-1145267,"15Bonus Accrual","2015-12-31","402","520G",2,"07",null,"921010","1010",21133.69,"Performance share amort-equity","2015-12-31","403","589",7]
[null,null,null,null,null,null,null,null,null,16,null,null,{"$f":"+M15+1","v":3},null,"Bonus related to QGC O&M Goals ",null,{"$f":"+AN19","v":0.50592540427283705},{"$f":"Q16*R17","v":1745716.9631257153},null,null,null,{"$f":"+V15+1","v":3},null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"+AU24+AU25","v":2817835.63},{"$f":"AU33+AU34","v":3795322.35},{"$f":"AU42+AU43","v":3920157.1500000004},{"$f":"AU51+AU52","v":3257938.08},{"$f":"SUM(AM14:AM15)","v":3657805.8600000003},3657805.8600000003,5,null,null,"INS","Incentive Paid_Safety Only",1005105.78,99092.37,1104198.1499999999,null,"01","510","ACTUALS","920000","1010",592000,"Accrue QGC Incentive","2015-12-31","402",null,"921011","0011",40945.56,"Performance Cash Amort","2015-02-28","403","589C",2,null,null,null,{"$f":"SUM(BS3:BS15)","v":5370499.6499999994},null,null,null,null,null,null,null,"921011","1010",4937.78,"Performance share amort","2015-01-31","403","589",8]
[3,"Total",null,{"$f":"SUM(D13:D15)","v":-2680675.7646006998},{"$f":"SUM(E13:E15)","v":-2864099.6770104486},{"$f":"SUM(F13:F15)","v":-2950022.6673207618},null,null,{"$f":"HLOOKUP($I$3,INSENTIVESCENARIO,J15,FALSE)","v":-2950022.6673207618},17,null,null,4,null,"Total AMIP ",null,{"$f":"SUM(Q15:Q16)","v":1},{"$f":"BS16*(AN16/(AN16+AN24))","v":3450542.2111285785},null,{"$f":"SUM(T15:T16)","v":-1704825.2480028633},null,4,null,"Amount Expensed to 921 Account",null,{"$f":"AA38","v":1043834.0391411564},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,"Grand Total",null,{"$f":"SUM(AT13:AT16)","v":6612871.8700000001},{"$f":"SUM(AU13:AU16)","v":5113611.12},{"$f":"SUM(AV13:AV16)","v":11726482.99},null,"01","510C","ACTUALS","920000","1010",300000,"Accrue QGC Incentive","2015-12-31","402",null,"921011","0011",40945.56,"Performance Cash Amort","2015-03-31","403","589C",2,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",4937.78,"Performance share amort","2015-02-28","403","589",8]
[null,null,null,null,null,null,null,null,null,18,null,null,5,null,"Long Term Incentive Plan (2015)",null,null,null,null,{"$f":"-BJ28","v":-2446595.3299999991},null,5,null,null,null,null,null,null,null,null,null,null,"CORP AMIP (Financial Goals) %",null,0.73599999999999999,0.61890000000000001,{"$f":"1-AK19","v":0.34511278195488726},0.52790000000000004,{"$f":"AM14/AM16","v":0.49407459572716289},{"$f":"HLOOKUP($AN$12,$AI$12:$AM$54,AO18,FALSE)","v":0.49407459572716289},7,null,null,null,null,null,null,null,null,"01","510D","ACTUALS","920000","1010",-2139547,"Accrue QGC Incentive","2015-12-31","402",null,"921011","0011",40945.56,"Performance Cash Amort","2015-04-30","403","589C",2,null,"Regular incentive program is transaction 402.",null,null,null,null,null,null,null,null,null,"921011","1010",4937.78,"Performance share amort","2015-03-31","403","589",8]
[4,"Utah",null,{"$f":"'ROR-Model'!$M$2*D17","v":-2590639.6511157616},{"$f":"'ROR-Model'!$M$2*E17","v":-2767902.8870230932},{"$f":"'ROR-Model'!$M$2*F17","v":-2850939.9736337857},null,null,{"$f":"HLOOKUP($I$3,INSENTIVESCENARIO,J17,FALSE)","v":-2850939.9736337857},19,null,null,6,null,null,null,null,null,null,null,null,6,null,"O&M Goals",null,null,null,{"$f":"+AN35","v":0.57575314562214364},{"$f":"Z17*AB19","v":600990.73154298856},null,{"$f":"AC19","v":600990.73154298856},null,"CORP AMIP (O&M Goals) %",null,0.26400000000000001,0.38109999999999999,{"$f":"87.1/133","v":0.65488721804511274},{"$f":"1-AL18","v":0.47209999999999996},{"$f":"AM15/AM16","v":0.50592540427283705},{"$f":"HLOOKUP($AN$12,$AI$12:$AM$54,AO19,FALSE)","v":0.50592540427283705},8,null,null,null,null,null,null,null,null,"01","510F","ACTUALS","920000","1010",1500000,"Accrue QGC Incentive","2015-12-31","402",null,"921011","0011",40945.56,"Performance Cash Amort","2015-05-31","403","589C",2,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",0,"Performance share amort","2015-04-30","403","589",8]
[5,"Wyoming",null,{"$f":"'ROR-Model'!$N$2*D17","v":-90036.113484938134},{"$f":"'ROR-Model'!$N$2*E17","v":-96196.789987355602},{"$f":"'ROR-Model'!$N$2*F17","v":-99082.693686976258},null,null,{"$f":"HLOOKUP($I$3,INSENTIVESCENARIO,J18,FALSE)","v":-99082.693686976258},20,null,null,7,null,null,null,null,null,null,null,null,7,null,"Total AMIP Dollar Payout",null,null,null,{"$f":"SUM(AB19:AB19)","v":0.57575314562214364},{"$f":"SUM(AC19:AC19)","v":600990.73154298856},null,null,null,"TOTAL",null,{"$f":"SUM(AI18:AI19)","v":1},1,1,{"$f":"SUM(AL18:AL19)","v":1},{"$f":"SUM(AM18:AM19)","v":1},1,9,null,null,null,null,null,null,null,null,"01","510B","ACTUALS","920000","1010",-450495,"Adjust QGC Incentive","2015-03-31","402",null,"921011","0011",40945.56,"Performance Cash Amort","2015-06-30","403","589C",2,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",4937.78,"Performance share amort","2015-04-30","403","589A",8]
[null,null,null,{"$f":"SUM(D19:D20)","v":-2680675.7646006998},{"$f":"SUM(E19:E20)","v":-2864099.6770104486},-2950022.6673207618,null,null,{"$f":"HLOOKUP($I$3,INSENTIVESCENARIO,J19,FALSE)","v":-2950022.6673207618},21,null,null,8,null,"PIPE Bonus related to QGC Financial Goals & Affiliates",null,{"$f":"+AL26","v":0},{"$f":"Q21*R23","v":0},null,{"$f":"-R21","v":0},null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,"01","510B","ACTUALS","920000","1010",-627105,"Adjust QGC Incentive","2015-06-30","402",null,"921011","0011",41138.01,"Performance Cash Amort","2015-07-31","403","589C",2,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",4937.78,"Performance share amort","2015-05-31","403","589",8]
["1/","See Workpaper A",null,null,null,null,null,null,null,22,null,null,9,null,"PIPE Bonus related to QGC O&M Goals ",null,{"$f":"+AL27","v":1},{"$f":"Q22*R23","v":1919957.4388714207},null,null,null,9,"QGC Employee Incentive Plan (PIPE)",null,null,null,null,null,null,null,null,null,"CORP PIPE FINANCIAL GOALS",null,{"$f":"+AI24*AI26","v":1104123.5204848484},{"$f":"+AJ24*AJ26","v":1292803.210144605},{"$f":"+AK24*AK26","v":0},{"$f":"+AL24*AL26","v":0},{"$f":"AVERAGE(AJ22:AL22)","v":430934.40338153503},{"$f":"HLOOKUP($AN$12,$AI$12:$AM$54,AO22,FALSE)","v":430934.40338153503},11,null,null,"Sum of Oth Earns2012",null,"Co",null,null,null,"01","510D","ACTUALS","920000","1010",-816895.62,"Adjust QGC Incentive","2015-09-30","402",null,"921011","0011",39686.78,"Performance Cash Amort","2015-08-31","403","589C",2,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",4937.78,"Performance share amort","2015-06-30","403","589",8]
["2/","See Workpaper B",null,null,null,null,null,null,null,23,null,null,10,null,"TOTAL PIPE","1/",{"$f":"SUM(Q21:Q22)","v":1},{"$f":"BS16*(AN24/(AN24+AN16))","v":1919957.4388714207},null,{"$f":"SUM(T21:T22)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,"CORP PIPE (O&M Goals)",null,{"$f":"+AI24*AI27","v":365073.09951515152},{"$f":"+AJ24*AJ27","v":771548.62985539483},{"$f":"+AK24*AK27","v":1955703.36},{"$f":"+AL24*AL27","v":2085795.25},{"$f":"AVERAGE(AJ23:AL23)","v":1604349.0799517983},1604349.0799517983,12,null,null,"Earn Code",null,"01","07","Grand Total",null,"01","510B","ACTUALS","920000","1010",-610666.46,"Adjust QGC Incentive","2015-12-31","402",null,"921011","0011",39686.78,"Performance Cash Amort","2015-09-30","403","589C",2,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",4937.78,"Performance share amort","2015-07-31","403","589",8]
[null,null,null,null,null,null,null,null,null,24,null,null,11,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"+AU26+AU27","v":1469196.6199999999},{"$f":"AU35+AU36","v":2064351.8399999999},{"$f":"AU44+AU45","v":1955703.36},{"$f":"AU53+AU54","v":2085795.25},{"$f":"SUM(AM22:AM23)","v":2035283.4833333334},2035283.4833333334,13,null,null,"AM1","AMIP Incentive",934692.77000000014,1276161.77,2210854.54,null,"01","510C","ACTUALS","920000","1010",-107970,"Adjust QGC Incentive","2015-12-31","402",null,"921011","0011",39686.78,"Performance Cash Amort","2015-10-31","403","589C",2,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",4937.78,"Performance share amort","2015-08-31","403","589",8]
[null,null,null,null,null,null,null,null,null,25,null,null,12,null,"Total Questar Corp AMIP and PIPE Plan Disallowed",null,null,{"$f":"R23+R17","v":5370499.6499999994},null,{"$f":"T17+T18+T23","v":-4151420.5780028626},null,12,null,"Amount Expensed to 921 Account",null,{"$f":"AA39","v":3194376.9408588433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,"AM4","AMIP II Incentive",232838.1,1541673.86,1918104.27,null,"01","510D","ACTUALS","920000","1010",770022.97,"Adjust QGC Incentive","2015-12-31","402",null,"921011","0011",39686.78,"Performance Cash Amort","2015-11-30","403","589C",2,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",4937.78,"Performance share amort","2015-09-30","403","589",8]
[null,null,null,null,null,null,null,null,null,26,null,null,13,null,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,"CORP PIPE FINANCIAL GOALS %",null,{"$f":"AI50/AI48","v":0.75151515151515158},{"$f":"AJ50/AJ48","v":0.62625139043381539},0,{"$f":"AL50/AL48","v":0},{"$f":"AM22/AM24","v":0.21173188251680894},{"$f":"HLOOKUP($AN$12,$AI$12:$AM$54,AO26,FALSE)","v":0.21173188251680894},15,null,null,"INC","Incentive Paid_Less Safety",3550052.69,1193540.98,4741991.2499999963,null,"01","510F","ACTUALS","920000","1010",-539850,"Adjust QGC Incentive","2015-12-31","402",null,"921011","0011",39687.06,"Performance Cash Amort","2015-12-31","403","589C",2,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",4937.78,"Performance share amort","2015-10-31","403","589",8]
[null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,14,null,"Operating Goals",null,null,null,{"$f":"AK44","v":1},{"$f":"Z25*AB27","v":3194376.9408588433},null,{"$f":"AC27","v":3194376.9408588433},null,"CORP PIPE (O&M Goals) %",null,{"$f":"AI49/AI48","v":0.2484848484848485},{"$f":"AJ49/AJ48","v":0.37374860956618466},1,{"$f":"AL49/AL48","v":1},{"$f":"AM23/AM24","v":0.78826811748319103},0.78826811748319103,16,null,null,"INS","Incentive Paid_Safety Only",1036751.74,275655.63999999996,1311926.6099999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",4937.78,"Performance share amort","2015-11-30","403","589",8]
[null,null,null,null,null,null,null,null,null,null,null,null,15,null," Disallowed Allocation",null,null,null,null,null,null,15,null,"Total PIPE % Payout",null,null,"1/",{"$f":"SUM(AB27:AB27)","v":1},{"$f":"SUM(AC27:AC27)","v":3194376.9408588433},null,null,null,"TOTAL",null,{"$f":"SUM(AI26:AI27)","v":1},{"$f":"SUM(AJ26:AJ27)","v":1},{"$f":"SUM(AK26:AK27)","v":1},{"$f":"SUM(AL26:AL27)","v":1},{"$f":"SUM(AM26:AM27)","v":1},1,17,null,null,"Grand Total","Incentive Paid_Safety Only",5761847.9599999962,4626375.129999999,10388223.089999996,null,null,null,null,null,null,{"$f":"SUM(BC3:BC27)","v":4238210.9799999995},null,null,null,null,null,null,{"$f":"SUM(BJ3:BJ26)","v":2446595.3299999991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",4937.92,"Performance share amort","2015-12-31","403","589",8]
[null,null,null,null,null,null,null,null,null,null,null,null,16,null,"Allocated Through Distrigas",null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,17,"Total AMIP and PIPE Allowed with Overheads (Line 6 + Line 14)",null,null,null,null,null,null,null,{"$f":"SUM(AE19:AE27)","v":3795367.672401832},null,"QGC AMIP (Financial Goals)",null,{"$f":"+AI32*AI34","v":316860.84903000004},{"$f":"+AJ32*AJ34","v":583777.333125},{"$f":"+AK32*AK34","v":575492.83659999992},{"$f":"+AL32*AL34","v":827738.88841600006},{"$f":"AVERAGE(AJ30:AL30)","v":662336.35271366674},{"$f":"HLOOKUP($AN$12,$AI$12:$AM$54,AO30,FALSE)","v":662336.35271366674},19,null,null,"From Donna P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC3:CC29)","v":305761.32000000012}]
[null,null,null,null,null,null,null,null,null,null,null,null,18,null,"Allocated to QGC",null,null,null,null,null,null,18,"Total Incentives",null,null,null,null,null,null,null,{"$f":"Z25+Z17","v":4238210.9799999995},null,"QGC AMIP (O&M Goals)",null,{"$f":"+AI32*AI35","v":617831.92097000009},{"$f":"+AJ32*AJ35","v":922744.81687500002},{"$f":"+AK32*AK35","v":1117133.1534},{"$f":"+AL32*AL35","v":656728.27158400009},{"$f":"AVERAGE(AJ31:AL31)","v":898868.74728633335},898868.74728633335,20,null,null,"Payments in 2014 for 2013 Incentive",null,"Co",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other incentives are transaction 403."]
[null,null,null,null,null,null,null,null,null,null,null,null,19,null,"     Percent to QGC",null,null,{"$f":"'ALLOCATIONS&PRETAX'!F8","v":0.46539999999999998},null,null,null,{"$f":"+V31+1","v":19},"Total Adjustment",null,null,null,null,null,null,null,{"$f":"AE30-AE31","v":-442843.30759816756},null,"TOTAL",null,{"$f":"+AT24","v":934692.77000000014},{"$f":"AT33","v":1506522.15},{"$f":"AT42+AT43","v":1692625.99},{"$f":"AT51+AT52","v":1484467.1600000001},{"$f":"SUM(AM30:AM31)","v":1561205.1},1561205.1,21,null,null,"Earn Code",null,"01","07","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,20,null,"     Total to QGC",null,null,{"$f":"T25*R32","v":-1932071.1370025321},null,{"$f":"SUM(P33:R33)","v":-1932071.1370025321},null,20,"Long Term Incentive Plan (2015)",null,null,null,null,null,null,null,{"$f":"-CC30","v":-305761.32000000012},null,null,null,null,null,null,null,null,null,22,null,null,"AM1","AMIP Incentive",1506522.15,1892115.57,{"$f":"SUM(AT33:AU33)","v":3398637.7199999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Total Adjustment",null,null,null,null,null,null,null,{"$f":"SUM(AE32:AE33)","v":-748604.62759816763},null,"QGC AMIP (Financial Goals)%",null,{"$f":"1-AI35","v":0.33899999999999997},0.38750000000000001,{"$f":"1-AK35","v":0.33999999999999997},0.55759999999999998,{"$f":"AM30/AM32","v":0.42424685437785636},{"$f":"HLOOKUP($AN$12,$AI$12:$AM$54,AO34,FALSE)","v":0.42424685437785636},23,null,null,"AM4","AMIP II Incentive",null,1903206.78,{"$f":"SUM(AT34:AU34)","v":1903206.78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC AMIP (O&M Goals)%",null,0.66100000000000003,{"$f":"1-AJ34","v":0.61250000000000004},{"$f":"99/150","v":0.66},{"$f":"1-AL34","v":0.44240000000000002},{"$f":"AM31/AM32","v":0.57575314562214364},0.57575314562214364,24,null,null,"INC","Incentive Paid_Less Safety",3919940.28,1756871.9,5676812.1799999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AI34:AI35)","v":1},{"$f":"SUM(AJ34:AJ35)","v":1},{"$f":"SUM(AK34:AK35)","v":1},{"$f":"SUM(AL34:AL35)","v":1},{"$f":"SUM(AM34:AM35)","v":1},1,25,null,null,"INS","Incentive Paid_Safety Only",1030575.13,307479.94,1338055.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,"Grand Total","Incentive Paid_Safety Only",{"$f":"SUM(AT33:AT36)","v":6457037.5599999996},{"$f":"SUM(AU33:AU36)","v":5859674.1900000004},{"$f":"SUM(AV33:AV36)","v":12316711.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total AMIP Expense",{"$f":"(AT51+AT52)/(AT51+AT52+AT53+AT54)*AA40","v":1043834.0391411564},null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1/ 100% of PIPE is based on operating goals.",null,null,null,null,null,null,null,null,null,null,null,"Total PIPE ",{"$f":"AA40-AA38","v":3194376.9408588433},null,null,null,null,null,"QGC PIPE (Financial Goals)",null,{"$f":"+AI43*AI41","v":1617281.2789740565},{"$f":"+AJ43*AJ41","v":1269222.0418534959},{"$f":"+AK43*AK41","v":0},{"$f":"+AL43*AL41","v":0},{"$f":"AVERAGE(AJ39:AL39)","v":423074.01395116531},{"$f":"HLOOKUP($AN$12,$AI$12:$AM$54,AO39,FALSE)","v":423074.01395116531},28,null,null,"From Donna P"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Incentive Expense",{"$f":"BC28","v":4238210.9799999995},"UPDATED FOR 2015",null,null,null,null,"QGC PIPE (O&M Goals)",null,{"$f":"+AI44*AI41","v":2969523.151025943},{"$f":"+AJ44*AJ41","v":3681293.3681465038},{"$f":"+AK44*AK41","v":5763248.46},{"$f":"+AL44*AL41","v":4542817.62},{"$f":"AVERAGE(AJ40:AL40)","v":4662453.1493821675},4662453.1493821675,29,null,null,"Payments in 2015 for 2014 Incentive",null,"Co"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"+AT26+AT27","v":4586804.43},{"$f":"AT35+AT36","v":4950515.41},{"$f":"AT44+AT45","v":5763248.46},{"$f":"AT53+AT54","v":4542817.62},{"$f":"SUM(AM39:AM40)","v":5085527.1633333331},5085527.1633333331,30,null,null,"Earn Code",null,"01","07","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/ 100% of PIPE is based on operating goals.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,"AM1","AMIP Incentive",1366141.75,1942159.54,{"$f":"SUM(AT42:AU42)","v":3308301.29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC PIPE (Financial Goals)%",null,{"$f":"AI52/AI54","v":0.35259433962264153},{"$f":"AJ52/AJ54","v":0.25638179800221972},0,0,{"$f":"+AM39/AM41","v":8.3191771543672063E-2},{"$f":"HLOOKUP($AN$12,$AI$12:$AM$54,AO43,FALSE)","v":8.3191771543672063E-2},32,null,null,"AM4","AMIP II Incentive",326484.24,1977997.61,{"$f":"SUM(AT43:AU43)","v":2304481.85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC PIPE (O&M Goals)%",null,{"$f":"AI53/AI54","v":0.64740566037735847},{"$f":"AJ53/AJ54","v":0.74361820199778017},1,1,{"$f":"+AM40/AM41","v":0.91680822845632792},0.91680822845632792,33,null,null,"INC","Incentive Paid_Less Safety",4704097.67,1570607.61,6274705.2800000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AI43:AI44)","v":1},{"$f":"SUM(AJ43:AJ44)","v":0.99999999999999989},1,{"$f":"SUM(AL43:AL44)","v":1},{"$f":"SUM(AM43:AM44)","v":1},1,34,null,null,"INS","Incentive Paid_Safety Only",1059150.79,385095.75,1444246.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,"Grand Total","Incentive Paid_Safety Only",{"$f":"SUM(AT42:AT45)","v":7455874.4500000002},{"$f":"SUM(AU42:AU45)","v":5875860.5100000007},{"$f":"SUM(AV42:AV45)","v":13331734.960000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORP PIPE",null,null,null,null,null,null,null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Corporate Payout",null,6.6000000000000003E-2,8.9899999999999994E-2,8.8700000000000001E-2,8.9300000000000004E-2,null,null,37,null,null,"From Donna P"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total related to QGC O&M Goals",null,1.6400000000000001E-2,{"$f":"0.81%+0.81%+0.7%+0.29%+0.25%+0.5%","v":3.3599999999999998E-2},8.8700000000000001E-2,8.9300000000000004E-2,null,null,38,null,null,"Payments in 2016 for 2015 Incentive",null,"Co"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excluded amount",null,{"$f":"AI48-AI49","v":4.9600000000000005E-2},{"$f":"AJ48-AJ49","v":5.6299999999999996E-2},{"$f":"AK48-AK49","v":0},{"$f":"AL48-AL49","v":0},null,null,39,null,null,"Earn Code",null,"01","07","Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,"AM1","AMIP Incentive",1250981.56,1460798.74,{"$f":"SUM(AT51:AU51)","v":2711780.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC PIPE (FINANCIAL GOALS PAYOUT)%",null,2.9899999999999999E-2,{"$f":"0.81%+1.5%","v":2.3100000000000002E-2},0,0,null,null,41,null,null,"AM4","AMIP II Incentive",233485.6,1797139.34,{"$f":"SUM(AT52:AU52)","v":2030624.9400000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC PIPE (OPERATIONAL GOALS PAYOUT)%",null,5.4899999999999997E-2,6.7000000000000004E-2,9.98E-2,7.4899999999999994E-2,null,null,42,null,null,"INC","Incentive Paid_Less Safety",3531739.37,1724033.36,5255772.7300000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL QGC PIPE (GOALS PAYOUT)%",null,{"$f":"SUM(AI52:AI53)","v":8.48E-2},{"$f":"SUM(AJ52:AJ53)","v":9.0100000000000013E-2},{"$f":"SUM(AK52:AK53)","v":9.98E-2},{"$f":"SUM(AL52:AL53)","v":7.4899999999999994E-2},null,null,43,null,null,"INS","Incentive Paid_Safety Only",1011078.25,361761.89,1372840.1400000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,null,"Grand Total","Incentive Paid_Safety Only",{"$f":"SUM(AT51:AT54)","v":6027284.7800000003},{"$f":"SUM(AU51:AU54)","v":5343733.33},{"$f":"SUM(AV51:AV54)","v":11371018.110000001}]

{"sheet":"Sporting Events","index":24,"n_rows":65,"n_cols":33,"rows_kept":65,"cut":false,"hidden":false,"merged":[[7,9,7,13],[8,9,8,13],[12,9,12,10],[46,15,46,16]]}
["Event Tickets",null,null,null,null,null,null,null,"Event Tickets"]
[{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,{"$f":"A2","v":"Questar Gas Company"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,null,null,null,{"$f":"A3","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,"QGC JAN TO DEC 2015"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit","Voucher","Account","Amount","ShortName","Period","Year","Vendor",null,"CORP JAN TO DEC 2015"]
[null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,"01","00449557","921000",18000,"ENERGYSOLU-002",1,2015,"0000015660","5140","07","00086063","921000",1725,"REALSALTLA-001",1,2015,"0000021173","0600"]
[null,"Sporting Events DEC 2015","Sporting Events DEC 2016","Sporting Events DEC 2017",null,null,{"$f":"+'Control Panel'!B35","v":"Sporting Events DEC 2017"},1,null,null,null,null,null,null,null,"01","00454152","921000",4000,"ENERGYSOLU-002",3,2015,"0000015660","5140","07","00451154","921000",25212,"UTAHJAZZ-001",2,2015,"0000002923","0600"]
[null,null,null,null,null,null,null,{"$f":"+H7+1","v":2},null,"Event Tickets",null,null,null,null,null,"01","00458441","921000",5000,"ENERGYSOLU-002",4,2015,"0000015660","5140","07","00451170","921000",36000,"UTAHJAZZ-001",2,2015,"0000002923","0600"]
[null,null,null,null,null,null,null,{"$f":"+H8+1","v":3},null,null,null,null,null,null,null,"01","00465074","921000",489.76,"ENERGYSOLU-002",7,2015,"0000015660","4261"]
[null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,"01","00465074","921000",489.75,"ENERGYSOLU-002",7,2015,"0000015660","5140",null,null,null,{"$f":"SUM(AB6:AB9)","v":62937}]
["Acc 921 Inflation Factor",null,{"$f":"+'PROJECTED EXPENSES'!AU714","v":4.0000000000000001E-3},{"$f":"+'PROJECTED EXPENSES'!AV714","v":1.2999999999999999E-2},null,null,null,5,null,null,"A",null,"B","C",null,"01","00465519","921000",2500,"ENERGYSOLU-002",7,2015,"0000015660","5140"]
["Total Expenses",{"$f":"N33","v":-31801.611659574464},{"$f":"B12*(1+C11)","v":-31928.818106212762},{"$f":"C12*(1+D11)","v":-32343.892741593525},null,null,{"$f":"HLOOKUP($G$7,events,H12,FALSE)","v":-32343.892741593525},6,null,null,null,null,null,"Adjustment",null,"01","00471890","921000",18000,"ENERGYSOLU-002",9,2015,"0000015660","5140"]
[null,null,null,null,null,null,null,7,null,"Company",null,null,"Amounts","Amount",null,"01","00472128","921000",7500,"ENERGYSOLU-002",9,2015,"0000015660","5140"]
["Utah Adjustment",{"$f":"'ROR-Model'!$M$2*B12*(1+B13)","v":-30733.487884891896},{"$f":"'ROR-Model'!$M$2*C12*(1+C13)","v":-30856.421836431466},{"$f":"'ROR-Model'!$M$2*D12*(1+D13)","v":-31257.555320305069},null,null,{"$f":"HLOOKUP($G$7,events,H14,FALSE)","v":-31257.555320305069},8,null,null,null,null,null,null,null,"01","00474211","909001",1805,"REALSALTLA-001",10,2015,"0000021173","4420"]
["Wyoming Adjustment",{"$f":"'ROR-Model'!$N$2*B12*(1+B13)","v":-1068.123774682568},{"$f":"'ROR-Model'!$N$2*C12*(1+C13)","v":-1072.3962697812981},{"$f":"'ROR-Model'!$N$2*D12*(1+D13)","v":-1086.3374212884548},null,null,{"$f":"HLOOKUP($G$7,events,H15,FALSE)","v":-1086.3374212884548},9,null,"Total Disallowed QC Sporting Events Expense",null,null,{"$f":"Q53","v":13023.829787234041},null,null,"01","00451158","909001",65000,"UTAHJAZZ-001",12,2015,"0000002923","4420"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Allocation","Allocated","Adjustment",null,null,"GRAND TOTAL",null,{"$f":"SUM(S6:S15)","v":122784.51}]
[null,null,null,null,null,null,null,null,null,"Company and Allocation Amounts",null,"Calculations","Amount","Amount"]
[]
[null,null,null,null,null,null,null,null,null,"Allocated to QGC"]
[null,null,null,null,null,null,null,null,null,"     Percent to QGC",null,{"$f":"+'ALLOCATIONS&PRETAX'!F8","v":0.46539999999999998}]
[null,null,null,null,null,null,null,null,null,"     Total to QGC",null,{"$f":"+M15*L21","v":6061.2903829787219},{"$f":"+L22","v":6061.2903829787219},{"$f":"+M22","v":6061.2903829787219}]
[]
[]
[null,null,null,null,null,null,null,null,"Total Disallowed QGC Sporting Events Expense",null,null,null,null,{"$f":"O54","v":25740.321276595743}]
[]
[null,null,null,null,null,null,null,null,"Total Expenses",null,null,null,null,{"$f":"N25+N22","v":31801.611659574464}]
[]
[null,null,null,null,null,null,null,null,"Total Adjustment",null,null,null,null,{"$f":"-N27*(1+N28)","v":-31801.611659574464}]
[]
[null,null,null,null,null,null,null,null,null,"Utah Adjustment",null,null,null,-30742.842059030267]
[null,null,null,null,null,null,null,null,null,"Wyoming Adjusment",null,null,null,-1058.7696005441974]
[null,null,null,null,null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(N31:N32)","v":-31801.611659574464}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Event Tickets"]
[null,null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,null,"Utah - Average Adjusted Results Of Operations"]
[null,null,null,null,null,null,null,null,null,{"$f":"+A4","v":"12 Months Ended : Dec-2017"}]
[]
[null,null,null,null,null,null,null,null,null,"SPORTING EVENT TICKETS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC Direct",null,"Allocated from Corp"]
[null,null,null,null,null,null,null,null,null,"Vendor","Questar Gas","Allocated from","Based on ","Employee","Mkting","Employee","Mkting"]
[null,null,null,null,null,null,null,null,null,null,"Direct","Corp","2015 Data","Recognition","PR","Recognition","PR"]
[null,null,null,null,null,null,null,null,null,"Energy Solutions Arena",{"$f":"SUM(S6:S13)","v":55979.509999999995},0,{"$f":"K62/M62","v":0.78723404255319152},{"$f":"M50*K50","v":44068.975957446804},{"$f":"K50-N50","v":11910.53404255319},{"$f":"M50*L50","v":0},{"$f":"L50-P50","v":0}]
[null,null,null,null,null,null,null,null,null,"Utah Jazz",{"$f":"SUM(S15)","v":65000},{"$f":"SUM(AB7:AB8)","v":61212},{"$f":"K62/M62","v":0.78723404255319152},{"$f":"M51*K51","v":51170.212765957447},{"$f":"K51-N51","v":13829.787234042553},{"$f":"M51*L51","v":48188.170212765959},{"$f":"L51-P51","v":13023.829787234041}]
[null,null,null,null,null,null,null,null,null,"Real Salt Lake",{"$f":"S14","v":1805},{"$f":"AB6","v":1725},{"$f":"K63/M63","v":1},{"$f":"M52*K52","v":1805},{"$f":"K52-N52","v":0},{"$f":"M52*L52","v":1725},{"$f":"L52-P52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P50:P52)","v":49913.170212765959},{"$f":"SUM(Q50:Q52)","v":13023.829787234041}]
[null,null,null,null,null,null,null,null,null,"     Total",{"$f":"SUM(K50:K52)","v":122784.51},{"$f":"SUM(L50:L52)","v":62937},null,{"$f":"SUM(N50:N52)","v":97044.188723404252},{"$f":"SUM(O50:O52)","v":25740.321276595743}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Tickets Used for Employee Recognition - % Calculation 2015"]
[]
[null,null,null,null,null,null,null,null,null,null,"Employee"]
[null,null,null,null,null,null,null,null,null,null,"Recognition","Pub. Relations","Total"]
[null,null,null,null,null,null,null,null,null,"Jazz Tickets",296,80,{"$f":"K62+L62","v":376}]
[null,null,null,null,null,null,null,null,null,"Real Salt Lake",68,0,{"$f":"SUM(K63:L63)","v":68}]
[null,null,null,null,null,null,null,null,null,"Total Tickets",{"$f":"SUM(K62:K63)","v":364},{"$f":"SUM(L62:L63)","v":80},{"$f":"SUM(M62:M63)","v":444}]
[null,null,null,null,null,null,null,null,null,"Total Percentage:",{"$f":"K64/$M$64","v":0.81981981981981977},{"$f":"L64/$M$64","v":0.18018018018018017},{"$f":"M64/$M$64","v":1}]

{"sheet":"Revenue","index":25,"n_rows":371,"n_cols":19,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
["Rate Model Input (W/O Service Initiation or New Premise Fees) -Prepared by the Forecasting Dept."]
["File: NCAL11_21.VF"]
["Rates: R120301x.R1"]
["Program: 10/19/10"]
["2012-04-05"]
["13:03:36"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOT"]
[null,null,null,null,null,"Booked Rev DEC 2015","AVG Projected Rev 2016","AVG Projected Rev 2016 with CET","YE Projected Rev 2016","YE Projected Rev 2016 with CET","AVG Projected Rev 2017","AVG Projected Rev 2017 with CET","YE Projected Rev 2017","YE Proj Rev 2017 with CET",{"$f":"+'Control Panel'!B29","v":"AVG Projected Rev 2017"},null,"REVENUE CHANGE",null,1]
["Rate Class",null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S8+1","v":2}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S9+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,{"$f":"+F363+F365","v":538221306.94080865},554978438.67999995,554978438.67999995,557597003.03999996,557597003.03999996,556651490.25999999,556651490.25999999,{"$f":"+M363+M365","v":561910114.84000003},561910114.84000003,{"$f":"HLOOKUP($O$8,RevenueScenarios,S11,FALSE)","v":556651490.25999999},null,{"$f":"+Q362+Q364","v":-14990887.630845129},null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$15","v":277850439},{"$f":"'AVG Projected Rev 2016'!$T$15","v":296423889.67611194},{"$f":"'AVG Proj Rev 2016 with CET'!$T$15","v":300464989.20611203},{"$f":"'YE Projected Rev 2016'!$T$15","v":306903762.91605622},{"$f":"'YE Proj Rev 2016 with CET '!$T$15","v":311015940.57605624},{"$f":"'AVG Projected Rev 2017'!$T$15","v":307471692.51393181},{"$f":"'AVG Proj Rev 2017 with CET'!$T$15","v":314097115.72393179},{"$f":"'YE Projected Rev 2017'!$T$15","v":310389867.85263926},{"$f":"'YE Proj Rev 2017 with CET'!$T$15","v":317112341.76263922},{"$f":"HLOOKUP($O$8,RevenueScenarios,S15,FALSE)","v":307471692.51393181},null,{"$f":"O15-F15","v":29621253.513931811},null,8]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$17","v":82823487},{"$f":"'AVG Projected Rev 2016'!$T$17","v":108716208.97000001},{"$f":"'AVG Proj Rev 2016 with CET'!$T$17","v":108716208.97000001},{"$f":"'YE Projected Rev 2016'!$T$17","v":109786952.07000001},{"$f":"'YE Proj Rev 2016 with CET '!$T$17","v":109786952.07000001},{"$f":"'AVG Projected Rev 2017'!$T$17","v":109589121.55999997},{"$f":"'AVG Proj Rev 2017 with CET'!$T$17","v":109589121.55999997},{"$f":"'YE Projected Rev 2017'!$T$17","v":110665458.19999999},{"$f":"'YE Proj Rev 2017 with CET'!$T$17","v":110665458.19999999},{"$f":"HLOOKUP($O$8,RevenueScenarios,S17,FALSE)","v":109589121.55999997},null,{"$f":"O17-F17","v":26765634.559999973},null,10]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$19","v":399573039},{"$f":"'AVG Projected Rev 2016'!$T$19","v":415800366.40999997},{"$f":"'AVG Proj Rev 2016 with CET'!$T$19","v":415800366.40999997},{"$f":"'YE Projected Rev 2016'!$T$19","v":419961582.88999999},{"$f":"'YE Proj Rev 2016 with CET '!$T$19","v":419961582.88999999},{"$f":"'AVG Projected Rev 2017'!$T$19","v":419138939.55000001},{"$f":"'AVG Proj Rev 2017 with CET'!$T$19","v":419138939.55000001},{"$f":"'YE Projected Rev 2017'!$T$19","v":423321227.49000007},{"$f":"'YE Proj Rev 2017 with CET'!$T$19","v":423321227.49000007},{"$f":"HLOOKUP($O$8,RevenueScenarios,S19,FALSE)","v":419138939.55000001},null,{"$f":"O19-F19","v":19565900.550000012},null,12]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$21","v":949196},{"$f":"'AVG Projected Rev 2016'!$T$21","v":971547},{"$f":"'AVG Proj Rev 2016 with CET'!$T$21","v":971547},{"$f":"'YE Projected Rev 2016'!$T$21","v":981751},{"$f":"'YE Proj Rev 2016 with CET '!$T$21","v":981751},{"$f":"'AVG Projected Rev 2017'!$T$21","v":991860.58333333337},{"$f":"'AVG Proj Rev 2017 with CET'!$T$21","v":991860.58333333337},{"$f":"'YE Projected Rev 2017'!$T$21","v":1002237},{"$f":"'YE Proj Rev 2017 with CET'!$T$21","v":1002237},{"$f":"HLOOKUP($O$8,RevenueScenarios,S20,FALSE)","v":991860.58333333337},null,{"$f":"O20-F20","v":42664.583333333372},null,13]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$22","v":86742178},{"$f":"'AVG Projected Rev 2016'!$T$22","v":101308720},{"$f":"'AVG Proj Rev 2016 with CET'!$T$22","v":101308720},{"$f":"'YE Projected Rev 2016'!$T$22","v":102322590},{"$f":"'YE Proj Rev 2016 with CET '!$T$22","v":102322590},{"$f":"'AVG Projected Rev 2017'!$T$22","v":102122155},{"$f":"'AVG Proj Rev 2017 with CET'!$T$22","v":102122155},{"$f":"'YE Projected Rev 2017'!$T$22","v":103141159},{"$f":"'YE Proj Rev 2017 with CET'!$T$22","v":103141159},{"$f":"HLOOKUP($O$8,RevenueScenarios,S22,FALSE)","v":102122155},null,{"$f":"O22-F22","v":15379977},null,15]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$24","v":0},{"$f":"'AVG Projected Rev 2016'!$T$24","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$24","v":0},{"$f":"'YE Projected Rev 2016'!$T$24","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$24","v":0},{"$f":"'AVG Projected Rev 2017'!$T$24","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$24","v":0},{"$f":"'YE Projected Rev 2017'!$T$24","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$24","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S24,FALSE)","v":0},null,{"$f":"O24-F24","v":0},null,17]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$26","v":0},{"$f":"'AVG Projected Rev 2016'!$T$26","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$26","v":0},{"$f":"'YE Projected Rev 2016'!$T$26","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$26","v":0},{"$f":"'AVG Projected Rev 2017'!$T$26","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$26","v":0},{"$f":"'YE Projected Rev 2017'!$T$26","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$26","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S26,FALSE)","v":0},null,{"$f":"O26-F26","v":0},null,19]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$28","v":0},{"$f":"'AVG Projected Rev 2016'!$T$28","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$28","v":0},{"$f":"'YE Projected Rev 2016'!$T$28","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$28","v":0},{"$f":"'AVG Projected Rev 2017'!$T$28","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$28","v":0},{"$f":"'YE Projected Rev 2017'!$T$28","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$28","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S28,FALSE)","v":0},null,{"$f":"O28-F28","v":0},null,21]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$29","v":0},{"$f":"'AVG Projected Rev 2016'!$T$29","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$29","v":0},{"$f":"'YE Projected Rev 2016'!$T$29","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$29","v":0},{"$f":"'AVG Projected Rev 2017'!$T$29","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$29","v":0},{"$f":"'YE Projected Rev 2017'!$T$29","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$29","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S29,FALSE)","v":0},null,{"$f":"O29-F29","v":0},null,22]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$31","v":0},{"$f":"'AVG Projected Rev 2016'!$T$31","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$31","v":0},{"$f":"'YE Projected Rev 2016'!$T$31","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$31","v":0},{"$f":"'AVG Projected Rev 2017'!$T$31","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$31","v":0},{"$f":"'YE Projected Rev 2017'!$T$31","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$31","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S31,FALSE)","v":0},null,{"$f":"O31-F31","v":0},null,24]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$33","v":0},{"$f":"'AVG Projected Rev 2016'!$T$33","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$33","v":0},{"$f":"'YE Projected Rev 2016'!$T$33","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$33","v":0},{"$f":"'AVG Projected Rev 2017'!$T$33","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$33","v":0},{"$f":"'YE Projected Rev 2017'!$T$33","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$33","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S33,FALSE)","v":0},null,{"$f":"O33-F33","v":0},null,26]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$35","v":0},{"$f":"'AVG Projected Rev 2016'!$T$35","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$35","v":0},{"$f":"'YE Projected Rev 2016'!$T$35","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$35","v":0},{"$f":"'AVG Projected Rev 2017'!$T$35","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$35","v":0},{"$f":"'YE Projected Rev 2017'!$T$35","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$35","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S35,FALSE)","v":0},null,{"$f":"O35-F35","v":0},null,28]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$37","v":0},{"$f":"'AVG Projected Rev 2016'!$T$37","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$37","v":0},{"$f":"'YE Projected Rev 2016'!$T$37","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$37","v":0},{"$f":"'AVG Projected Rev 2017'!$T$37","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$37","v":0},{"$f":"'YE Projected Rev 2017'!$T$37","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$37","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S37,FALSE)","v":0},null,{"$f":"O37-F37","v":0},null,30]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$38","v":0},{"$f":"'AVG Projected Rev 2016'!$T$38","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$38","v":0},{"$f":"'YE Projected Rev 2016'!$T$38","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$38","v":0},{"$f":"'AVG Projected Rev 2017'!$T$38","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$38","v":0},{"$f":"'YE Projected Rev 2017'!$T$38","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$38","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S38,FALSE)","v":0},null,{"$f":"O38-F38","v":0},null,31]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$40","v":0},{"$f":"'AVG Projected Rev 2016'!$T$40","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$40","v":0},{"$f":"'YE Projected Rev 2016'!$T$40","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$40","v":0},{"$f":"'AVG Projected Rev 2017'!$T$40","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$40","v":0},{"$f":"'YE Projected Rev 2017'!$T$40","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$40","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S40,FALSE)","v":0},null,{"$f":"O40-F40","v":0},null,33]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$42","v":3984333},{"$f":"'AVG Projected Rev 2016'!$T$42","v":3908840.9640550921},{"$f":"'AVG Proj Rev 2016 with CET'!$T$42","v":3908840.9640550921},{"$f":"'YE Projected Rev 2016'!$T$42","v":3764351.059469582},{"$f":"'YE Proj Rev 2016 with CET '!$T$42","v":3764351.059469582},{"$f":"'AVG Projected Rev 2017'!$T$42","v":3760170.0566884405},{"$f":"'AVG Proj Rev 2017 with CET'!$T$42","v":3760170.0566884405},{"$f":"'YE Projected Rev 2017'!$T$42","v":3757987.6026935386},{"$f":"'YE Proj Rev 2017 with CET'!$T$42","v":3757987.6026935386},{"$f":"HLOOKUP($O$8,RevenueScenarios,S42,FALSE)","v":3760170.0566884405},null,{"$f":"O42-F42","v":-224162.9433115595},null,35]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$44","v":4014755},{"$f":"'AVG Projected Rev 2016'!$T$44","v":4490632.3199999994},{"$f":"'AVG Proj Rev 2016 with CET'!$T$44","v":4490632.3199999994},{"$f":"'YE Projected Rev 2016'!$T$44","v":4165288.08},{"$f":"'YE Proj Rev 2016 with CET '!$T$44","v":4165288.08},{"$f":"'AVG Projected Rev 2017'!$T$44","v":4157267.7300000004},{"$f":"'AVG Proj Rev 2017 with CET'!$T$44","v":4157267.7300000004},{"$f":"'YE Projected Rev 2017'!$T$44","v":4157267.7300000004},{"$f":"'YE Proj Rev 2017 with CET'!$T$44","v":4157267.7300000004},{"$f":"HLOOKUP($O$8,RevenueScenarios,S44,FALSE)","v":4157267.7300000004},null,{"$f":"O44-F44","v":142512.73000000045},null,37]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$46","v":22538259},{"$f":"'AVG Projected Rev 2016'!$T$46","v":20095748.949999999},{"$f":"'AVG Proj Rev 2016 with CET'!$T$46","v":20095748.949999999},{"$f":"'YE Projected Rev 2016'!$T$46","v":18697626.66},{"$f":"'YE Proj Rev 2016 with CET '!$T$46","v":18697626.66},{"$f":"'AVG Projected Rev 2017'!$T$46","v":18666204.199999999},{"$f":"'AVG Proj Rev 2017 with CET'!$T$46","v":18666204.199999999},{"$f":"'YE Projected Rev 2017'!$T$46","v":18666204.199999999},{"$f":"'YE Proj Rev 2017 with CET'!$T$46","v":18666204.199999999},{"$f":"HLOOKUP($O$8,RevenueScenarios,S46,FALSE)","v":18666204.199999999},null,{"$f":"O46-F46","v":-3872054.8000000007},null,39]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$47","v":30537347},{"$f":"'AVG Projected Rev 2016'!$T$47","v":28495222.234055091},{"$f":"'AVG Proj Rev 2016 with CET'!$T$47","v":28495222.234055091},{"$f":"'YE Projected Rev 2016'!$T$47","v":26627265.799469583},{"$f":"'YE Proj Rev 2016 with CET '!$T$47","v":26627265.799469583},{"$f":"'AVG Projected Rev 2017'!$T$47","v":26583641.986688439},{"$f":"'AVG Proj Rev 2017 with CET'!$T$47","v":26583641.986688439},{"$f":"'YE Projected Rev 2017'!$T$47","v":26581459.532693539},{"$f":"'YE Proj Rev 2017 with CET'!$T$47","v":26581459.532693539},{"$f":"HLOOKUP($O$8,RevenueScenarios,S47,FALSE)","v":26583641.986688439},null,{"$f":"O47-F47","v":-3953705.0133115612},null,40]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$49","v":4932842},{"$f":"'AVG Projected Rev 2016'!$T$49","v":4896279},{"$f":"'AVG Proj Rev 2016 with CET'!$T$49","v":4896279},{"$f":"'YE Projected Rev 2016'!$T$49","v":4555630},{"$f":"'YE Proj Rev 2016 with CET '!$T$49","v":4555630},{"$f":"'AVG Projected Rev 2017'!$T$49","v":4547974},{"$f":"'AVG Proj Rev 2017 with CET'!$T$49","v":4547974},{"$f":"'YE Projected Rev 2017'!$T$49","v":4547974},{"$f":"'YE Proj Rev 2017 with CET'!$T$49","v":4547974},{"$f":"HLOOKUP($O$8,RevenueScenarios,S49,FALSE)","v":4547974},null,{"$f":"O49-F49","v":-384868},null,42]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$51","v":0},{"$f":"'AVG Projected Rev 2016'!$T$51","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$51","v":0},{"$f":"'YE Projected Rev 2016'!$T$51","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$51","v":0},{"$f":"'AVG Projected Rev 2017'!$T$51","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$51","v":0},{"$f":"'YE Projected Rev 2017'!$T$51","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$51","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S51,FALSE)","v":0},null,{"$f":"O51-F51","v":0},null,44]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$52","v":0},{"$f":"'AVG Projected Rev 2016'!$T$52","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$52","v":0},{"$f":"'YE Projected Rev 2016'!$T$52","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$52","v":0},{"$f":"'AVG Projected Rev 2017'!$T$52","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$52","v":0},{"$f":"'YE Projected Rev 2017'!$T$52","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$52","v":0},null,null,null,null,45]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$53","v":0},{"$f":"'AVG Projected Rev 2016'!$T$53","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$53","v":0},{"$f":"'YE Projected Rev 2016'!$T$53","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$53","v":0},{"$f":"'AVG Projected Rev 2017'!$T$53","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$53","v":0},{"$f":"'YE Projected Rev 2017'!$T$53","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$53","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S53,FALSE)","v":0},null,{"$f":"O53-F53","v":0},null,46]
["FIRM",null,"Commodity Tariff Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$54","v":0},{"$f":"'AVG Projected Rev 2016'!$T$54","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$54","v":0},{"$f":"'YE Projected Rev 2016'!$T$54","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$54","v":0},{"$f":"'AVG Projected Rev 2017'!$T$54","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$54","v":0},{"$f":"'YE Projected Rev 2017'!$T$54","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$54","v":0},null,null,null,null,47]
["FIRM",null,"Commodity Demand Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$55","v":0},{"$f":"'AVG Projected Rev 2016'!$T$55","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$55","v":0},{"$f":"'YE Projected Rev 2016'!$T$55","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$55","v":0},{"$f":"'AVG Projected Rev 2017'!$T$55","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$55","v":0},{"$f":"'YE Projected Rev 2017'!$T$55","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$55","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S55,FALSE)","v":0},null,{"$f":"O55-F55","v":0},null,48]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$56","v":0},{"$f":"'AVG Projected Rev 2016'!$T$56","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$56","v":0},{"$f":"'YE Projected Rev 2016'!$T$56","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$56","v":0},{"$f":"'AVG Projected Rev 2017'!$T$56","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$56","v":0},{"$f":"'YE Projected Rev 2017'!$T$56","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$56","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S56,FALSE)","v":0},null,{"$f":"O56-F56","v":0},null,49]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
["FIRM",null,"Total Sales Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$58","v":0},{"$f":"'AVG Projected Rev 2016'!$T$58","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$58","v":0},{"$f":"'YE Projected Rev 2016'!$T$58","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$58","v":0},{"$f":"'AVG Projected Rev 2017'!$T$58","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$58","v":0},{"$f":"'YE Projected Rev 2017'!$T$58","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$58","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S58,FALSE)","v":0},null,{"$f":"O58-F58","v":0},null,51]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$60","v":4860752.3032358978},{"$f":"'AVG Projected Rev 2016'!$T$60","v":4837174.2081809537},{"$f":"'AVG Proj Rev 2016 with CET'!$T$60","v":4837174.2081809537},{"$f":"'YE Projected Rev 2016'!$T$60","v":4921356.662968196},{"$f":"'YE Proj Rev 2016 with CET '!$T$60","v":4921356.662968196},{"$f":"'AVG Projected Rev 2017'!$T$60","v":3029291.2739240346},{"$f":"'AVG Proj Rev 2017 with CET'!$T$60","v":3029291.2739240346},{"$f":"'YE Projected Rev 2017'!$T$60","v":3027331.2818777109},{"$f":"'YE Proj Rev 2017 with CET'!$T$60","v":3027331.2818777109},{"$f":"HLOOKUP($O$8,RevenueScenarios,S60,FALSE)","v":3029291.2739240346},null,{"$f":"O60-F60","v":-1831461.0293118632},null,53]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$62","v":429688.8854571},{"$f":"'AVG Projected Rev 2016'!$T$62","v":470878.46},{"$f":"'AVG Proj Rev 2016 with CET'!$T$62","v":470878.46},{"$f":"'YE Projected Rev 2016'!$T$62","v":470878.46},{"$f":"'YE Proj Rev 2016 with CET '!$T$62","v":470878.46},{"$f":"'AVG Projected Rev 2017'!$T$62","v":470878.46},{"$f":"'AVG Proj Rev 2017 with CET'!$T$62","v":470878.46},{"$f":"'YE Projected Rev 2017'!$T$62","v":470878.46},{"$f":"'YE Proj Rev 2017 with CET'!$T$62","v":470878.46},{"$f":"HLOOKUP($O$8,RevenueScenarios,S62,FALSE)","v":470878.46},null,{"$f":"O62-F62","v":41189.574542900024},null,55]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$64","v":2356401.7913070009},{"$f":"'AVG Projected Rev 2016'!$T$64","v":2127922.5100000002},{"$f":"'AVG Proj Rev 2016 with CET'!$T$64","v":2127922.5100000002},{"$f":"'YE Projected Rev 2016'!$T$64","v":2127922.5100000002},{"$f":"'YE Proj Rev 2016 with CET '!$T$64","v":2127922.5100000002},{"$f":"'AVG Projected Rev 2017'!$T$64","v":2127922.5100000002},{"$f":"'AVG Proj Rev 2017 with CET'!$T$64","v":2127922.5100000002},{"$f":"'YE Projected Rev 2017'!$T$64","v":2127922.5100000002},{"$f":"'YE Proj Rev 2017 with CET'!$T$64","v":2127922.5100000002},{"$f":"HLOOKUP($O$8,RevenueScenarios,S64,FALSE)","v":2127922.5100000002},null,{"$f":"O64-F64","v":-228479.28130700067},null,57]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$65","v":7646842.9799999986},{"$f":"'AVG Projected Rev 2016'!$T$65","v":7435975.1781809544},{"$f":"'AVG Proj Rev 2016 with CET'!$T$65","v":7435975.1781809544},{"$f":"'YE Projected Rev 2016'!$T$65","v":7520157.6329681948},{"$f":"'YE Proj Rev 2016 with CET '!$T$65","v":7520157.6329681948},{"$f":"'AVG Projected Rev 2017'!$T$65","v":5628092.2439240348},{"$f":"'AVG Proj Rev 2017 with CET'!$T$65","v":5628092.2439240348},{"$f":"'YE Projected Rev 2017'!$T$65","v":5626132.2518777102},{"$f":"'YE Proj Rev 2017 with CET'!$T$65","v":5626132.2518777102},{"$f":"HLOOKUP($O$8,RevenueScenarios,S65,FALSE)","v":5628092.2439240348},null,{"$f":"O65-F65","v":-2018750.7360759638},null,58]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$67","v":518464.23000000004},{"$f":"'AVG Projected Rev 2016'!$T$67","v":518463},{"$f":"'AVG Proj Rev 2016 with CET'!$T$67","v":518463},{"$f":"'YE Projected Rev 2016'!$T$67","v":518463},{"$f":"'YE Proj Rev 2016 with CET '!$T$67","v":518463},{"$f":"'AVG Projected Rev 2017'!$T$67","v":518463},{"$f":"'AVG Proj Rev 2017 with CET'!$T$67","v":518463},{"$f":"'YE Projected Rev 2017'!$T$67","v":518463},{"$f":"'YE Proj Rev 2017 with CET'!$T$67","v":518463},{"$f":"HLOOKUP($O$8,RevenueScenarios,S67,FALSE)","v":518463},null,{"$f":"O67-F67","v":-1.2300000000395812},null,60]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$69","v":0},{"$f":"'AVG Projected Rev 2016'!$T$69","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$69","v":0},{"$f":"'YE Projected Rev 2016'!$T$69","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$69","v":0},{"$f":"'AVG Projected Rev 2017'!$T$69","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$69","v":0},{"$f":"'YE Projected Rev 2017'!$T$69","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$69","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S69,FALSE)","v":0},null,{"$f":"O69-F69","v":0},null,62]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$71","v":0},{"$f":"'AVG Projected Rev 2016'!$T$71","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$71","v":0},{"$f":"'YE Projected Rev 2016'!$T$71","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$71","v":0},{"$f":"'AVG Projected Rev 2017'!$T$71","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$71","v":0},{"$f":"'YE Projected Rev 2017'!$T$71","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$71","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S71,FALSE)","v":0},null,{"$f":"O71-F71","v":0},null,64]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$73","v":0},{"$f":"'AVG Projected Rev 2016'!$T$73","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$73","v":0},{"$f":"'YE Projected Rev 2016'!$T$73","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$73","v":0},{"$f":"'AVG Projected Rev 2017'!$T$73","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$73","v":0},{"$f":"'YE Projected Rev 2017'!$T$73","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$73","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S73,FALSE)","v":0},null,{"$f":"O73-F73","v":0},null,66]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$74","v":0},{"$f":"'AVG Projected Rev 2016'!$T$74","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$74","v":0},{"$f":"'YE Projected Rev 2016'!$T$74","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$74","v":0},{"$f":"'AVG Projected Rev 2017'!$T$74","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$74","v":0},{"$f":"'YE Projected Rev 2017'!$T$74","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$74","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S74,FALSE)","v":0},null,{"$f":"O74-F74","v":0},null,{"$f":"+S73+1","v":67}]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$76","v":0},{"$f":"'AVG Projected Rev 2016'!$T$76","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$76","v":0},{"$f":"'YE Projected Rev 2016'!$T$76","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$76","v":0},{"$f":"'AVG Projected Rev 2017'!$T$76","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$76","v":0},{"$f":"'YE Projected Rev 2017'!$T$76","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$76","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S76,FALSE)","v":0},null,{"$f":"O76-F76","v":0},null,69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$78","v":0},{"$f":"'AVG Projected Rev 2016'!$T$78","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$78","v":0},{"$f":"'YE Projected Rev 2016'!$T$78","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$78","v":0},{"$f":"'AVG Projected Rev 2017'!$T$78","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$78","v":0},{"$f":"'YE Projected Rev 2017'!$T$78","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$78","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S78,FALSE)","v":0},null,{"$f":"O78-F78","v":0},null,71]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$80","v":0},{"$f":"'AVG Projected Rev 2016'!$T$80","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$80","v":0},{"$f":"'YE Projected Rev 2016'!$T$80","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$80","v":0},{"$f":"'AVG Projected Rev 2017'!$T$80","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$80","v":0},{"$f":"'YE Projected Rev 2017'!$T$80","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$80","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S80,FALSE)","v":0},null,{"$f":"O80-F80","v":0},null,73]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$82","v":0},{"$f":"'AVG Projected Rev 2016'!$T$82","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$82","v":0},{"$f":"'YE Projected Rev 2016'!$T$82","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$82","v":0},{"$f":"'AVG Projected Rev 2017'!$T$82","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$82","v":0},{"$f":"'YE Projected Rev 2017'!$T$82","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$82","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S82,FALSE)","v":0},null,{"$f":"O82-F82","v":0},null,75]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$83","v":0},{"$f":"'AVG Projected Rev 2016'!$T$83","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$83","v":0},{"$f":"'YE Projected Rev 2016'!$T$83","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$83","v":0},{"$f":"'AVG Projected Rev 2017'!$T$83","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$83","v":0},{"$f":"'YE Projected Rev 2017'!$T$83","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$83","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S83,FALSE)","v":0},null,{"$f":"O83-F83","v":0},null,76]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$85","v":0},{"$f":"'AVG Projected Rev 2016'!$T$85","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$85","v":0},{"$f":"'YE Projected Rev 2016'!$T$85","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$85","v":0},{"$f":"'AVG Projected Rev 2017'!$T$85","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$85","v":0},{"$f":"'YE Projected Rev 2017'!$T$85","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$85","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S85,FALSE)","v":0},null,{"$f":"O85-F85","v":0},null,78]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$87","v":0},{"$f":"'AVG Projected Rev 2016'!$T$87","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$87","v":0},{"$f":"'YE Projected Rev 2016'!$T$87","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$87","v":0},{"$f":"'AVG Projected Rev 2017'!$T$87","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$87","v":0},{"$f":"'YE Projected Rev 2017'!$T$87","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$87","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S87,FALSE)","v":0},null,{"$f":"O87-F87","v":0},null,80]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$89","v":0},{"$f":"'AVG Projected Rev 2016'!$T$89","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$89","v":0},{"$f":"'YE Projected Rev 2016'!$T$89","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$89","v":0},{"$f":"'AVG Projected Rev 2017'!$T$89","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$89","v":0},{"$f":"'YE Projected Rev 2017'!$T$89","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$89","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S89,FALSE)","v":0},null,{"$f":"O89-F89","v":0},null,82]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$91","v":0},{"$f":"'AVG Projected Rev 2016'!$T$91","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$91","v":0},{"$f":"'YE Projected Rev 2016'!$T$91","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$91","v":0},{"$f":"'AVG Projected Rev 2017'!$T$91","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$91","v":0},{"$f":"'YE Projected Rev 2017'!$T$91","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$91","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S91,FALSE)","v":0},null,{"$f":"O91-F91","v":0},null,84]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$92","v":0},{"$f":"'AVG Projected Rev 2016'!$T$92","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$92","v":0},{"$f":"'YE Projected Rev 2016'!$T$92","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$92","v":0},{"$f":"'AVG Projected Rev 2017'!$T$92","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$92","v":0},{"$f":"'YE Projected Rev 2017'!$T$92","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$92","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S92,FALSE)","v":0},null,{"$f":"O92-F92","v":0},null,85]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$94","v":0},{"$f":"'AVG Projected Rev 2016'!$T$94","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$94","v":0},{"$f":"'YE Projected Rev 2016'!$T$94","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$94","v":0},{"$f":"'AVG Projected Rev 2017'!$T$94","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$94","v":0},{"$f":"'YE Projected Rev 2017'!$T$94","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$94","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S94,FALSE)","v":0},null,{"$f":"O94-F94","v":0},null,87]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$96","v":671557},{"$f":"'AVG Projected Rev 2016'!$T$96","v":385508.57122806099},{"$f":"'AVG Proj Rev 2016 with CET'!$T$96","v":385508.57122806099},{"$f":"'YE Projected Rev 2016'!$T$96","v":321060.08037143818},{"$f":"'YE Proj Rev 2016 with CET '!$T$96","v":321060.08037143818},{"$f":"'AVG Projected Rev 2017'!$T$96","v":329301.54204376793},{"$f":"'AVG Proj Rev 2017 with CET'!$T$96","v":329301.54204376793},{"$f":"'YE Projected Rev 2017'!$T$96","v":328970.79862563591},{"$f":"'YE Proj Rev 2017 with CET'!$T$96","v":328970.79862563591},{"$f":"HLOOKUP($O$8,RevenueScenarios,S96,FALSE)","v":329301.54204376793},null,{"$f":"O96-F96","v":-342255.45795623207},null,89]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$98","v":282956},{"$f":"'AVG Projected Rev 2016'!$T$98","v":137072.14000000001},{"$f":"'AVG Proj Rev 2016 with CET'!$T$98","v":137072.14000000001},{"$f":"'YE Projected Rev 2016'!$T$98","v":99822.02},{"$f":"'YE Proj Rev 2016 with CET '!$T$98","v":99822.02},{"$f":"'AVG Projected Rev 2017'!$T$98","v":104610.43999999999},{"$f":"'AVG Proj Rev 2017 with CET'!$T$98","v":104610.43999999999},{"$f":"'YE Projected Rev 2017'!$T$98","v":104610.43999999999},{"$f":"'YE Proj Rev 2017 with CET'!$T$98","v":104610.43999999999},{"$f":"HLOOKUP($O$8,RevenueScenarios,S98,FALSE)","v":104610.43999999999},null,{"$f":"O98-F98","v":-178345.56},null,91]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$100","v":7357734},{"$f":"'AVG Projected Rev 2016'!$T$100","v":3137668.1599999997},{"$f":"'AVG Proj Rev 2016 with CET'!$T$100","v":3137668.1599999997},{"$f":"'YE Projected Rev 2016'!$T$100","v":2284989.59},{"$f":"'YE Proj Rev 2016 with CET '!$T$100","v":2284989.59},{"$f":"'AVG Projected Rev 2017'!$T$100","v":2394598.75},{"$f":"'AVG Proj Rev 2017 with CET'!$T$100","v":2394598.75},{"$f":"'YE Projected Rev 2017'!$T$100","v":2394598.75},{"$f":"'YE Proj Rev 2017 with CET'!$T$100","v":2394598.75},{"$f":"HLOOKUP($O$8,RevenueScenarios,S100,FALSE)","v":2394598.75},null,{"$f":"O100-F100","v":-4963135.25},null,93]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$101","v":8312247},{"$f":"'AVG Projected Rev 2016'!$T$101","v":3660248.8712280607},{"$f":"'AVG Proj Rev 2016 with CET'!$T$101","v":3660248.8712280607},{"$f":"'YE Projected Rev 2016'!$T$101","v":2705871.6903714379},{"$f":"'YE Proj Rev 2016 with CET '!$T$101","v":2705871.6903714379},{"$f":"'AVG Projected Rev 2017'!$T$101","v":2828510.7320437673},{"$f":"'AVG Proj Rev 2017 with CET'!$T$101","v":2828510.7320437673},{"$f":"'YE Projected Rev 2017'!$T$101","v":2828179.9886256359},{"$f":"'YE Proj Rev 2017 with CET'!$T$101","v":2828179.9886256359},{"$f":"HLOOKUP($O$8,RevenueScenarios,S101,FALSE)","v":2828510.7320437673},null,{"$f":"O101-F101","v":-5483736.2679562327},null,94]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$103","v":1576685},{"$f":"'AVG Projected Rev 2016'!$T$103","v":764485},{"$f":"'AVG Proj Rev 2016 with CET'!$T$103","v":764485},{"$f":"'YE Projected Rev 2016'!$T$103","v":556732},{"$f":"'YE Proj Rev 2016 with CET '!$T$103","v":556732},{"$f":"'AVG Projected Rev 2017'!$T$103","v":583438},{"$f":"'AVG Proj Rev 2017 with CET'!$T$103","v":583438},{"$f":"'YE Projected Rev 2017'!$T$103","v":583438},{"$f":"'YE Proj Rev 2017 with CET'!$T$103","v":583438},{"$f":"HLOOKUP($O$8,RevenueScenarios,S103,FALSE)","v":583438},null,{"$f":"O103-F103","v":-993247},null,96]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$105","v":0},{"$f":"'AVG Projected Rev 2016'!$T$105","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$105","v":0},{"$f":"'YE Projected Rev 2016'!$T$105","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$105","v":0},{"$f":"'AVG Projected Rev 2017'!$T$105","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$105","v":0},{"$f":"'YE Projected Rev 2017'!$T$105","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$105","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S105,FALSE)","v":0},null,{"$f":"O105-F105","v":0},null,98]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$107","v":0},{"$f":"'AVG Projected Rev 2016'!$T$107","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$107","v":0},{"$f":"'YE Projected Rev 2016'!$T$107","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$107","v":0},{"$f":"'AVG Projected Rev 2017'!$T$107","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$107","v":0},{"$f":"'YE Projected Rev 2017'!$T$107","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$107","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S107,FALSE)","v":0},null,{"$f":"O107-F107","v":0},null,100]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,101]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$109","v":0},{"$f":"'AVG Projected Rev 2016'!$T$109","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$109","v":0},{"$f":"'YE Projected Rev 2016'!$T$109","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$109","v":0},{"$f":"'AVG Projected Rev 2017'!$T$109","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$109","v":0},{"$f":"'YE Projected Rev 2017'!$T$109","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$109","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S109,FALSE)","v":0},null,{"$f":"O109-F109","v":0},null,102]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$110","v":0},{"$f":"'AVG Projected Rev 2016'!$T$110","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$110","v":0},{"$f":"'YE Projected Rev 2016'!$T$110","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$110","v":0},{"$f":"'AVG Projected Rev 2017'!$T$110","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$110","v":0},{"$f":"'YE Projected Rev 2017'!$T$110","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$110","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S110,FALSE)","v":0},null,{"$f":"O110-F110","v":0},null,103]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,104]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$112","v":0},{"$f":"'AVG Projected Rev 2016'!$T$112","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$112","v":0},{"$f":"'YE Projected Rev 2016'!$T$112","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$112","v":0},{"$f":"'AVG Projected Rev 2017'!$T$112","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$112","v":0},{"$f":"'YE Projected Rev 2017'!$T$112","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$112","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S112,FALSE)","v":0},null,{"$f":"O112-F112","v":0},null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106]
[null,"P1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$114","v":0},{"$f":"'AVG Projected Rev 2016'!$T$114","v":3361128},{"$f":"'AVG Proj Rev 2016 with CET'!$T$114","v":3361128},{"$f":"'YE Projected Rev 2016'!$T$114","v":3361128},{"$f":"'YE Proj Rev 2016 with CET '!$T$114","v":3361128},{"$f":"'AVG Projected Rev 2017'!$T$114","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$114","v":0},{"$f":"'YE Projected Rev 2017'!$T$114","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$114","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S114,FALSE)","v":0},null,{"$f":"O114-F114","v":0},null,107]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,108]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$116","v":0},{"$f":"'AVG Projected Rev 2016'!$T$116","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$116","v":0},{"$f":"'YE Projected Rev 2016'!$T$116","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$116","v":0},{"$f":"'AVG Projected Rev 2017'!$T$116","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$116","v":0},{"$f":"'YE Projected Rev 2017'!$T$116","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$116","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S116,FALSE)","v":0},null,{"$f":"O116-F116","v":0},null,109]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,110]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$118","v":0},{"$f":"'AVG Projected Rev 2016'!$T$118","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$118","v":0},{"$f":"'YE Projected Rev 2016'!$T$118","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$118","v":0},{"$f":"'AVG Projected Rev 2017'!$T$118","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$118","v":0},{"$f":"'YE Projected Rev 2017'!$T$118","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$118","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S118,FALSE)","v":0},null,{"$f":"O118-F118","v":0},null,111]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$119","v":0},{"$f":"'AVG Projected Rev 2016'!$T$119","v":3361128},{"$f":"'AVG Proj Rev 2016 with CET'!$T$119","v":3361128},{"$f":"'YE Projected Rev 2016'!$T$119","v":3361128},{"$f":"'YE Proj Rev 2016 with CET '!$T$119","v":3361128},{"$f":"'AVG Projected Rev 2017'!$T$119","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$119","v":0},{"$f":"'YE Projected Rev 2017'!$T$119","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$119","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S119,FALSE)","v":0},null,{"$f":"O119-F119","v":0},null,112]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$121","v":0},{"$f":"'AVG Projected Rev 2016'!$T$121","v":32698029},{"$f":"'AVG Proj Rev 2016 with CET'!$T$121","v":32698029},{"$f":"'YE Projected Rev 2016'!$T$121","v":32698029},{"$f":"'YE Proj Rev 2016 with CET '!$T$121","v":32698029},{"$f":"'AVG Projected Rev 2017'!$T$121","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$121","v":0},{"$f":"'YE Projected Rev 2017'!$T$121","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$121","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S121,FALSE)","v":0},null,{"$f":"O121-F121","v":0},null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$123","v":6203341},{"$f":"'AVG Projected Rev 2016'!$T$123","v":2145960.4840629185},{"$f":"'AVG Proj Rev 2016 with CET'!$T$123","v":2145960.4840629185},{"$f":"'YE Projected Rev 2016'!$T$123","v":2248893.9220845681},{"$f":"'YE Proj Rev 2016 with CET '!$T$123","v":2248893.9220845681},{"$f":"'AVG Projected Rev 2017'!$T$123","v":2251638.0966950073},{"$f":"'AVG Proj Rev 2017 with CET'!$T$123","v":2251638.0966950073},{"$f":"'YE Projected Rev 2017'!$T$123","v":2249238.8698662124},{"$f":"'YE Proj Rev 2017 with CET'!$T$123","v":2249238.8698662124},{"$f":"HLOOKUP($O$8,RevenueScenarios,S123,FALSE)","v":2251638.0966950073},null,{"$f":"O123-F123","v":-3951702.9033049927},null,116]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$125","v":0},{"$f":"'AVG Projected Rev 2016'!$T$125","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$125","v":0},{"$f":"'YE Projected Rev 2016'!$T$125","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$125","v":0},{"$f":"'AVG Projected Rev 2017'!$T$125","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$125","v":0},{"$f":"'YE Projected Rev 2017'!$T$125","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$125","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S125,FALSE)","v":0},null,{"$f":"O125-F125","v":0},null,118]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,119]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$127","v":0},{"$f":"'AVG Projected Rev 2016'!$T$127","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$127","v":0},{"$f":"'YE Projected Rev 2016'!$T$127","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$127","v":0},{"$f":"'AVG Projected Rev 2017'!$T$127","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$127","v":0},{"$f":"'YE Projected Rev 2017'!$T$127","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$127","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S127,FALSE)","v":0},null,{"$f":"O127-F127","v":0},null,120]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$128","v":6203341},{"$f":"'AVG Projected Rev 2016'!$T$128","v":2145960.4840629185},{"$f":"'AVG Proj Rev 2016 with CET'!$T$128","v":2145960.4840629185},{"$f":"'YE Projected Rev 2016'!$T$128","v":2248893.9220845681},{"$f":"'YE Proj Rev 2016 with CET '!$T$128","v":2248893.9220845681},{"$f":"'AVG Projected Rev 2017'!$T$128","v":2251638.0966950073},{"$f":"'AVG Proj Rev 2017 with CET'!$T$128","v":2251638.0966950073},{"$f":"'YE Projected Rev 2017'!$T$128","v":2249238.8698662124},{"$f":"'YE Proj Rev 2017 with CET'!$T$128","v":2249238.8698662124},{"$f":"HLOOKUP($O$8,RevenueScenarios,S128,FALSE)","v":2251638.0966950073},null,{"$f":"O128-F128","v":-3951702.9033049927},null,121]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,122]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$130","v":38522404},{"$f":"'AVG Projected Rev 2016'!$T$130","v":5838545},{"$f":"'AVG Proj Rev 2016 with CET'!$T$130","v":5838545},{"$f":"'YE Projected Rev 2016'!$T$130","v":5838545},{"$f":"'YE Proj Rev 2016 with CET '!$T$130","v":5838545},{"$f":"'AVG Projected Rev 2017'!$T$130","v":5850772},{"$f":"'AVG Proj Rev 2017 with CET'!$T$130","v":5850772},{"$f":"'YE Projected Rev 2017'!$T$130","v":5850772},{"$f":"'YE Proj Rev 2017 with CET'!$T$130","v":5850772},{"$f":"HLOOKUP($O$8,RevenueScenarios,S130,FALSE)","v":5850772},null,{"$f":"O130-F130","v":-32671632},null,123]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$132","v":0},{"$f":"'AVG Projected Rev 2016'!$T$132","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$132","v":0},{"$f":"'YE Projected Rev 2016'!$T$132","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$132","v":0},{"$f":"'AVG Projected Rev 2017'!$T$132","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$132","v":0},{"$f":"'YE Projected Rev 2017'!$T$132","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$132","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S132,FALSE)","v":0},null,{"$f":"O132-F132","v":0},null,125]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,126]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$134","v":0},{"$f":"'AVG Projected Rev 2016'!$T$134","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$134","v":0},{"$f":"'YE Projected Rev 2016'!$T$134","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$134","v":0},{"$f":"'AVG Projected Rev 2017'!$T$134","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$134","v":0},{"$f":"'YE Projected Rev 2017'!$T$134","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$134","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S134,FALSE)","v":0},null,{"$f":"O134-F134","v":0},null,127]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,128]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$136","v":0},{"$f":"'AVG Projected Rev 2016'!$T$136","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$136","v":0},{"$f":"'YE Projected Rev 2016'!$T$136","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$136","v":0},{"$f":"'AVG Projected Rev 2017'!$T$136","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$136","v":0},{"$f":"'YE Projected Rev 2017'!$T$136","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$136","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S136,FALSE)","v":0},null,{"$f":"O136-F136","v":0},null,129]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$137","v":0},{"$f":"'AVG Projected Rev 2016'!$T$137","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$137","v":0},{"$f":"'YE Projected Rev 2016'!$T$137","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$137","v":0},{"$f":"'AVG Projected Rev 2017'!$T$137","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$137","v":0},{"$f":"'YE Projected Rev 2017'!$T$137","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$137","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S137,FALSE)","v":0},null,{"$f":"O137-F137","v":0},null,130]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S137+1","v":131}]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$139","v":0},{"$f":"'AVG Projected Rev 2016'!$T$139","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$139","v":0},{"$f":"'YE Projected Rev 2016'!$T$139","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$139","v":0},{"$f":"'AVG Projected Rev 2017'!$T$139","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$139","v":0},{"$f":"'YE Projected Rev 2017'!$T$139","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$139","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S139,FALSE)","v":0},null,{"$f":"O139-F139","v":0},null,132]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$141","v":41875},{"$f":"'AVG Projected Rev 2016'!$T$141","v":31902.081617793017},{"$f":"'AVG Proj Rev 2016 with CET'!$T$141","v":31902.081617793017},{"$f":"'YE Projected Rev 2016'!$T$141","v":32713.437580373829},{"$f":"'YE Proj Rev 2016 with CET '!$T$141","v":32713.437580373829},{"$f":"'AVG Projected Rev 2017'!$T$141","v":32791.273021554349},{"$f":"'AVG Proj Rev 2017 with CET'!$T$141","v":32791.273021554349},{"$f":"'YE Projected Rev 2017'!$T$141","v":32772.321191195195},{"$f":"'YE Proj Rev 2017 with CET'!$T$141","v":32772.321191195195},{"$f":"HLOOKUP($O$8,RevenueScenarios,S141,FALSE)","v":32791.273021554349},null,{"$f":"O141-F141","v":-9083.7269784456512},null,134]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,135]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$143","v":1933},{"$f":"'AVG Projected Rev 2016'!$T$143","v":1940.76},{"$f":"'AVG Proj Rev 2016 with CET'!$T$143","v":1940.76},{"$f":"'YE Projected Rev 2016'!$T$143","v":1940.76},{"$f":"'YE Proj Rev 2016 with CET '!$T$143","v":1940.76},{"$f":"'AVG Projected Rev 2017'!$T$143","v":1947.0600000000002},{"$f":"'AVG Proj Rev 2017 with CET'!$T$143","v":1947.0600000000002},{"$f":"'YE Projected Rev 2017'!$T$143","v":1947.0600000000002},{"$f":"'YE Proj Rev 2017 with CET'!$T$143","v":1947.0600000000002},{"$f":"HLOOKUP($O$8,RevenueScenarios,S143,FALSE)","v":1947.0600000000002},null,{"$f":"O143-F143","v":14.060000000000173},null,136]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,137]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$145","v":0},{"$f":"'AVG Projected Rev 2016'!$T$145","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$145","v":0},{"$f":"'YE Projected Rev 2016'!$T$145","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$145","v":0},{"$f":"'AVG Projected Rev 2017'!$T$145","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$145","v":0},{"$f":"'YE Projected Rev 2017'!$T$145","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$145","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S145,FALSE)","v":0},null,{"$f":"O145-F145","v":0},null,138]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$146","v":43808},{"$f":"'AVG Projected Rev 2016'!$T$146","v":33842.841617793027},{"$f":"'AVG Proj Rev 2016 with CET'!$T$146","v":33842.841617793027},{"$f":"'YE Projected Rev 2016'!$T$146","v":34654.197580373831},{"$f":"'YE Proj Rev 2016 with CET '!$T$146","v":34654.197580373831},{"$f":"'AVG Projected Rev 2017'!$T$146","v":34738.333021554354},{"$f":"'AVG Proj Rev 2017 with CET'!$T$146","v":34738.333021554354},{"$f":"'YE Projected Rev 2017'!$T$146","v":34719.381191195193},{"$f":"'YE Proj Rev 2017 with CET'!$T$146","v":34719.381191195193},{"$f":"HLOOKUP($O$8,RevenueScenarios,S146,FALSE)","v":34738.333021554354},null,{"$f":"O146-F146","v":-9069.6669784456462},null,139]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$148","v":32228},{"$f":"'AVG Projected Rev 2016'!$T$148","v":32346},{"$f":"'AVG Proj Rev 2016 with CET'!$T$148","v":32346},{"$f":"'YE Projected Rev 2016'!$T$148","v":32346},{"$f":"'YE Proj Rev 2016 with CET '!$T$148","v":32346},{"$f":"'AVG Projected Rev 2017'!$T$148","v":32451},{"$f":"'AVG Proj Rev 2017 with CET'!$T$148","v":32451},{"$f":"'YE Projected Rev 2017'!$T$148","v":32451},{"$f":"'YE Proj Rev 2017 with CET'!$T$148","v":32451},{"$f":"HLOOKUP($O$8,RevenueScenarios,S148,FALSE)","v":32451},null,{"$f":"O148-F148","v":223},null,141]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$150","v":0},{"$f":"'AVG Projected Rev 2016'!$T$150","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$150","v":0},{"$f":"'YE Projected Rev 2016'!$T$150","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$150","v":0},{"$f":"'AVG Projected Rev 2017'!$T$150","v":2624472},{"$f":"'AVG Proj Rev 2017 with CET'!$T$150","v":2624472},{"$f":"'YE Projected Rev 2017'!$T$150","v":2624472},{"$f":"'YE Proj Rev 2017 with CET'!$T$150","v":2624472},{"$f":"HLOOKUP($O$8,RevenueScenarios,S150,FALSE)","v":2624472},null,{"$f":"O150-F150","v":2624472},null,143]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,144]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$152","v":0},{"$f":"'AVG Projected Rev 2016'!$T$152","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$152","v":0},{"$f":"'YE Projected Rev 2016'!$T$152","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$152","v":0},{"$f":"'AVG Projected Rev 2017'!$T$152","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$152","v":0},{"$f":"'YE Projected Rev 2017'!$T$152","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$152","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S152,FALSE)","v":0},null,{"$f":"O152-F152","v":0},null,145]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,146]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$154","v":0},{"$f":"'AVG Projected Rev 2016'!$T$154","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$154","v":0},{"$f":"'YE Projected Rev 2016'!$T$154","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$154","v":0},{"$f":"'AVG Projected Rev 2017'!$T$154","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$154","v":0},{"$f":"'YE Projected Rev 2017'!$T$154","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$154","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S154,FALSE)","v":0},null,{"$f":"O154-F154","v":0},null,147]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$155","v":0},{"$f":"'AVG Projected Rev 2016'!$T$155","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$155","v":0},{"$f":"'YE Projected Rev 2016'!$T$155","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$155","v":0},{"$f":"'AVG Projected Rev 2017'!$T$155","v":2624472},{"$f":"'AVG Proj Rev 2017 with CET'!$T$155","v":2624472},{"$f":"'YE Projected Rev 2017'!$T$155","v":2624472},{"$f":"'YE Proj Rev 2017 with CET'!$T$155","v":2624472},{"$f":"HLOOKUP($O$8,RevenueScenarios,S155,FALSE)","v":2624472},null,{"$f":"O155-F155","v":2624472},null,148]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,149]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$157","v":0},{"$f":"'AVG Projected Rev 2016'!$T$157","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$157","v":0},{"$f":"'YE Projected Rev 2016'!$T$157","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$157","v":0},{"$f":"'AVG Projected Rev 2017'!$T$157","v":32698029},{"$f":"'AVG Proj Rev 2017 with CET'!$T$157","v":32698029},{"$f":"'YE Projected Rev 2017'!$T$157","v":32698029},{"$f":"'YE Proj Rev 2017 with CET'!$T$157","v":32698029},{"$f":"HLOOKUP($O$8,RevenueScenarios,S157,FALSE)","v":32698029},null,{"$f":"O157-F157","v":32698029},null,150]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$159","v":14819482},{"$f":"'AVG Projected Rev 2016'!$T$159","v":17832583.429156817},{"$f":"'AVG Proj Rev 2016 with CET'!$T$159","v":17832583.429156817},{"$f":"'YE Projected Rev 2016'!$T$159","v":19403414.170440156},{"$f":"'YE Proj Rev 2016 with CET '!$T$159","v":19403414.170440156},{"$f":"'AVG Projected Rev 2017'!$T$159","v":19428616.302041542},{"$f":"'AVG Proj Rev 2017 with CET'!$T$159","v":19428616.302041542},{"$f":"'YE Projected Rev 2017'!$T$159","v":19419372.001452621},{"$f":"'YE Proj Rev 2017 with CET'!$T$159","v":19419372.001452621},{"$f":"HLOOKUP($O$8,RevenueScenarios,S159,FALSE)","v":19428616.302041542},null,{"$f":"O159-F159","v":4609134.3020415418},null,152]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,153]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$161","v":1656},{"$f":"'AVG Projected Rev 2016'!$T$161","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$161","v":0},{"$f":"'YE Projected Rev 2016'!$T$161","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$161","v":0},{"$f":"'AVG Projected Rev 2017'!$T$161","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$161","v":0},{"$f":"'YE Projected Rev 2017'!$T$161","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$161","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S161,FALSE)","v":0},null,{"$f":"O161-F161","v":-1656},null,154]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,155]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$163","v":46565},{"$f":"'AVG Projected Rev 2016'!$T$163","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$163","v":0},{"$f":"'YE Projected Rev 2016'!$T$163","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$163","v":0},{"$f":"'AVG Projected Rev 2017'!$T$163","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$163","v":0},{"$f":"'YE Projected Rev 2017'!$T$163","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$163","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S163,FALSE)","v":0},null,{"$f":"O163-F163","v":-46565},null,156]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$164","v":14867703},{"$f":"'AVG Projected Rev 2016'!$T$164","v":17832583.429156817},{"$f":"'AVG Proj Rev 2016 with CET'!$T$164","v":17832583.429156817},{"$f":"'YE Projected Rev 2016'!$T$164","v":19403414.170440156},{"$f":"'YE Proj Rev 2016 with CET '!$T$164","v":19403414.170440156},{"$f":"'AVG Projected Rev 2017'!$T$164","v":19428616.302041542},{"$f":"'AVG Proj Rev 2017 with CET'!$T$164","v":19428616.302041542},{"$f":"'YE Projected Rev 2017'!$T$164","v":19419372.001452621},{"$f":"'YE Proj Rev 2017 with CET'!$T$164","v":19419372.001452621},{"$f":"HLOOKUP($O$8,RevenueScenarios,S164,FALSE)","v":19428616.302041542},null,{"$f":"O164-F164","v":4560913.3020415418},null,157]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$166","v":38123742},{"$f":"'AVG Projected Rev 2016'!$T$166","v":39979983},{"$f":"'AVG Proj Rev 2016 with CET'!$T$166","v":39979983},{"$f":"'YE Projected Rev 2016'!$T$166","v":41003751},{"$f":"'YE Proj Rev 2016 with CET '!$T$166","v":41003751},{"$f":"'AVG Projected Rev 2017'!$T$166","v":41127326},{"$f":"'AVG Proj Rev 2017 with CET'!$T$166","v":41127326},{"$f":"'YE Projected Rev 2017'!$T$166","v":41127326},{"$f":"'YE Proj Rev 2017 with CET'!$T$166","v":41127326},{"$f":"HLOOKUP($O$8,RevenueScenarios,S166,FALSE)","v":41127326},null,{"$f":"O166-F166","v":3003584},null,159]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$168","v":0},{"$f":"'AVG Projected Rev 2016'!$T$168","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$168","v":0},{"$f":"'YE Projected Rev 2016'!$T$168","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$168","v":0},{"$f":"'AVG Projected Rev 2017'!$T$168","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$168","v":0},{"$f":"'YE Projected Rev 2017'!$T$168","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$168","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S168,FALSE)","v":0},null,{"$f":"O168-F168","v":0},null,161]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,162]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$170","v":0},{"$f":"'AVG Projected Rev 2016'!$T$170","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$170","v":0},{"$f":"'YE Projected Rev 2016'!$T$170","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$170","v":0},{"$f":"'AVG Projected Rev 2017'!$T$170","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$170","v":0},{"$f":"'YE Projected Rev 2017'!$T$170","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$170","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S170,FALSE)","v":0},null,{"$f":"O170-F170","v":0},null,163]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$172","v":0},{"$f":"'AVG Projected Rev 2016'!$T$172","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$172","v":0},{"$f":"'YE Projected Rev 2016'!$T$172","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$172","v":0},{"$f":"'AVG Projected Rev 2017'!$T$172","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$172","v":0},{"$f":"'YE Projected Rev 2017'!$T$172","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$172","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S172,FALSE)","v":0},null,{"$f":"O172-F172","v":0},null,165]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$173","v":0},{"$f":"'AVG Projected Rev 2016'!$T$173","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$173","v":0},{"$f":"'YE Projected Rev 2016'!$T$173","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$173","v":0},{"$f":"'AVG Projected Rev 2017'!$T$173","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$173","v":0},{"$f":"'YE Projected Rev 2017'!$T$173","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$173","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S173,FALSE)","v":0},null,{"$f":"O173-F173","v":0},null,166]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,167]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$175","v":0},{"$f":"'AVG Projected Rev 2016'!$T$175","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$175","v":0},{"$f":"'YE Projected Rev 2016'!$T$175","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$175","v":0},{"$f":"'AVG Projected Rev 2017'!$T$175","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$175","v":0},{"$f":"'YE Projected Rev 2017'!$T$175","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$175","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S175,FALSE)","v":0},null,{"$f":"O175-F175","v":0},null,168]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$177","v":0},{"$f":"'AVG Projected Rev 2016'!$T$177","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$177","v":0},{"$f":"'YE Projected Rev 2016'!$T$177","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$177","v":0},{"$f":"'AVG Projected Rev 2017'!$T$177","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$177","v":0},{"$f":"'YE Projected Rev 2017'!$T$177","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$177","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S177,FALSE)","v":0},null,{"$f":"O177-F177","v":0},null,170]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,171]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$179","v":0},{"$f":"'AVG Projected Rev 2016'!$T$179","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$179","v":0},{"$f":"'YE Projected Rev 2016'!$T$179","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$179","v":0},{"$f":"'AVG Projected Rev 2017'!$T$179","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$179","v":0},{"$f":"'YE Projected Rev 2017'!$T$179","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$179","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S179,FALSE)","v":0},null,{"$f":"O179-F179","v":0},null,172]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,173]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$181","v":0},{"$f":"'AVG Projected Rev 2016'!$T$181","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$181","v":0},{"$f":"'YE Projected Rev 2016'!$T$181","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$181","v":0},{"$f":"'AVG Projected Rev 2017'!$T$181","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$181","v":0},{"$f":"'YE Projected Rev 2017'!$T$181","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$181","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S181,FALSE)","v":0},null,{"$f":"O181-F181","v":0},null,174]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$182","v":0},{"$f":"'AVG Projected Rev 2016'!$T$182","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$182","v":0},{"$f":"'YE Projected Rev 2016'!$T$182","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$182","v":0},{"$f":"'AVG Projected Rev 2017'!$T$182","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$182","v":0},{"$f":"'YE Projected Rev 2017'!$T$182","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$182","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S182,FALSE)","v":0},null,{"$f":"O182-F182","v":0},null,175]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$184","v":0},{"$f":"'AVG Projected Rev 2016'!$T$184","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$184","v":0},{"$f":"'YE Projected Rev 2016'!$T$184","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$184","v":0},{"$f":"'AVG Projected Rev 2017'!$T$184","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$184","v":0},{"$f":"'YE Projected Rev 2017'!$T$184","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$184","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S184,FALSE)","v":0},null,{"$f":"O184-F184","v":0},null,177]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$186","v":0},{"$f":"'AVG Projected Rev 2016'!$T$186","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$186","v":0},{"$f":"'YE Projected Rev 2016'!$T$186","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$186","v":0},{"$f":"'AVG Projected Rev 2017'!$T$186","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$186","v":0},{"$f":"'YE Projected Rev 2017'!$T$186","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$186","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S186,FALSE)","v":0},null,{"$f":"O186-F186","v":0},null,179]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,180]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$188","v":0},{"$f":"'AVG Projected Rev 2016'!$T$188","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$188","v":0},{"$f":"'YE Projected Rev 2016'!$T$188","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$188","v":0},{"$f":"'AVG Projected Rev 2017'!$T$188","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$188","v":0},{"$f":"'YE Projected Rev 2017'!$T$188","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$188","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S188,FALSE)","v":0},null,{"$f":"O188-F188","v":0},null,181]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,182]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$190","v":0},{"$f":"'AVG Projected Rev 2016'!$T$190","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$190","v":0},{"$f":"'YE Projected Rev 2016'!$T$190","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$190","v":0},{"$f":"'AVG Projected Rev 2017'!$T$190","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$190","v":0},{"$f":"'YE Projected Rev 2017'!$T$190","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$190","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S190,FALSE)","v":0},null,{"$f":"O190-F190","v":0},null,183]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$191","v":0},{"$f":"'AVG Projected Rev 2016'!$T$191","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$191","v":0},{"$f":"'YE Projected Rev 2016'!$T$191","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$191","v":0},{"$f":"'AVG Projected Rev 2017'!$T$191","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$191","v":0},{"$f":"'YE Projected Rev 2017'!$T$191","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$191","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S191,FALSE)","v":0},null,{"$f":"O191-F191","v":0},null,184]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,185]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$193","v":0},{"$f":"'AVG Projected Rev 2016'!$T$193","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$193","v":0},{"$f":"'YE Projected Rev 2016'!$T$193","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$193","v":0},{"$f":"'AVG Projected Rev 2017'!$T$193","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$193","v":0},{"$f":"'YE Projected Rev 2017'!$T$193","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$193","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S193,FALSE)","v":0},null,{"$f":"O193-F193","v":0},null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187]
[null,"CET","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$195","v":9415507},{"$f":"'AVG Projected Rev 2016'!$T$195","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$195","v":0},{"$f":"'YE Projected Rev 2016'!$T$195","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$195","v":0},{"$f":"'AVG Projected Rev 2017'!$T$195","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$195","v":0},{"$f":"'YE Projected Rev 2017'!$T$195","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$195","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S195,FALSE)","v":0},null,{"$f":"O195-F195","v":-9415507},null,188]
[null,"DSM","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$196","v":23365638},{"$f":"'AVG Projected Rev 2016'!$T$196","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$196","v":0},{"$f":"'YE Projected Rev 2016'!$T$196","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$196","v":0},{"$f":"'AVG Projected Rev 2017'!$T$196","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$196","v":0},{"$f":"'YE Projected Rev 2017'!$T$196","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$196","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S196,FALSE)","v":0},null,{"$f":"O196-F196","v":-23365638},null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F15+F24+F33+F42+F51+F60+F69+F78+F87+F96+F105+F114+F123+F132+F141+F150+F159+F168+F177+F186+F195+F196","v":341212924.30323589},{"$f":"+G15+G24+G33+G42+G51+G60+G69+G78+G87+G96+G105+G114+G123+G132+G141+G150+G159+G168+G177+G186+G195+G196","v":328926987.41441363},332968086.94441372,340956680.24897051,345068857.90897053,338927973.05834615,345553396.26834613,{"$f":"+M15+M24+M33+M42+M51+M60+M69+M78+M87+M96+M105+M114+M123+M132+M141+M150+M159+M168+M177+M186+M195+M196","v":341830012.72834617},{"$f":"+N15+N24+N33+N42+N51+N60+N69+N78+N87+N96+N105+N114+N123+N132+N141+N150+N159+N168+N177+N186+N195+N196","v":348552486.63834614},{"$f":"HLOOKUP($O$8,RevenueScenarios,S199,FALSE)","v":338927973.05834615},null,{"$f":"O199-F199","v":-2284951.2448897362},null,192]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F17+F26+F35+F44+F53+F61+F62+F71+F80+F89+F98+F107+F116+F125+F134+F143+F152+F161+F170+F179+F188","v":87554475.885457098},{"$f":"+G17+G26+G35+G44+G53+G61+G62+G71+G80+G89+G98+G107+G116+G125+G134+G143+G152+G161+G170+G179+G188","v":113816732.65000001},113816732.65000001,114524881.39,114524881.39,114323825.24999997,114323825.24999997,{"$f":"+M17+M26+M35+M44+M53+M61+M62+M71+M80+M89+M98+M107+M116+M125+M134+M143+M152+M161+M170+M179+M188","v":115400161.88999999},115400161.88999999,{"$f":"HLOOKUP($O$8,RevenueScenarios,S200,FALSE)","v":114323825.24999997},null,{"$f":"O200-F200","v":26769349.364542872},null,193]
[null,null,"Commodity Revenue",null,null,{"$f":"+F19+F28+F37+F46+F55+F63+F64+F73+F82+F91+F100+F109+F118+F127+F136+F145+F154+F163+F172+F181+F190","v":431871998.79130697},{"$f":"+G19+G28+G37+G46+G55+G63+G64+G73+G82+G91+G100+G109+G118+G127+G136+G145+G154+G163+G172+G181+G190","v":441161706.02999997},441161706.02999997,443072121.64999998,443072121.64999998,442327665.00999999,442327665.00999999,{"$f":"+M19+M28+M37+M46+M55+M63+M64+M73+M82+M91+M100+M109+M118+M127+M136+M145+M154+M163+M172+M181+M190","v":446509952.95000005},446509952.95000005,{"$f":"HLOOKUP($O$8,RevenueScenarios,S201,FALSE)","v":442327665.00999999},null,{"$f":"O201-F201","v":10455666.218693018},null,194]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F20+F38+F47+F56+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29+F195+F196","v":101341629.97999999},{"$f":"+G20+G38+G47+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29+G195+G196","v":63936508.038301632},63936508.038301632,62883136.412914321,62883136.412914321,60371570.277747676,60371570.277747676,{"$f":"+M20+M38+M47+M56+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29+M195+M196","v":60365811.025706917},60365811.025706917,{"$f":"HLOOKUP($O$8,RevenueScenarios,S202,FALSE)","v":60371570.277747676},null,{"$f":"O202-F202","v":-40970059.702252313},null,{"$f":"+S201+1","v":195}]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
[null,null,"Sales Dth",null,null,{"$f":"F22+F31+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F193","v":93770169.230000004},{"$f":"G22+G31+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G193","v":140185976},140185976,140651444,140651444,107772030,107772030,{"$f":"M22+M31+M40+M49+M58+M67+M76+M85+M94+M103+M112+M121+M193","v":108791034},108791034,{"$f":"HLOOKUP($O$8,RevenueScenarios,S204,FALSE)","v":107772030},null,{"$f":"O204-F204","v":14001860.769999996},null,197]
[null,null,"Transportation Dth",null,null,{"$f":"F130+F139+F148+F157+F166+F175+F184+F31","v":76678374},{"$f":"G130+G139+G148+G157+G166+G175+G184+G31","v":45850874},45850874,46874642,46874642,79708578,79708578,{"$f":"M130+M139+M148+M157+M166+M175+M184+M31","v":79708578},79708578,{"$f":"HLOOKUP($O$8,RevenueScenarios,S205,FALSE)","v":79708578},null,{"$f":"O205-F205","v":3030204},null,198]
[null,null,"Total Utah Dth",null,null,{"$f":"+F22+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F130+F139+F148+F157+F166+F175+F184+F193+F31","v":170448543.23000002},{"$f":"+G22+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G130+G139+G148+G157+G166+G175+G184+G193+G31","v":186036850},186036850,187526086,187526086,187480608,187480608,{"$f":"+M22+M40+M49+M58+M67+M76+M85+M94+M103+M112+M121+M130+M139+M148+M157+M166+M175+M184+M193+M31","v":188499612},188499612,{"$f":"HLOOKUP($O$8,RevenueScenarios,S206,FALSE)","v":187480608},null,{"$f":"O206-F206","v":17032064.769999981},null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$209","v":0},{"$f":"'AVG Projected Rev 2016'!$T$209","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$209","v":0},{"$f":"'YE Projected Rev 2016'!$T$209","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$209","v":0},{"$f":"'AVG Projected Rev 2017'!$T$209","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$209","v":0},{"$f":"'YE Projected Rev 2017'!$T$209","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$209","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S209,FALSE)","v":0},null,{"$f":"O209-F209","v":0},null,202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$211","v":0},{"$f":"'AVG Projected Rev 2016'!$T$211","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$211","v":0},{"$f":"'YE Projected Rev 2016'!$T$211","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$211","v":0},{"$f":"'AVG Projected Rev 2017'!$T$211","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$211","v":0},{"$f":"'YE Projected Rev 2017'!$T$211","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$211","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S211,FALSE)","v":0},null,{"$f":"O211-F211","v":0},null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$213","v":0},{"$f":"'AVG Projected Rev 2016'!$T$213","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$213","v":0},{"$f":"'YE Projected Rev 2016'!$T$213","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$213","v":0},{"$f":"'AVG Projected Rev 2017'!$T$213","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$213","v":0},{"$f":"'YE Projected Rev 2017'!$T$213","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$213","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S213,FALSE)","v":0},null,{"$f":"O213-F213","v":0},null,206]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$214","v":0},{"$f":"'AVG Projected Rev 2016'!$T$214","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$214","v":0},{"$f":"'YE Projected Rev 2016'!$T$214","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$214","v":0},{"$f":"'AVG Projected Rev 2017'!$T$214","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$214","v":0},{"$f":"'YE Projected Rev 2017'!$T$214","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$214","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S214,FALSE)","v":0},null,{"$f":"O214-F214","v":0},null,207]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$216","v":0},{"$f":"'AVG Projected Rev 2016'!$T$216","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$216","v":0},{"$f":"'YE Projected Rev 2016'!$T$216","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$216","v":0},{"$f":"'AVG Projected Rev 2017'!$T$216","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$216","v":0},{"$f":"'YE Projected Rev 2017'!$T$216","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$216","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S216,FALSE)","v":0},null,{"$f":"O216-F216","v":0},null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$218","v":0},{"$f":"'AVG Projected Rev 2016'!$T$218","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$218","v":0},{"$f":"'YE Projected Rev 2016'!$T$218","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$218","v":0},{"$f":"'AVG Projected Rev 2017'!$T$218","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$218","v":0},{"$f":"'YE Projected Rev 2017'!$T$218","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$218","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S218,FALSE)","v":0},null,{"$f":"O218-F218","v":0},null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$220","v":0},{"$f":"'AVG Projected Rev 2016'!$T$220","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$220","v":0},{"$f":"'YE Projected Rev 2016'!$T$220","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$220","v":0},{"$f":"'AVG Projected Rev 2017'!$T$220","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$220","v":0},{"$f":"'YE Projected Rev 2017'!$T$220","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$220","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S220,FALSE)","v":0},null,{"$f":"O220-F220","v":0},null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$222","v":0},{"$f":"'AVG Projected Rev 2016'!$T$222","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$222","v":0},{"$f":"'YE Projected Rev 2016'!$T$222","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$222","v":0},{"$f":"'AVG Projected Rev 2017'!$T$222","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$222","v":0},{"$f":"'YE Projected Rev 2017'!$T$222","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$222","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S222,FALSE)","v":0},null,{"$f":"O222-F222","v":0},null,215]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$223","v":0},{"$f":"'AVG Projected Rev 2016'!$T$223","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$223","v":0},{"$f":"'YE Projected Rev 2016'!$T$223","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$223","v":0},{"$f":"'AVG Projected Rev 2017'!$T$223","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$223","v":0},{"$f":"'YE Projected Rev 2017'!$T$223","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$223","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S223,FALSE)","v":0},null,{"$f":"O223-F223","v":0},null,216]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$225","v":0},{"$f":"'AVG Projected Rev 2016'!$T$225","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$225","v":0},{"$f":"'YE Projected Rev 2016'!$T$225","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$225","v":0},{"$f":"'AVG Projected Rev 2017'!$T$225","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$225","v":0},{"$f":"'YE Projected Rev 2017'!$T$225","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$225","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S225,FALSE)","v":0},null,{"$f":"O225-F225","v":0},null,218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,"Idaho Totals",null,null,null,{"$f":"'Booked DEC 2015 Rev'!$T$227","v":0},{"$f":"'AVG Projected Rev 2016'!$T$227","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$227","v":0},{"$f":"'YE Projected Rev 2016'!$T$227","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$227","v":0},{"$f":"'AVG Projected Rev 2017'!$T$227","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$227","v":0},{"$f":"'YE Projected Rev 2017'!$T$227","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$227","v":0},null,null,{"$f":"O227-F227","v":0},null,220]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$228","v":0},{"$f":"'AVG Projected Rev 2016'!$T$228","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$228","v":0},{"$f":"'YE Projected Rev 2016'!$T$228","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$228","v":0},{"$f":"'AVG Projected Rev 2017'!$T$228","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$228","v":0},{"$f":"'YE Projected Rev 2017'!$T$228","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$228","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S228,FALSE)","v":0},null,{"$f":"O228-F228","v":0},null,221]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$229","v":0},{"$f":"'AVG Projected Rev 2016'!$T$229","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$229","v":0},{"$f":"'YE Projected Rev 2016'!$T$229","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$229","v":0},{"$f":"'AVG Projected Rev 2017'!$T$229","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$229","v":0},{"$f":"'YE Projected Rev 2017'!$T$229","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$229","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S229,FALSE)","v":0},null,{"$f":"O229-F229","v":0},null,222]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$230","v":0},{"$f":"'AVG Projected Rev 2016'!$T$230","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$230","v":0},{"$f":"'YE Projected Rev 2016'!$T$230","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$230","v":0},{"$f":"'AVG Projected Rev 2017'!$T$230","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$230","v":0},{"$f":"'YE Projected Rev 2017'!$T$230","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$230","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S230,FALSE)","v":0},null,{"$f":"O230-F230","v":0},null,223]
[null,null,"Total Idaho Revenue",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$231","v":0},{"$f":"'AVG Projected Rev 2016'!$T$231","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$231","v":0},{"$f":"'YE Projected Rev 2016'!$T$231","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$231","v":0},{"$f":"'AVG Projected Rev 2017'!$T$231","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$231","v":0},{"$f":"'YE Projected Rev 2017'!$T$231","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$231","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S231,FALSE)","v":0},null,{"$f":"O231-F231","v":0},null,224]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225]
[null,null,"Sales Dth",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$233","v":0},{"$f":"'AVG Projected Rev 2016'!$T$233","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$233","v":0},{"$f":"'YE Projected Rev 2016'!$T$233","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$233","v":0},{"$f":"'AVG Projected Rev 2017'!$T$233","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$233","v":0},{"$f":"'YE Projected Rev 2017'!$T$233","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$233","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S233,FALSE)","v":0},null,{"$f":"O233-F233","v":0},null,226]
[null,null,"Transportation Dth",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$234","v":0},{"$f":"'AVG Projected Rev 2016'!$T$234","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$234","v":0},{"$f":"'YE Projected Rev 2016'!$T$234","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$234","v":0},{"$f":"'AVG Projected Rev 2017'!$T$234","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$234","v":0},{"$f":"'YE Projected Rev 2017'!$T$234","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$234","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S234,FALSE)","v":0},null,{"$f":"O234-F234","v":0},null,227]
[null,null,"Total Idaho Dth",null,null,{"$f":"'Booked DEC 2015 Rev'!$T$235","v":0},{"$f":"'AVG Projected Rev 2016'!$T$235","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$235","v":0},{"$f":"'YE Projected Rev 2016'!$T$235","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$235","v":0},{"$f":"'AVG Projected Rev 2017'!$T$235","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$235","v":0},{"$f":"'YE Projected Rev 2017'!$T$235","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$235","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S235,FALSE)","v":0},null,{"$f":"O235-F235","v":0},null,228]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$238","v":11611809},{"$f":"'AVG Projected Rev 2016'!$T$238","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$238","v":0},{"$f":"'YE Projected Rev 2016'!$T$238","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$238","v":0},{"$f":"'AVG Projected Rev 2017'!$T$238","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$238","v":0},{"$f":"'YE Projected Rev 2017'!$T$238","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$238","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S238,FALSE)","v":0},null,{"$f":"O238-F238","v":-11611809},null,231]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,232]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,234]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$242","v":17119550},{"$f":"'AVG Projected Rev 2016'!$T$242","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$242","v":0},{"$f":"'YE Projected Rev 2016'!$T$242","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$242","v":0},{"$f":"'AVG Projected Rev 2017'!$T$242","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$242","v":0},{"$f":"'YE Projected Rev 2017'!$T$242","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$242","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S242,FALSE)","v":0},null,{"$f":"O242-F242","v":-17119550},null,235]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$243","v":28731359},{"$f":"'AVG Projected Rev 2016'!$T$243","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$243","v":0},{"$f":"'YE Projected Rev 2016'!$T$243","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$243","v":0},{"$f":"'AVG Projected Rev 2017'!$T$243","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$243","v":0},{"$f":"'YE Projected Rev 2017'!$T$243","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$243","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S243,FALSE)","v":0},null,{"$f":"O243-F243","v":-28731359},null,236]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,237]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$245","v":3201829},{"$f":"'AVG Projected Rev 2016'!$T$245","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$245","v":0},{"$f":"'YE Projected Rev 2016'!$T$245","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$245","v":0},{"$f":"'AVG Projected Rev 2017'!$T$245","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$245","v":0},{"$f":"'YE Projected Rev 2017'!$T$245","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$245","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S245,FALSE)","v":0},null,{"$f":"O245-F245","v":-3201829},null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$247","v":164105},{"$f":"'AVG Projected Rev 2016'!$T$247","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$247","v":0},{"$f":"'YE Projected Rev 2016'!$T$247","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$247","v":0},{"$f":"'AVG Projected Rev 2017'!$T$247","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$247","v":0},{"$f":"'YE Projected Rev 2017'!$T$247","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$247","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S247,FALSE)","v":0},null,{"$f":"O247-F247","v":-164105},null,240]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,241]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,243]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$251","v":964774},{"$f":"'AVG Projected Rev 2016'!$T$251","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$251","v":0},{"$f":"'YE Projected Rev 2016'!$T$251","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$251","v":0},{"$f":"'AVG Projected Rev 2017'!$T$251","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$251","v":0},{"$f":"'YE Projected Rev 2017'!$T$251","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$251","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S251,FALSE)","v":0},null,{"$f":"O251-F251","v":-964774},null,244]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$252","v":1128879},{"$f":"'AVG Projected Rev 2016'!$T$252","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$252","v":0},{"$f":"'YE Projected Rev 2016'!$T$252","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$252","v":0},{"$f":"'AVG Projected Rev 2017'!$T$252","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$252","v":0},{"$f":"'YE Projected Rev 2017'!$T$252","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$252","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S252,FALSE)","v":0},null,{"$f":"O252-F252","v":-1128879},null,245]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,246]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$254","v":181753},{"$f":"'AVG Projected Rev 2016'!$T$254","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$254","v":0},{"$f":"'YE Projected Rev 2016'!$T$254","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$254","v":0},{"$f":"'AVG Projected Rev 2017'!$T$254","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$254","v":0},{"$f":"'YE Projected Rev 2017'!$T$254","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$254","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S254,FALSE)","v":0},null,{"$f":"O254-F254","v":-181753},null,247]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$256","v":146707.79595539998},{"$f":"'AVG Projected Rev 2016'!$T$256","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$256","v":0},{"$f":"'YE Projected Rev 2016'!$T$256","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$256","v":0},{"$f":"'AVG Projected Rev 2017'!$T$256","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$256","v":0},{"$f":"'YE Projected Rev 2017'!$T$256","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$256","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S256,FALSE)","v":0},null,{"$f":"O256-F256","v":-146707.79595539998},null,249]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,250]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,252]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$260","v":53485.264044599986},{"$f":"'AVG Projected Rev 2016'!$T$260","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$260","v":0},{"$f":"'YE Projected Rev 2016'!$T$260","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$260","v":0},{"$f":"'AVG Projected Rev 2017'!$T$260","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$260","v":0},{"$f":"'YE Projected Rev 2017'!$T$260","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$260","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S260,FALSE)","v":0},null,{"$f":"O260-F260","v":-53485.264044599986},null,253]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$261","v":200193.06},{"$f":"'AVG Projected Rev 2016'!$T$261","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$261","v":0},{"$f":"'YE Projected Rev 2016'!$T$261","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$261","v":0},{"$f":"'AVG Projected Rev 2017'!$T$261","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$261","v":0},{"$f":"'YE Projected Rev 2017'!$T$261","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$261","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S261,FALSE)","v":0},null,{"$f":"O261-F261","v":-200193.06},null,254]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,255]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$263","v":9698.6200000000026},{"$f":"'AVG Projected Rev 2016'!$T$263","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$263","v":0},{"$f":"'YE Projected Rev 2016'!$T$263","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$263","v":0},{"$f":"'AVG Projected Rev 2017'!$T$263","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$263","v":0},{"$f":"'YE Projected Rev 2017'!$T$263","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$263","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S263,FALSE)","v":0},null,{"$f":"O263-F263","v":-9698.6200000000026},null,256]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$265","v":0},{"$f":"'AVG Projected Rev 2016'!$T$265","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$265","v":0},{"$f":"'YE Projected Rev 2016'!$T$265","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$265","v":0},{"$f":"'AVG Projected Rev 2017'!$T$265","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$265","v":0},{"$f":"'YE Projected Rev 2017'!$T$265","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$265","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S265,FALSE)","v":0},null,{"$f":"O265-F265","v":0},null,258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S265+1","v":259}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,261]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$269","v":0},{"$f":"'AVG Projected Rev 2016'!$T$269","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$269","v":0},{"$f":"'YE Projected Rev 2016'!$T$269","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$269","v":0},{"$f":"'AVG Projected Rev 2017'!$T$269","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$269","v":0},{"$f":"'YE Projected Rev 2017'!$T$269","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$269","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S269,FALSE)","v":0},null,{"$f":"O269-F269","v":0},null,262]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$270","v":0},{"$f":"'AVG Projected Rev 2016'!$T$270","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$270","v":0},{"$f":"'YE Projected Rev 2016'!$T$270","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$270","v":0},{"$f":"'AVG Projected Rev 2017'!$T$270","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$270","v":0},{"$f":"'YE Projected Rev 2017'!$T$270","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$270","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S270,FALSE)","v":0},null,{"$f":"O270-F270","v":0},null,263]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,264]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$272","v":0},{"$f":"'AVG Projected Rev 2016'!$T$272","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$272","v":0},{"$f":"'YE Projected Rev 2016'!$T$272","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$272","v":0},{"$f":"'AVG Projected Rev 2017'!$T$272","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$272","v":0},{"$f":"'YE Projected Rev 2017'!$T$272","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$272","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S272,FALSE)","v":0},null,{"$f":"O272-F272","v":0},null,265]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$274","v":44609},{"$f":"'AVG Projected Rev 2016'!$T$274","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$274","v":0},{"$f":"'YE Projected Rev 2016'!$T$274","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$274","v":0},{"$f":"'AVG Projected Rev 2017'!$T$274","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$274","v":0},{"$f":"'YE Projected Rev 2017'!$T$274","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$274","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S274,FALSE)","v":0},null,{"$f":"O274-F274","v":-44609},null,267]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,268]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$276","v":-518},{"$f":"'AVG Projected Rev 2016'!$T$276","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$276","v":0},{"$f":"'YE Projected Rev 2016'!$T$276","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$276","v":0},{"$f":"'AVG Projected Rev 2017'!$T$276","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$276","v":0},{"$f":"'YE Projected Rev 2017'!$T$276","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$276","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S276,FALSE)","v":0},null,518,null,269]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,270]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$278","v":657541},{"$f":"'AVG Projected Rev 2016'!$T$278","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$278","v":0},{"$f":"'YE Projected Rev 2016'!$T$278","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$278","v":0},{"$f":"'AVG Projected Rev 2017'!$T$278","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$278","v":0},{"$f":"'YE Projected Rev 2017'!$T$278","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$278","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S278,FALSE)","v":0},null,-657541,null,271]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$279","v":701632},{"$f":"'AVG Projected Rev 2016'!$T$279","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$279","v":0},{"$f":"'YE Projected Rev 2016'!$T$279","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$279","v":0},{"$f":"'AVG Projected Rev 2017'!$T$279","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$279","v":0},{"$f":"'YE Projected Rev 2017'!$T$279","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$279","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S279,FALSE)","v":0},null,-701632,null,272]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,273]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$281","v":135881},{"$f":"'AVG Projected Rev 2016'!$T$281","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$281","v":0},{"$f":"'YE Projected Rev 2016'!$T$281","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$281","v":0},{"$f":"'AVG Projected Rev 2017'!$T$281","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$281","v":0},{"$f":"'YE Projected Rev 2017'!$T$281","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$281","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S281,FALSE)","v":0},null,-135881,null,{"$f":"+S280+1","v":274}]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+S281+1","v":275}]
[null,"I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$283","v":0},{"$f":"'AVG Projected Rev 2016'!$T$283","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$283","v":0},{"$f":"'YE Projected Rev 2016'!$T$283","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$283","v":0},{"$f":"'AVG Projected Rev 2017'!$T$283","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$283","v":0},{"$f":"'YE Projected Rev 2017'!$T$283","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$283","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S283,FALSE)","v":0},null,0,null,276]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,277]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$285","v":0},{"$f":"'AVG Projected Rev 2016'!$T$285","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$285","v":0},{"$f":"'YE Projected Rev 2016'!$T$285","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$285","v":0},{"$f":"'AVG Projected Rev 2017'!$T$285","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$285","v":0},{"$f":"'YE Projected Rev 2017'!$T$285","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$285","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S285,FALSE)","v":0},null,0,null,278]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,279]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$287","v":0},{"$f":"'AVG Projected Rev 2016'!$T$287","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$287","v":0},{"$f":"'YE Projected Rev 2016'!$T$287","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$287","v":0},{"$f":"'AVG Projected Rev 2017'!$T$287","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$287","v":0},{"$f":"'YE Projected Rev 2017'!$T$287","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$287","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S287,FALSE)","v":0},null,0,null,280]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$288","v":0},{"$f":"'AVG Projected Rev 2016'!$T$288","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$288","v":0},{"$f":"'YE Projected Rev 2016'!$T$288","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$288","v":0},{"$f":"'AVG Projected Rev 2017'!$T$288","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$288","v":0},{"$f":"'YE Projected Rev 2017'!$T$288","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$288","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S288,FALSE)","v":0},null,0,null,281]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,282]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$290","v":0},{"$f":"'AVG Projected Rev 2016'!$T$290","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$290","v":0},{"$f":"'YE Projected Rev 2016'!$T$290","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$290","v":0},{"$f":"'AVG Projected Rev 2017'!$T$290","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$290","v":0},{"$f":"'YE Projected Rev 2017'!$T$290","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$290","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S290,FALSE)","v":0},null,0,null,283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,284]
[null,"IC","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$292","v":0},{"$f":"'AVG Projected Rev 2016'!$T$292","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$292","v":0},{"$f":"'YE Projected Rev 2016'!$T$292","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$292","v":0},{"$f":"'AVG Projected Rev 2017'!$T$292","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$292","v":0},{"$f":"'YE Projected Rev 2017'!$T$292","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$292","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S292,FALSE)","v":0},null,0,null,285]
[null,"Sales"," (To Commodity Costs) ","sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,286]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,287]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,288]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$296","v":0},{"$f":"'AVG Projected Rev 2016'!$T$296","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$296","v":0},{"$f":"'YE Projected Rev 2016'!$T$296","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$296","v":0},{"$f":"'AVG Projected Rev 2017'!$T$296","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$296","v":0},{"$f":"'YE Projected Rev 2017'!$T$296","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$296","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S296,FALSE)","v":0},null,0,null,289]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$297","v":0},{"$f":"'AVG Projected Rev 2016'!$T$297","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$297","v":0},{"$f":"'YE Projected Rev 2016'!$T$297","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$297","v":0},{"$f":"'AVG Projected Rev 2017'!$T$297","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$297","v":0},{"$f":"'YE Projected Rev 2017'!$T$297","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$297","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S297,FALSE)","v":0},null,0,null,290]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,291]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($O$8,RevenueScenarios,S299,FALSE)","v":0},null,0,null,292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,293]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$301","v":75005},{"$f":"'AVG Projected Rev 2016'!$T$301","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$301","v":0},{"$f":"'YE Projected Rev 2016'!$T$301","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$301","v":0},{"$f":"'AVG Projected Rev 2017'!$T$301","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$301","v":0},{"$f":"'YE Projected Rev 2017'!$T$301","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$301","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S301,FALSE)","v":0},null,-75005,null,294]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,0,null,295]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,0,null,296]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,0,null,297]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$305","v":0},{"$f":"'AVG Projected Rev 2016'!$T$305","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$305","v":0},{"$f":"'YE Projected Rev 2016'!$T$305","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$305","v":0},{"$f":"'AVG Projected Rev 2017'!$T$305","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$305","v":0},{"$f":"'YE Projected Rev 2017'!$T$305","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$305","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S305,FALSE)","v":0},null,0,null,298]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$306","v":75005},{"$f":"'AVG Projected Rev 2016'!$T$306","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$306","v":0},{"$f":"'YE Projected Rev 2016'!$T$306","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$306","v":0},{"$f":"'AVG Projected Rev 2017'!$T$306","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$306","v":0},{"$f":"'YE Projected Rev 2017'!$T$306","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$306","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S306,FALSE)","v":0},null,-75005,null,299]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,0,null,300]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$308","v":129558},{"$f":"'AVG Projected Rev 2016'!$T$308","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$308","v":0},{"$f":"'YE Projected Rev 2016'!$T$308","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$308","v":0},{"$f":"'AVG Projected Rev 2017'!$T$308","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$308","v":0},{"$f":"'YE Projected Rev 2017'!$T$308","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$308","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S308,FALSE)","v":0},null,-129558,null,301]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,302]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$310","v":26499},{"$f":"'AVG Projected Rev 2016'!$T$310","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$310","v":0},{"$f":"'YE Projected Rev 2016'!$T$310","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$310","v":0},{"$f":"'AVG Projected Rev 2017'!$T$310","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$310","v":0},{"$f":"'YE Projected Rev 2017'!$T$310","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$310","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S310,FALSE)","v":0},null,-26499,null,303]
["TRANSPORTATION","Trans",null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,0,null,304]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,0,null,305]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,0,null,306]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$314","v":0},{"$f":"'AVG Projected Rev 2016'!$T$314","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$314","v":0},{"$f":"'YE Projected Rev 2016'!$T$314","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$314","v":0},{"$f":"'AVG Projected Rev 2017'!$T$314","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$314","v":0},{"$f":"'YE Projected Rev 2017'!$T$314","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$314","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S314,FALSE)","v":0},null,0,null,307]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$315","v":26499},{"$f":"'AVG Projected Rev 2016'!$T$315","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$315","v":0},{"$f":"'YE Projected Rev 2016'!$T$315","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$315","v":0},{"$f":"'AVG Projected Rev 2017'!$T$315","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$315","v":0},{"$f":"'YE Projected Rev 2017'!$T$315","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$315","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S315,FALSE)","v":0},null,-26499,null,308]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,0,null,309]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$317","v":346091},{"$f":"'AVG Projected Rev 2016'!$T$317","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$317","v":0},{"$f":"'YE Projected Rev 2016'!$T$317","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$317","v":0},{"$f":"'AVG Projected Rev 2017'!$T$317","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$317","v":0},{"$f":"'YE Projected Rev 2017'!$T$317","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$317","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S317,FALSE)","v":0},null,-346091,null,310]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311]
[null,"CET","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$319","v":519942.14999999997},{"$f":"'AVG Projected Rev 2016'!$T$319","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$319","v":0},{"$f":"'YE Projected Rev 2016'!$T$319","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$319","v":0},{"$f":"'AVG Projected Rev 2017'!$T$319","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$319","v":0},{"$f":"'YE Projected Rev 2017'!$T$319","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$319","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S319,FALSE)","v":0},null,{"$f":"O319-F319","v":-519942.14999999997},null,312]
[null,"DSM","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$320","v":117259.44},{"$f":"'AVG Projected Rev 2016'!$T$320","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$320","v":0},{"$f":"'YE Projected Rev 2016'!$T$320","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$320","v":0},{"$f":"'AVG Projected Rev 2017'!$T$320","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$320","v":0},{"$f":"'YE Projected Rev 2017'!$T$320","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$320","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S320,FALSE)","v":0},null,-117259.44,null,313]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,314]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F238+F247+F256+F265+F274+F319+F320","v":12604432.385955401},{"$f":"G238+G247+G256+G265+G274+G319+G320","v":0},0,0,0,0,0,{"$f":"M238+M247+M256+M265+M274+M319+M320","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S322,FALSE)","v":0},null,-12604432.385955401,null,315]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F276+F285","v":-518},{"$f":"G276+G285","v":0},0,0,0,0,0,{"$f":"M276+M285","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S323,FALSE)","v":0},null,518,null,316]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F283+F292+F301+F310","v":101504},{"$f":"G283+G292+G301+G310","v":0},0,0,0,0,0,{"$f":"M283+M292+M301+M310","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S324,FALSE)","v":0},null,-101504,null,317]
[null,null,"Commodity Revenue",null,null,{"$f":"F242+F251+F260+F269+F278+F287+F296+F305+F314","v":18795350.264044601},0,{"$f":"H242+H251+H260+H269+H278+H287+H296+H305+H314","v":0},0,{"$f":"J242+J251+J260+J269+J278+J287+J296+J305+J314","v":0},0,{"$f":"L242+L251+L260+L269+L278+L287+L296+L305+L314","v":0},0,{"$f":"N242+N251+N260+N269+N278+N287+N296+N305+N314","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S325,FALSE)","v":0},null,-18795350.264044601,null,318]
[null,null,"Total Wyoming Revenue",null,null,30863567.059999999,0,{"$f":"H243+H252+H261+H270+H279+H288+H297+H306+H315","v":0},0,{"$f":"J243+J252+J261+J270+J279+J288+J297+J306+J315","v":0},0,{"$f":"L243+L252+L261+L270+L279+L288+L297+L306+L315","v":0},0,{"$f":"N243+N252+N261+N270+N279+N288+N297+N306+N315","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S326,FALSE)","v":0},null,-30863567.059999999,null,319]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,320]
[null,null,"Sales Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290","v":3529161.62},{"$f":"G245+G254+G263+G272+G281+G290","v":0},0,0,0,0,0,{"$f":"M245+M254+M263+M272+M281+M290","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S328,FALSE)","v":0},null,-3529161.62,null,321]
[null,null,"Transportation Dth",null,null,{"$f":"F308+F317+F299","v":475649},{"$f":"G308+G317+G299","v":0},0,0,0,0,0,{"$f":"M308+M317+M299","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S329,FALSE)","v":0},null,-475649,null,322]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290+F299+F308+F317","v":4004810.62},{"$f":"G245+G254+G263+G272+G281+G290+G299+G308+G317","v":0},0,0,0,0,0,{"$f":"M245+M254+M263+M272+M281+M290+M299+M308+M317","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S330,FALSE)","v":0},null,-4004810.62,null,323]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,325]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$335","v":0},{"$f":"'AVG Projected Rev 2016'!$T$335","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$335","v":0},{"$f":"'YE Projected Rev 2016'!$T$335","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$335","v":0},{"$f":"'AVG Projected Rev 2017'!$T$335","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$335","v":0},{"$f":"'YE Projected Rev 2017'!$T$335","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$335","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S333,FALSE)","v":0},null,0,null,326]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,327]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,328]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,329]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$339","v":0},{"$f":"'AVG Projected Rev 2016'!$T$339","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$339","v":0},{"$f":"'YE Projected Rev 2016'!$T$339","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$339","v":0},{"$f":"'AVG Projected Rev 2017'!$T$339","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$339","v":0},{"$f":"'YE Projected Rev 2017'!$T$339","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$339","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S337,FALSE)","v":0},null,0,null,330]
[null,null,"Total Revenue","sales",null,{"$f":"SUM(F333:F337)","v":0},{"$f":"SUM(G333:G337)","v":0},0,0,0,0,0,{"$f":"SUM(M333:M337)","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S338,FALSE)","v":0},null,0,null,331]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,0,null,332]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2015 Rev'!$T$342","v":0},{"$f":"'AVG Projected Rev 2016'!$T$342","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$342","v":0},{"$f":"'YE Projected Rev 2016'!$T$342","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$342","v":0},{"$f":"'AVG Projected Rev 2017'!$T$342","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$342","v":0},{"$f":"'YE Projected Rev 2017'!$T$342","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$342","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S340,FALSE)","v":0},null,0,null,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,334]
[null,null,"Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$344","v":0},{"$f":"'AVG Projected Rev 2016'!$T$344","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$344","v":0},{"$f":"'YE Projected Rev 2016'!$T$344","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$344","v":0},{"$f":"'AVG Projected Rev 2017'!$T$344","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$344","v":0},{"$f":"'YE Projected Rev 2017'!$T$344","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$344","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S342,FALSE)","v":0},null,0,null,335]
[null,"IC",null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,0,null,336]
[null,null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,0,null,337]
[null,null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,0,null,338]
[null,null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$348","v":0},{"$f":"'AVG Projected Rev 2016'!$T$348","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$348","v":0},{"$f":"'YE Projected Rev 2016'!$T$348","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$348","v":0},{"$f":"'AVG Projected Rev 2017'!$T$348","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$348","v":0},{"$f":"'YE Projected Rev 2017'!$T$348","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$348","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S346,FALSE)","v":0},null,0,null,339]
[null,null,"Total Revenue","trans",null,{"$f":"SUM(F342:F346)","v":0},{"$f":"SUM(G342:G346)","v":0},0,0,0,0,0,{"$f":"SUM(M342:M346)","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S347,FALSE)","v":0},null,0,null,340]
[null,null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+S347+1","v":341}]
[null,null,"Total Dth","trans",null,{"$f":"'Booked DEC 2015 Rev'!$T$351","v":0},{"$f":"'AVG Projected Rev 2016'!$T$351","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$351","v":0},{"$f":"'YE Projected Rev 2016'!$T$351","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$351","v":0},{"$f":"'AVG Projected Rev 2017'!$T$351","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$351","v":0},{"$f":"'YE Projected Rev 2017'!$T$351","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$351","v":0},{"$f":"HLOOKUP($O$8,RevenueScenarios,S349,FALSE)","v":0},null,0,null,342]
[null,null,null,null,null,{"$f":"'Booked DEC 2015 Rev'!$T$350","v":0},{"$f":"'AVG Projected Rev 2016'!$T$350","v":0},{"$f":"'AVG Proj Rev 2016 with CET'!$T$350","v":0},{"$f":"'YE Projected Rev 2016'!$T$350","v":0},{"$f":"'YE Proj Rev 2016 with CET '!$T$350","v":0},{"$f":"'AVG Projected Rev 2017'!$T$350","v":0},{"$f":"'AVG Proj Rev 2017 with CET'!$T$350","v":0},{"$f":"'YE Projected Rev 2017'!$T$350","v":0},{"$f":"'YE Proj Rev 2017 with CET'!$T$350","v":0},null,null,0,null,343]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,344]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F333+F342","v":0},{"$f":"G333+G342","v":0},0,0,0,0,0,{"$f":"M333+M342","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S352,FALSE)","v":0},null,0,null,345]
[null,null,"Commodity Revenue",null,null,{"$f":"F336+F345","v":0},{"$f":"G336+G345","v":0},0,0,0,0,0,{"$f":"M336+M345","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S353,FALSE)","v":0},null,0,null,346]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F338+F347","v":0},{"$f":"G338+G347","v":0},0,0,0,0,0,{"$f":"M338+M347","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S354,FALSE)","v":0},null,0,null,347]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,348]
[null,null,"Sales Dth",null,null,{"$f":"F340","v":0},{"$f":"G340","v":0},0,0,0,0,0,{"$f":"M340","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S356,FALSE)","v":0},null,0,null,349]
[null,null,"Transportation Dth",null,null,{"$f":"F349","v":0},{"$f":"G349","v":0},0,0,0,0,0,{"$f":"M349","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S357,FALSE)","v":0},null,0,null,350]
[null,null,"Total Colorado Dth",null,null,{"$f":"F340+F349","v":0},{"$f":"G340+G349","v":0},0,0,0,0,0,{"$f":"M340+M349","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S358,FALSE)","v":0},null,0,null,351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,354]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,{"$f":"F199+F228+F322+F352","v":353817356.68919128},{"$f":"G199+G228+G322+G352","v":328926987.41441363},332968086.94441372,340956680.24897051,345068857.90897053,338927973.05834615,345553396.26834613,{"$f":"M199+M228+M322+M352","v":341830012.72834617},348552486.63834614,{"$f":"HLOOKUP($O$8,RevenueScenarios,S362,FALSE)","v":338927973.05834615},null,-14889383.630845129,null,355]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F200+F229+F323","v":87553957.885457098},{"$f":"G200+G229+G323","v":113816732.65000001},113816732.65000001,114524881.39,114524881.39,114323825.24999997,114323825.24999997,{"$f":"M200+M229+M323","v":115400161.88999999},115400161.88999999,{"$f":"HLOOKUP($O$8,RevenueScenarios,S363,FALSE)","v":114323825.24999997},null,26769867.364542872,null,356]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F324","v":101504},{"$f":"G324","v":0},0,0,0,0,0,{"$f":"M324","v":0},0,{"$f":"HLOOKUP($O$8,RevenueScenarios,S364,FALSE)","v":0},null,-101504,null,357]
[null,null,"Commodity Revenue",null,null,{"$f":"F201+F230+F325+F353","v":450667349.05535156},{"$f":"G201+G230+G325+G353","v":441161706.02999997},441161706.02999997,443072121.64999998,443072121.64999998,442327665.00999999,442327665.00999999,{"$f":"M201+M230+M325+M353","v":446509952.95000005},446509952.95000005,{"$f":"HLOOKUP($O$8,RevenueScenarios,S365,FALSE)","v":442327665.00999999},null,-8339684.0453515649,null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(F362:F366)","v":892140167.62999988},{"$f":"SUM(G362:G366)","v":883905426.09441364},887946525.62441373,898553683.28897047,902665860.94897056,895579463.31834614,902204886.52834606,{"$f":"SUM(M362:M366)","v":903740127.56834626},910462601.47834611,{"$f":"HLOOKUP($O$8,RevenueScenarios,S367,FALSE)","v":895579463.31834614},null,{"$f":"O367-F367","v":3439295.6883462667},null,360]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O368-F368","v":0},null,361]
[null,null,"Sales Dth",null,null,{"$f":"F204+F233+F328+F356","v":97299330.850000009},140185976,{"$f":"H204+H233+H328+H356","v":140185976},140651444,{"$f":"J204+J233+J328+J356","v":140651444},107772030,{"$f":"L204+L233+L328+L356","v":107772030},108791034,{"$f":"N204+N233+N328+N356","v":108791034},{"$f":"HLOOKUP($O$8,RevenueScenarios,S369,FALSE)","v":107772030},null,{"$f":"O369-F369","v":10472699.149999991},null,362]
[null,null,"Transportation Dth",null,null,77154023,45850874,{"$f":"H205+H234+H329+H357","v":45850874},46874642,{"$f":"J205+J234+J329+J357","v":46874642},79708578,{"$f":"L205+L234+L329+L357","v":79708578},79708578,{"$f":"N205+N234+N329+N357","v":79708578},{"$f":"HLOOKUP($O$8,RevenueScenarios,S370,FALSE)","v":79708578},null,{"$f":"O370-F370","v":2554555},null,363]
[null,null,"SystemTotal Dth",null,null,174453353.85000002,186036850,{"$f":"H206+H235+H330+H358","v":186036850},187526086,{"$f":"J206+J235+J330+J358","v":187526086},187480608,{"$f":"L206+L235+L330+L358","v":187480608},188499612,{"$f":"N206+N235+N330+N358","v":188499612},{"$f":"HLOOKUP($O$8,RevenueScenarios,S371,FALSE)","v":187480608},null,{"$f":"O371-F371","v":13027254.149999976},null,364]

{"sheet":"Booked DEC 2015 Rev","index":26,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month Total "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OR Average"]
["Rate Class",null,"Description",null,null,null,"2010-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2015-12-31"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,{"$f":"H15/SUM($H$15:$S$15)","v":0.15462552499332205},{"$f":"I15/SUM($H$15:$S$15)","v":0.14419140075571377},9.2715142335981701E-2,6.4121719814882142E-2,4.9695757363910444E-2,3.6967978301448719E-2,3.7968239452736655E-2,3.7411504683640254E-2,3.881598329956211E-2,6.2773037403766704E-2,0.10694294782093182,0.17377076377410366,null,null,null,"GS",{"$f":"+$S$21+$S$30+$S$39","v":961604},{"$f":"+$T$21+$T$30+$T$39","v":949196},{"$f":"+$T$22","v":86742178},{"$f":"+$T$15","v":277850439},{"$f":"+$T$17","v":82823487},{"$f":"+$T$19","v":399573039},{"$f":"SUM(AA13:AC13)","v":760246965}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":616},{"$f":"+$T$48","v":621.5},{"$f":"+$T$49","v":4932842},{"$f":"+$T$42","v":3984333},{"$f":"+$T$44","v":4014755},{"$f":"+$T$46","v":22538259},{"$f":"SUM(AA14:AC14)","v":30537347}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,42962770,40063644,25760943,17816248,13807988,10271569,10549492,10394803,10785038,17441516,29714145,48282283,277850439,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":518464.23000000004},{"$f":"+$T$60","v":4860752.3032358978},{"$f":"+$T$62","v":429688.8854571},{"$f":"+$T$64","v":2356401.7913070009},{"$f":"SUM(AA15:AC15)","v":7646842.9799999986}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":962221},{"$f":"SUM(Y13:Y15)","v":949818.5},{"$f":"SUM(Z13:Z15)","v":92193484.230000004},{"$f":"SUM(AA13:AA15)","v":286695524.30323589},87267930.885457098,424467699.79130697,798431154.98000002]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,15764729,10563742,8048467,2909934,1846303,1251381,1301110,1277706,1317771,2558742,13063532,22920070,82823487]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,80243574,53780159,40973217,31548141,20044251,8633498,9451272,9267239,9568445,17828790,43447911,74786542,399573039,null,null,"IS",{"$f":"+$S$102","v":51},{"$f":"+$T$102","v":73.666666666666671},{"$f":"+$T$103","v":1576685},{"$f":"+$T$96","v":671557},{"$f":"+$T$98","v":282956},{"$f":"+$T$100","v":7357734},{"$f":"SUM(AA19:AC19)","v":8312247}]
["FIRM",null,"Total Revenue","sales",null,null,null,138971073,104407545,74782627,52274323,35698542,20156448,21301874,20939748,21671254,37829048,86225588,145988895,760246965,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":51},{"$f":"SUM(Y19:Y19)","v":73.666666666666671},{"$f":"SUM(Z19:Z19)","v":1576685},671557,282956,7357734,8312247]
["FIRM",null,"# of Customers","sales",null,null,null,936074,938179,946517,948007,948465,949888,950727,950429,952782,953177,954503,961604,949196]
["FIRM",null,"Total Dth","sales",null,null,null,15900459,10656516,8118856,6251283,3971773,2077789,2214073,2170920,2241060,4332276,10585582,18221591,86742178,null,null,"CET",null,null,null,{"$f":"+$T$195","v":9415507},null,null,{"$f":"SUM(AA22:AC22)","v":9415507}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":23365638},null,null,{"$f":"SUM(AA23:AC23)","v":23365638}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":32781145},null,null,{"$f":"SUM(AD22:AD23)","v":32781145}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":9},{"$f":"+$T$129","v":9},{"$f":"+$T$130","v":38522404},{"$f":"+$T$123","v":6203341},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":6203341}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$156","v":0},{"$f":"+$T$156","v":0},{"$f":"+$T$157","v":0},{"$f":"+$T$150","v":0},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":32228},{"$f":"+$T$141","v":41875},{"$f":"+$T$143","v":1933},{"$f":"+$T$145","v":0},43808]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":438},{"$f":"+$T$165","v":391},{"$f":"+$T$166","v":38123742},{"$f":"+$T$159","v":14819482},{"$f":"+$T$161","v":1656},{"$f":"+$T$172","v":0},14821138]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":448},{"$f":"SUM(Y27:Y33)","v":401},76678374,21064698,3589,0,21068287]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":962720},{"$f":"+Y34+Y24+Y16+Y20","v":950293.16666666663},170448543.23000002,341212924.30323589,{"$f":"+AB34+AB24+AB16+AB20","v":87554475.885457098},431825433.79130697,860592833.98000002]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27627},{"$f":"+$T$244","v":27563.333333333332},{"$f":"+$T$245","v":3201829},{"$f":"+$T$238","v":11611809},0,{"$f":"+$T$242","v":17119550},{"$f":"SUM(AA41:AC41)","v":28731359}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,475709,446738,413725,284921,242154,229008,204677,217263,212907,265774,516656,474801,3984333,null,null,"FS",{"$f":"+$S$253","v":26},{"$f":"+$T$253","v":26},{"$f":"+$T$254","v":181753},{"$f":"+$T$247","v":164105},0,{"$f":"+$T$251","v":964774},{"$f":"SUM(AA42:AC42)","v":1128879}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":9698.6200000000026},{"$f":"+$T$256","v":146707.79595539998},0,{"$f":"+$T$260","v":53485.264044599986},{"$f":"SUM(AA43:AC43)","v":200193.05999999997}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,485120,430118,399034,225934,176433,189467,183606,194167,183722,274990,654923,617241,4014755,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27654},{"$f":"SUM(Y41:Y43)","v":27590.333333333332},3393280.62,11922621.795955401,0,18137809.264044601,30060431.059999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2531114,2248211,2085722,2272110,1907154,1387367,1339023,1410171,1333795,1913354,2039103,2071135,22538259,null,null,"CET",null,null,null,{"$f":"+$T$319","v":519942.14999999997},null,null,{"$f":"SUM(AA46:AC46)","v":519942.14999999997}]
["FIRM",null,"Total Revenue","sales",null,null,null,3491943,3125067,2898481,2782965,2325741,1805842,1727306,1821601,1730424,2454118,3210682,3163177,30537347,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":117259.44},null,null,{"$f":"SUM(AA47:AC47)","v":117259.44}]
["FIRM",null,"# of Customers","sales",null,null,null,598,577,572,641,642,649,643,634,631,626,629,616,621.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":637201.59},null,null,{"$f":"SUM(AD46:AD47)","v":637201.59}]
["FIRM",null,"Total Dth","sales",null,null,null,501191,445283,413086,450020,377902,323572,312882,330146,312319,465442,496773,504226,4932842]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":4},{"$f":"+$T$280","v":4},{"$f":"+$T$281","v":135881},{"$f":"+$T$274","v":44609},{"$f":"+$T$276","v":-518},{"$f":"+$T$278","v":657541},{"$f":"SUM(AA53:AC53)","v":701632}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},{"$f":"SUM(Y52:Y53)","v":4},135881,44609,-518,657541,701632]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":346091},{"$f":"+$T$310","v":26499},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":26499}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":129558},{"$f":"+$T$301","v":75005},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":75005}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CNG Tax Credit 2015",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},{"$f":"SUM(Y57:Y58)","v":5},475649,101504,0,0,101504]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,253170.34899050015,199055.61070100023,230921.14887000015,233081.96668000007,254169.66462999978,260128.29472780006,257682.38709159961,251248.58567339997,253196.07512760043,260930.75276669994,212523.38781030025,2194644.0801669979,4860752.3032358978,1892342]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27663},{"$f":"+Y59+Y54+Y44+Y48","v":27599.333333333332},4004810.62,12705936.385955401,-518,18795350.264044601,31500768.649999999]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,30981.666028299995,25595.065848600003,30015.923682000001,30310.513048000004,33029.634418000001,42600.926568900002,42663.009055800001,41263.843201700009,41584.815173800009,41719.839522599999,34858.818683400001,35064.830225999998,429688.8854571]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,218564.5949812,180564.05345040004,211751.62744800004,213829.85027200007,233012.28095200003,201245.04870330001,201538.32385260001,194928.72112490001,196444.97969860001,188533.9677107,157528.6835063,158459.65960699998,2356401.7913070009,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":990332},{"$f":"+Y59+Y54+Y44+Y34+Y16","v":977818.83333333337},172876668.85000002,319828957.09919131,87271001.885457098,443263050.05535156,850363009.03999996]
["FIRM",null,"Total Revenue","sales",null,null,null,502716.61000000016,405214.73000000027,472688.70000000019,477222.33000000013,520211.57999999984,503974.27000000008,501883.71999999962,487441.15,491225.87000000046,491184.55999999994,404910.89000000025,2388168.569999998,7646842.9799999986,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":989231},{"$f":"+Y41+Y13","v":976759.33333333337},89944007,289462248,82823487,416692589,788978324]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1152},{"$f":"+Y77-Y65","v":1133.1666666666279},84509346.850000024,64456612.689191282,4730470.8854570985,33928195.055351555,103115278.63]
["FIRM",null,"Total Dth","sales",null,null,null,43308.59,35778.780000000006,41958.600000000006,42370.400000000009,46171.4,47121.270000000004,47189.94,45642.310000000005,45997.340000000004,45935.83,38381.47,38608.299999999996,518464.23000000004,{"$f":"U60/T67","v":3.6498988560888761},"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":989875},{"$f":"+Y16+Y44","v":977408.83333333337},95586764.850000009,298618146.09919131,87267930.885457098,442605509.05535156,828491586.03999996]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":55},{"$f":"+Y54+Y20","v":77.666666666666671},1712566,716166,282438,8015275,9013879]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":453},{"$f":"+Y59+Y34","v":406},77154023,21166202,3589,0,21169791]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":962720},950293.16666666663,170448543.23000002,341212924.30323589,87554475.885457098,431825433.79130697,860592833.98000002]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27663},{"$f":"+Y61","v":27599.333333333332},4004810.62,12705936.385955401,-518,18795350.264044601,31500768.649999999]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":990383},977892.5,174453353.85000002,353918860.68919128,87553957.885457098,450620784.05535156,892093602.63]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"+X77-T440","v":0},{"$f":"+Y77-T508","v":0},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":5.9604644775390625E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":-46565.000000059605},{"$f":"+AD77-$T$367","v":-46564.999999880791}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,69057,71836,68908,77263,79196,79407,37902,30916,35250,36018,41715,44089,671557]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,28079,26928,25398,31330,38617,40248,14613,14344,14422,16748,15955,16274,282956]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,792198,758085,715085,882020,1087276,971979,343138,341768,343604,384815,365274,372492,7357734]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,889334,856849,809391,990613,1205089,1091634,395653,387028,393276,437581,422944,432855,8312247]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,89,89,88,88,88,89,93,53,52,51,53,51,73.666666666666671]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,156643,150213,141695,174772,215444,224542,81509,80024,80455,91643,88988,90757,1576685]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,441252,411382,633438,481013,508084,515907,537482,572156,639779,326524,495514,640810,6203341]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,441252,411382,633438,481013,508084,515907,537482,572156,639779,326524,495514,640810,6203341]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,9,9,9,9,9,9,9,9,9,9,9,9,9]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2703498,2716538,1946955,2719387,3403795,3877877,3916208,4280002,3670530,2653835,2960091,3673688,38522404]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,5154,3452,2717,2256,3722,1672,1256,4332,1331,1772,3096,11115,41875]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,292,193,171,130,104,78,78,101,85,125,244,332,1933]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,5446,3645,2888,2386,3826,1750,1334,4433,1416,1897,3340,11447,43808]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4867,3213,2852,2169,1729,1300,1307,1687,1418,2090,4070,5526,32228]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,1281513,1388612,1115318,1087339,1040979,997664,1409351,1164348,1134643,1221564,1424345,1553806,14819482]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,1656,0,0,1656]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,46565,0,0,46565]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1281513,1388612,1115318,1087339,1040979,997664,1409351,1164348,1134643,1269785,1424345,1553806,14867703]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,358,355,357,357,357,357,358,440,439,438,438,438,391]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3737331,3159392,3223812,3078818,2789639,2706247,2879423,2809034,2788486,3008473,3763902,4179185,38123742]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,3978681,-1053405,5754537,2037078,-713197,847545,72115,182887,1493384,-826883,1087004,-3444239,9415507]
[null,"DSM","Distribution Non-Gas Rev",null,null,null,null,4075504,3891701,1902553,1689528,1041229,494538,550908,528953,593599,1686578,2415205,4495342,23365638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,53542810.3489905,45423015.610701002,35883060.148869999,23708727.966680001,16264324.66463,13697438.2947278,13620865.387091599,13346906.585673399,15149127.0751276,20413793.752766699,35910203.387810305,54252651.080166996,341212924.30323589]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16309201.6660283,11046576.0658486,8503085.9236820005,3197638.5130480002,2094486.634418,1523774.9265689,1542070.0090558,1527581.8432017001,1557584.8151738001,2893980.8395226002,13769512.818683401,23588981.830226,87554475.885457098]
[null,null,"Commodity Revenue",null,null,null,null,83785450.594981194,56967019.053450398,43985775.627448,34916100.850272,23271693.280951999,11194089.0487033,11334971.323852601,11214106.721124901,11442288.9796986,20362057.9677107,46009816.683506303,77388628.659606993,431871998.79130697]
[null,null,"Total Utah Revenue",null,null,null,null,153637462.61000001,113436610.72999999,88371921.699999988,61822467.329999998,41630504.579999998,26415302.27,26497906.719999999,26088595.149999999,28149000.869999997,43669832.560000002,95689532.890000015,155230261.56999999,860639398.98000002]
[null,null,"# of Customers",null,null,null,null,937130,939211,947545,949104,949563,950994,951832,951567,953915,954303,955634,962720,950293.16666666663]
[null,null,"Sales Dth",null,null,null,null,16601601.59,11287790.779999999,8715595.5999999996,6918445.4000000004,4611290.4000000004,2673024.27,2655653.94,2626732.31,2679831.34,4935296.83,11209724.470000001,18855182.300000001,93770169.230000004]
[null,null,"Transportation Dth",null,null,null,null,6445696,5879143,5173619,5800374,6195163,6585424,6796938,7090723,6460434,5664398,6728063,7858399,76678374]
[null,null,"Total Utah Dth",null,null,null,null,23047297.59,17166933.780000001,13889214.6,12718819.4,10806453.4,9258448.2699999996,9452591.9399999995,9717455.3100000005,9140265.3399999999,10599694.83,17937787.469999999,26713581.300000001,170448543.23000002,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1335767,1451237,1127126,1017094,819510,493622,521713,502227,527498,848698,1239614,1727703,11611809]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2711714,2552321,1866213,1548830,1137576,276606,365433,300451,351467,810279,1970563,3228097,17119550]
["FIRM",null,"Total Revenue","sales",null,null,null,4047481,4003558,2993339,2565924,1957086,770228,887146,802678,878965,1658977,3210177,4955800,28731359]
["FIRM",null,"# of Customers","sales",null,null,null,27516,27549,27576,27691,27625,27646,27626,27481,27399,27492,27532,27627,27563.333333333332]
[null,null,"Total Dth","sales",null,null,null,476171,448178,327703,271971,199756,58545,72469,59537,69632,163924,399503,654440,3201829]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,9806,10900,16198,15822,14245,10765,11023,11421,11493,14900,17114,20418,164105]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,94139,109190,94550,94982,83834,50893,52026,54460,53608,74354,89450,113288,964774]
["FIRM",null,"Total Revenue","sales",null,null,null,103945,120090,110748,110804,98079,61658,63049,65881,65101,89254,106564,133706,1128879]
["FIRM",null,"# of Customers","sales",null,null,null,26,26,26,26,26,26,26,26,26,26,26,26,26]
["FIRM",null,"Total Dth","sales",null,null,null,16531,19173,16603,16679,14721,10164,10308,10790,10621,15062,18134,22967,181753]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,7329.3519084999944,9795.3708884000025,14291.066657500007,16508.227748900001,13445.884374799998,10263.212183199999,10424.6436784,-48281.878063200005,10361.280340399999,27675.47762799999,8134.7608157000004,66760.397794799996,146707.79595539998]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,7090.3480914999991,9456.3791115999975,9309.6233424999991,9744.8222510999985,8715.5956251999978,5894.2678168000002,5990.2663216000001,-33719.701936799996,5952.1596596000018,17191.132372000004,4560.8391843000018,3299.532205200001,53485.264044599986]
["FIRM",null,"Total Revenue","sales",null,null,null,14419.699999999993,19251.75,23600.690000000006,26253.05,22161.479999999996,16157.48,16414.91,-82001.58,16313.44,44866.609999999993,12695.600000000002,70059.929999999993,200193.06]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,1245.05,1660.5199999999998,1634.75,1711.1699999999998,1530.4399999999998,1167.82,1186.8399999999999,-6680.8199999999988,1179.2900000000002,3485.2000000000007,924.63000000000022,653.73000000000013,9698.6200000000026]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,4116,3421,4211,3553,3795,3385,2627,2981,2855,3137,4320,6208,44609]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,-211,-447,-29,-397,-197,-84,-379,54,116,-25,406,675,-518]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,77344,48106,73451,51514,59017,44923,26344,35983,32901,39024,64936,103998,657541]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,81249,51080,77633,54670,62615,48224,28592,39018,35872,42136,69662,110881,701632]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,20596,15480,13729,8700,10011,8364,4967,6893,6316,7575,12779,20471,135881]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,5134,5072,6727,6489,6247,6055,5869,6074,6062,6485,6774,8017,75005]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,5134,5072,6727,6489,6247,6055,5869,6074,6062,6485,6774,8017,75005]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,11091,10789,12242,10823,9376,8229,7115,8343,8270,10800,12527,19953,129558]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,2963,2545,2701,2980,3042,3901,1040,726,747,1038,1689,3127,26499]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2963,2545,2701,2980,3042,3901,1040,726,747,1038,1689,3127,26499]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,35934,29902,33714,42531,45184,75010,11761,6851,6218,8980,14615,35391,346091]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,214432.05,-82483.64,222167.6,76701.17,31615.94,111825.22,70312.759999999995,-9217.0300000000007,98020.87,8501.8799999999992,-64273.47,-157661.20000000001,519942.14999999997]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,21474.81,24293.11,13435.8,11997.41,8392.41,2559.29,3044.09,2805.34,3226.88,5178.5600000000004,8090.49,12761.25,117259.44]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1592925.2119085002,1417162.8408884001,1397429.4666575002,1141675.8077488998,891004.2343748,632419.72218320007,619144.49367839994,461935.43193680001,653455.03034039994,908090.91762800002,1212999.7808157001,1676189.4477947999,12604432.385955401]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,-211,-447,-29,-397,-197,-84,-379,54,116,-25,406,675,-518]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,8097,7617,9428,9469,9289,9956,6909,6800,6809,7523,8463,11144,101504]
[null,null,"Commodity Revenue",null,null,null,null,2890287.3480914999,2719073.3791116001,2043523.6233425001,1705070.8222511001,1289142.5956252001,378316.26781679998,449793.26632160001,357174.29806320003,443928.1596596,940848.13237200002,2129509.8391843,3448682.5322051998,18795350.264044598]
[null,null,"Total Wyoming Revenue",null,null,null,null,4491098.5600000005,4143406.22,3450352.0900000003,2855818.63,2189238.83,1020607.99,1075467.76,825963.73,1104308.19,1856437.05,3351378.62,5136690.9799999995,31500768.650000002]
[null,null,"# of Customers",null,null,null,null,27552,27585,27612,27727,27661,27682,27662,27517,27435,27528,27568,27663,27599.333333333332]
[null,null,"Sales Dth",null,null,null,null,514543.05,484491.52000000002,359669.75,299061.17,226018.44,78240.820000000007,88930.84,70539.179999999993,87748.29,190046.2,431340.63,698531.73,3529161.62]
[null,null,"Transportation Dth",null,null,null,null,47025,40691,45956,53354,54560,83239,18876,15194,14488,19780,27142,55344,475649]
[null,null,"Total Wyoming Dth",null,null,null,null,561568.05000000005,525182.52,405625.75,352415.17,280578.44,161479.82,107806.84,85733.18,102236.29,209826.2,458482.63,753875.73,4004810.62,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,55135735.560898997,46840178.451589406,37280489.615527496,24850403.7744289,17155328.899004798,14329858.016911,14240009.88077,13808842.0176102,15802582.105467999,21321884.6703947,37123203.168626003,55928840.527961798,353817356.68919122]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16308990.6660283,11046129.0658486,8503056.9236820005,3197241.5130480002,2094289.634418,1523690.9265689,1541691.0090558,1527635.8432017001,1557700.8151738001,2893955.8395226002,13769918.818683401,23589656.830226,87553957.885457098]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,8097,7617,9428,9469,9289,9956,6909,6800,6809,7523,8463,11144,101504]
[null,null,"Commodity Revenue",null,null,null,null,86675737.943072692,59686092.432562001,46029299.250790499,36621171.672523096,24560835.876577199,11572405.3165201,11784764.5901742,11571281.0191881,11886217.1393582,21302906.100082699,48139326.522690602,80837311.191812187,450667349.05535161]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,158128561.16999999,117580016.95000002,91822273.789999992,64678285.959999993,43819743.409999996,27435910.259999998,27573374.48,26914558.880000003,29253309.059999999,45526269.609999999,99040911.510000005,160366952.54999998,892140167.62999988,{"$f":"+T367","v":892140167.62999988}]
[null,null,"# of Customers",null,null,null,null,964682,966796,975157,976831,977224,978676,979494,979084,981350,981831,983202,990383,977892.5]
[null,null,"Sales Dth",null,null,null,null,17116144.640000001,11772282.299999999,9075265.3499999996,7217506.5700000003,4837308.8400000008,2751265.09,2744584.78,2697271.49,2767579.63,5125343.03,11641065.100000001,19553714.030000001,97299330.850000024]
[null,null,"Transportation Dth",null,null,null,null,6492721,5919834,5219575,5853728,6249723,6668663,6815814,7105917,6474922,5684178,6755205,7913743,77154023]
[null,null,"SystemTotal Dth",null,null,null,null,23608865.640000001,17692116.300000001,14294840.35,13071234.57,11087031.84,9419928.0899999999,9560398.7799999993,9803188.4900000002,9242501.629999999,10809521.029999999,18396270.099999998,27467457.030000001,174453353.84999999]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":961604}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":616}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":962221}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":51}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":51}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":9}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":438}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":448}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":962720}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27627}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27654}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27663}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":990332}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":989231}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1152}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":989875}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":55}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":453}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":962720}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27663}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":990383}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":949196}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":621.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":949818.5}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":73.666666666666671}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":73.666666666666671}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":9}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":391}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":401}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":950293.16666666663}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27563.333333333332}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27590.333333333332}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27599.333333333332}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":977818.83333333337}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":976759.33333333337}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1133.1666666666279}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":977408.83333333337}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":77.666666666666671}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":406}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":950293.16666666663}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27599.333333333332}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":977892.5}]

{"sheet":"YE Projected Rev 2016","index":27,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":981751},{"$f":"+$T$21","v":981751},{"$f":"+$T$22","v":102322590},{"$f":"+$T$15","v":306903762.91605622},{"$f":"+$T$17","v":109786952.07000001},{"$f":"+$T$19","v":419961582.88999999},{"$f":"SUM(AA13:AC13)","v":836652297.87605619}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":589},{"$f":"+$T$48","v":589},{"$f":"+$T$49","v":4555630},{"$f":"+$T$42","v":3764351.059469582},{"$f":"+$T$44","v":4165288.08},{"$f":"+$T$46","v":18697626.66},{"$f":"SUM(AA14:AC14)","v":26627265.799469583}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,50192289.194200285,42059140.1831754,34473722.204632908,20001612.325594939,15084878.205698345,11958864.114748811,11246574.825576693,11032900.002219466,11374809.424503412,18063672.863202706,33485967.90760152,47929331.664901756,{"$f":"SUM(H15:S15)","v":306903762.91605622},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":518463},{"$f":"+$T$60","v":4921356.662968196},{"$f":"+$T$62","v":470878.46},{"$f":"+$T$64","v":2127922.5100000002},{"$f":"SUM(AA15:AC15)","v":7520157.6329681966}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":982341},982341,{"$f":"SUM(Z13:Z15)","v":107396683},{"$f":"SUM(AA13:AA15)","v":315589470.63849401},114423118.61,440787132.06,870799721.30849397]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23332799.52,18814793.09,14649085.85,4513203.5,2748642.52,1631487.58,1377277.34,1301038.02,1423035.81,3816357.54,14109525.050000001,22069706.25,{"$f":"SUM(H17:S17)","v":109786952.07000001}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,76089383.060000002,61355946.460000001,47771374.520000003,31346876.050000001,19090953.079999998,11331649.189999999,9566008.2400000002,9036480.9600000009,9883828.0399999991,26506867.449999999,46011840.770000003,71970375.069999993,{"$f":"SUM(H19:S19)","v":419961582.88999999},null,null,"IS",{"$f":"+$S$102","v":46},{"$f":"+$T$102","v":46},{"$f":"+$T$103","v":556732},{"$f":"+$T$96","v":321060.08037143818},{"$f":"+$T$98","v":99822.02},{"$f":"+$T$100","v":2284989.59},{"$f":"SUM(AA19:AC19)","v":2705871.6903714379}]
["FIRM",null,"Total Revenue","sales",null,null,null,149614471.77420029,122229879.7331754,96894182.574632913,55861691.875594944,36924473.805698343,24922000.884748809,22189860.405576691,21370418.982219465,22681673.27450341,48386897.853202701,93607333.727601528,141969412.98490176,{"$f":"SUM(H20:S20)","v":836652297.87605631},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":46},46,{"$f":"SUM(Z19:Z19)","v":556732},321060.08037143818,99822.02,2284989.59,2705871.6903714379]
["FIRM",null,"# of Customers","sales",null,null,null,981751,981751,981751,981751,981751,981751,981751,981751,981751,981751,981751,981751,{"$f":"AVERAGE(H21:S21)","v":981751}]
["FIRM",null,"Total Dth","sales",null,null,null,18538988,14949223,11639376,7637588,4651463,2760928,2330734,2201716,2408170,6458332,11210670,17535402,{"$f":"SUM(H22:S22)","v":102322590},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":7},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":5838545},{"$f":"+$T$123","v":2248893.9220845681},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2248893.9220845681}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$156","v":0},{"$f":"+$T$156","v":0},{"$f":"+$T$157","v":0},{"$f":"+$T$150","v":0},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":32346},{"$f":"+$T$141","v":32713.437580373829},{"$f":"+$T$143","v":1940.76},{"$f":"+$T$145","v":0},34654.197580373831]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":581},{"$f":"+$T$165","v":581},{"$f":"+$T$166","v":41003751},{"$f":"+$T$159","v":19403414.170440156},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},19403414.170440156]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":589},589,46874642,21685021.530105099,1940.76,0,21686962.290105097]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":982976},982976,154828057,337595552.24897057,{"$f":"+AB34+AB24+AB16+AB20","v":114524881.39},443072121.64999998,895192555.28897047]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":0},{"$f":"+$T$244","v":0},{"$f":"+$T$245","v":0},{"$f":"+$T$238","v":0},0,{"$f":"+$T$242","v":0},{"$f":"SUM(AA41:AC41)","v":0}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,517052.13172182726,458034.47667071444,439636.30242333689,231018.39508523617,214788.1361748068,206538.52354804333,198240.72743097713,199973.53352428038,195392.77204219202,214513.54025659579,408729.31185247563,480433.20873909642,{"$f":"SUM(H42:S42)","v":3764351.059469582},null,null,"FS",{"$f":"+$S$253","v":0},{"$f":"+$T$253","v":0},{"$f":"+$T$254","v":0},{"$f":"+$T$247","v":0},0,{"$f":"+$T$251","v":0},{"$f":"SUM(AA42:AC42)","v":0}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":0},{"$f":"+$T$262","v":0},{"$f":"+$T$263","v":0},{"$f":"+$T$256","v":0},0,{"$f":"+$T$260","v":0},{"$f":"SUM(AA43:AC43)","v":0}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,668703.31999999995,568443.91,537515.75,243959.55,209759.46,180228.24,164379.76,167663.5,159010.66,195748.15,463563.23,606312.55000000005,{"$f":"SUM(H44:S44)","v":4165288.08},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":0},0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2238988.7000000002,1903294.72,1799739.37,1694443.81,1456903.92,1251792.03,1141714.98,1164522.51,1104423.3999999999,1359587.11,1552127.56,2030088.55,{"$f":"SUM(H46:S46)","v":18697626.66},null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,3424744.1517218277,2929773.1066707144,2776891.4224233371,2169421.7550852364,1881451.5161748067,1638558.7935480434,1504335.4674309772,1532159.5435242804,1458826.8320421919,1769848.8002565959,2424420.1018524757,3116834.3087390969,{"$f":"SUM(H47:S47)","v":26627265.799469583},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,589,589,589,589,589,589,589,589,589,589,589,589,{"$f":"AVERAGE(H48:S48)","v":589},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,545524,463733,438502,412847,354971,304996,278176,283733,269090,331260,378172,494626,{"$f":"SUM(H49:S49)","v":4555630}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":0},{"$f":"+$T$280","v":0},{"$f":"+$T$281","v":0},{"$f":"+$T$274","v":0},{"$f":"+$T$276","v":0},{"$f":"+$T$278","v":0},{"$f":"SUM(AA53:AC53)","v":0}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":0},0,0,0,0,0,0]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":0},{"$f":"+$T$316","v":0},{"$f":"+$T$317","v":0},{"$f":"+$T$310","v":0},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":0}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":0},{"$f":"+$T$307","v":0},{"$f":"+$T$308","v":0},{"$f":"+$T$301","v":0},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":0},0,0,0,0,0,0]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,253024.41002761194,209031.83209973088,245137.30329441492,247538.49093696242,269745.06744403101,275295.26394608495,275698.37848589767,266654.50597213366,268728.50653386361,268372.14980912674,224233.51746210817,{"$f":"225559.726331822+U60","v":2117897.236956229},{"$f":"SUM(H60:S60)","v":4921356.662968196},{"$f":"T67*'Booked DEC 2015 Rev'!U67","v":1892337.5106244069}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":0},0,0,0,0,0,0]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,39334.1,32495.200000000001,38108,38481.279999999999,41933.43,42796.23,42858.9,41452.980000000003,41775.4,41719.99,34858.39,35064.559999999998,{"$f":"SUM(H62:S62)","v":470878.46}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,177752.7,146847.39000000001,172211.9,173898.77,189499.17,193398.25,193681.45,187328,188785.03,188534.67,157526.75,158458.43,{"$f":"SUM(H64:S64)","v":2127922.5100000002},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":982930},982930,154271325,337274492.16859913,114425059.37,440787132.06,892486683.59859908]
["FIRM",null,"Total Revenue","sales",null,null,null,470111.21002761193,388374.42209973093,455457.20329441491,459918.54093696247,501177.66744403099,511489.74394608493,512238.72848589771,495435.48597213364,499288.93653386366,498626.80980912677,416618.65746210818,{"$f":"SUM(S60:S64)","v":2311420.2269562292},{"$f":"SUM(H65:S65)","v":7520157.6329681948},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":981751},981751,102322590,306903762.91605622,109786952.07000001,419961582.88999999,836652297.87605619]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1225},1225,52505467,30691789.332914352,4737929.3199999928,23110538.75999999,58540257.412914276]
["FIRM",null,"Total Dth","sales",null,null,null,43309,35779,41959,42370,46171,47121,47190,45642,45997,45936,38381,38608,{"$f":"SUM(H67:S67)","v":518463},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":982341},982341,107396683,315589470.63849401,114423118.61,440787132.06,870799721.30849397]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":46},46,556732,321060.08037143818,99822.02,2284989.59,2705871.6903714379]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":589},589,46874642,21685021.530105099,1940.76,0,21686962.290105097]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":982976},{"$f":"+Y36","v":982976},154828057,337595552.24897057,114524881.39,443072121.64999998,895192555.28897047]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":0},0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":982976},982976,154828057,337595552.24897057,114524881.39,443072121.64999998,895192555.28897047]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":0},{"$f":"Y77-T508","v":0},{"$f":"+Z77-$T$371","v":-32698029},{"$f":"+AA77-$T$362-$T$364","v":-3361128},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":-3361128}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,27412.095161677866,23015.460212297581,22118.972476267234,23689.839488230402,27910.120728936068,25673.805961393504,26888.449807728386,27265.961762342551,28950.242315563759,30096.589272292968,26240.427468142654,31798.115716565204,{"$f":"SUM(H96:S96)","v":321060.08037143818}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,8685.1200000000008,6133.31,5624.28,6518.63,8980.6,7664.35,8375.81,8598.69,9603.1299999999992,10297.549999999999,7995.16,11345.39,{"$f":"SUM(H98:S98)","v":99822.02}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,198807.71,140395.45000000001,128743.37,149215.56,205571.57,175441.98,191727.8,196829.44,219821.67,235717.59,183014.39999999999,259703.05,{"$f":"SUM(H100:S100)","v":2284989.59}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,234904.92516167785,169544.2202122976,156486.62247626722,179424.02948823042,242462.29072893609,208780.13596139351,226992.05980772836,232694.09176234255,258375.04231556377,276111.72927229299,217249.98746814264,302846.55571656517,{"$f":"SUM(H101:S101)","v":2705871.6903714379}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,46,46,46,46,46,46,46,46,46,46,46,46,{"$f":"AVERAGE(H102:S102)","v":46}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,48439,34207,31368,36356,50087,42746,46714,47957,53559,57432,44591,63276,{"$f":"SUM(H103:S103)","v":556732}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,{"$f":"SUM(H114:S114)","v":3361128}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,{"$f":"SUM(H119:S119)","v":3361128}]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H120:S120)","v":1}]
[null,null,"Total Dth","sales",null,null,null,2274328,2319530,1693728,2397820,3007182,3264210,3094619,3452962,3051359,2313755,2548694,3279842,{"$f":"SUM(H121:S121)","v":32698029}]
[]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,173837.07314293989,166535.96970117424,140571.04856432049,155975.36543424759,166637.14898986206,214393.8587166522,252981.26120123389,256841.13965875132,217028.49749116838,160581.53492260753,173843.63034018636,169667.39392142417,{"$f":"SUM(H123:S123)","v":2248893.9220845681}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,173837.07314293989,166535.96970117424,140571.04856432049,155975.36543424759,166637.14898986206,214393.8587166522,252981.26120123389,256841.13965875132,217028.49749116838,160581.53492260753,173843.63034018636,169667.39392142417,{"$f":"SUM(H128:S128)","v":2248893.9220845681}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"AVERAGE(H129:S129)","v":7}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,430646,398359,254030,322478,397933,614782,822588,827978,620265,341000,413175,395311,{"$f":"SUM(H130:S130)","v":5838545}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4294.5336432172207,3105.4159598730694,2845.3893541128537,2354.7110597333904,2038.0893940602198,1730.0587260924412,1735.0677997730418,2007.9959020913464,1814.582503605287,2298.1159998204357,3721.4672958086267,4768.0099421858995,{"$f":"SUM(H141:S141)","v":32713.437580373829}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,293.10000000000002,193.5,171.72,130.62,104.1,78.3,78.72,101.58,85.38,125.88,245.1,332.76,{"$f":"SUM(H143:S143)","v":1940.76}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4587.6336432172211,3298.9159598730694,3017.1093541128535,2485.3310597333902,2142.1893940602199,1808.3587260924412,1813.7877997730418,2109.5759020913465,1899.9625036052871,2423.9959998204358,3966.5672958086266,5100.7699421858997,{"$f":"SUM(H146:S146)","v":34654.197580373831}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4885,3225,2862,2177,1735,1305,1312,1693,1423,2098,4085,5546,{"$f":"SUM(H148:S148)","v":32346}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,1744256.3704760631,1625329.6566838303,1631193.1434714282,1603608.8812322489,1550427.4447015307,1553329.1682138816,1547254.1662941356,1541561.562571889,1532005.0481570463,1569546.6126048965,1719237.9751672698,1785664.1408659359,{"$f":"SUM(H159:S159)","v":19403414.170440156}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1744256.3704760631,1625329.6566838303,1631193.1434714282,1603608.8812322489,1550427.4447015307,1553329.1682138816,1547254.1662941356,1541561.562571889,1532005.0481570463,1569546.6126048965,1719237.9751672698,1785664.1408659359,{"$f":"SUM(H164:S164)","v":19403414.170440156}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,581,581,581,581,581,581,581,581,581,581,581,581,{"$f":"AVERAGE(H165:S165)","v":581}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4088164,3452030,3494281,3347835,3060744,3080426,3052991,3025150,2973512,3174848,3953260,4300510,{"$f":"SUM(H166:S166)","v":41003751}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,{"$f":"H15+H33+H42+H51+H60++H78+H87+H96+H105+H114+H123+H132+H141+H150+H159+H168+H69+H177+H186+H195+H196","v":53192259.808373608},44824286.994503014,37235318.364216782,22545892.008831602,17596518.213131573,14515918.793860957,13829466.876596438,13607298.701610954,13898823.073546851,20589175.406068049,36322068.237187512,52799653.771043196,{"$f":"SUM(H199:S199)","v":340956680.24897057}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"+H188+H71+H170+H161+H152+H143+H134+H125+H116+H107+H98+H89+H80+H62+H53+H44+H35+H17","v":24049815.16},19422059.010000002,15230505.6,4802293.58,3009420.11,1862254.7000000002,1592970.53,1518854.77,1633510.3800000001,4064249.11,14616186.930000002,22722761.510000002,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":114524881.39000002}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"+H190+H73+H172+H163+H154+H145+H136+H127+H118+H109+H100+H91+H82+H64+H55+H46+H37+H19","v":78704932.170000002},63546484.020000003,49872069.160000004,33364434.190000001,20942927.739999998,12952281.449999999,11093132.470000001,10585160.91,11396858.139999999,28290706.82,47904509.480000004,74418625.099999994,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":443072121.64999998}]
[null,null,"Total Utah Revenue",null,null,null,null,{"$f":"SUM(H199:H201)","v":155947007.13837361},127792830.02450302,102337893.12421679,60712619.778831601,41548866.063131571,29330454.943860956,26515569.876596436,25711314.381610952,26929191.593546852,52944131.336068049,98842764.647187516,149941040.3810432,{"$f":"SUM(T199:T201)","v":898553683.28897059}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H192+H183+H174+H165+H156+H147+H138+H129+H120+H111+H102+H93+H84+H75+H66+H57+H48+H39+H30+H21","v":982977},{"$f":"+I192+I183+I174+I165+I156+I147+I138+I129+I120+I111+I102+I93+I84+I75+I66+I57+I48+I39+I30+I21","v":982977},982977,982977,982977,982977,982977,982977,982977,982977,982977,982977,{"$f":"AVERAGE(H203:S203)","v":982977}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"H76+H121+H112+H103+H94+H85+H67+H58+H49+H40+H31+H22","v":21450588},{"$f":"I76+I121+I112+I103+I94+I85+I67+I58+I49+I40+I31+I22","v":17802472},13844933,10526981,8109874,6420001,5797433,6032010,5828175,9206715,14220508,21411754,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":140651444}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"H193+H184+H175+H166+H157+H148+H139+H130","v":4523695},{"$f":"I193+I184+I175+I166+I157+I148+I139+I130","v":3853614},3751173,3672490,3460412,3696513,3876891,3854821,3595200,3517946,4370520,4701367,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":46874642}]
[null,null,"Total Utah Dth",null,null,null,null,{"$f":"SUM(H204:H205)","v":25974283},{"$f":"SUM(I204:I205)","v":21656086},17596106,14199471,11570286,10116514,9674324,9886831,9423375,12724661,18591028,26113121,{"$f":"SUM(T204:T205)","v":187526086},{"$f":"+T206-Z36","v":32698029}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H238:S238)","v":0}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H242:S242)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H243:S243)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H244:S244)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H245:S245)","v":0}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H247:S247)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H251:S251)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H252:S252)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H253:S253)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H254:S254)","v":0}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H256:S256)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H260:S260)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H261:S261)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H262:S262)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H263:S263)","v":0}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H274:S274)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H276:S276)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H278:S278)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H279:S279)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H280:S280)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H281:S281)","v":0}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H301:S301)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H306:S306)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H307:S307)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H308:S308)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H310:S310)","v":0}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H315:S315)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H316:S316)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H317:S317)","v":0}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H319:S319)","v":0}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H322:S322)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H323:S323)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H326:S326)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H327:S327)","v":0}]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H328:S328)","v":0}]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H199+H228+H322+H352","v":53192259.808373608},{"$f":"I199+I228+I322+I352","v":44824286.994503014},37235318.364216782,22545892.008831602,17596518.213131573,14515918.793860957,13829466.876596438,13607298.701610954,13898823.073546851,20589175.406068049,36322068.237187512,52799653.771043196,{"$f":"SUM(H362:S362)","v":340956680.24897057}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H200+H229+H323","v":24049815.16},{"$f":"I200+I229+I323","v":19422059.010000002},15230505.6,4802293.58,3009420.11,1862254.7000000002,1592970.53,1518854.77,1633510.3800000001,4064249.11,14616186.930000002,22722761.510000002,{"$f":"SUM(H363:S363)","v":114524881.39}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,{"$f":"H324","v":0},{"$f":"I324","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H364:S364)","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H201+H230+H325+H353","v":78704932.170000002},{"$f":"I201+I230+I325+I353","v":63546484.020000003},49872069.160000004,33364434.190000001,20942927.739999998,12952281.449999999,11093132.470000001,10585160.91,11396858.139999999,28290706.82,47904509.480000004,74418625.099999994,{"$f":"SUM(H365:S365)","v":443072121.64999998}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,{"$f":"SUM(H362:H366)","v":155947007.13837361},{"$f":"SUM(I362:I366)","v":127792830.02450302},102337893.12421679,60712619.778831601,41548866.063131571,29330454.943860956,26515569.876596436,25711314.381610952,26929191.593546852,52944131.336068049,98842764.647187516,149941040.3810432,{"$f":"SUM(H367:S367)","v":898553683.28897047},{"$f":"+T367","v":898553683.28897047}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H327+H203","v":982977},{"$f":"+I327+I203","v":982977},982977,982977,982977,982977,982977,982977,982977,982977,982977,{"$f":"+S327+S203","v":982977},{"$f":"AVERAGE(H368:S368)","v":982977}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"+H356+H328+H233+H204","v":21450588},{"$f":"+I356+I328+I233+I204","v":17802472},13844933,10526981,8109874,6420001,5797433,6032010,5828175,9206715,14220508,21411754,{"$f":"SUM(H369:S369)","v":140651444}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"+H357+H329+H234+H205","v":4523695},3853614,3751173,3672490,3460412,3696513,3876891,3854821,3595200,3517946,4370520,4701367,46874642]
[null,null,"SystemTotal Dth",null,null,null,null,{"$f":"H357+H330+H235+H206","v":25974283},{"$f":"I357+I330+I235+I206","v":21656086},17596106,14199471,11570286,10116514,9674324,9886831,9423375,12724661,18591028,26113121,187526086]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":981751}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":982341}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":589}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":982976}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":982930}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":981751}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1225}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":982341}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":589}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":982976}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":982976}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":981751}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":982341}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":589}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":982976}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":982930}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":981751}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1225}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":982341}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":589}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":982976}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":982976}]

{"sheet":"YE Proj Rev 2016 with CET ","index":28,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":981751},{"$f":"+$T$21","v":981751},{"$f":"+$T$22","v":102322590},{"$f":"+$T$15","v":311015940.57605624},{"$f":"+$T$17","v":109786952.07000001},{"$f":"+$T$19","v":419961582.88999999},{"$f":"SUM(AA13:AC13)","v":840764475.53605628}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":589},{"$f":"+$T$48","v":589},{"$f":"+$T$49","v":4555630},{"$f":"+$T$42","v":3764351.059469582},{"$f":"+$T$44","v":4165288.08},{"$f":"+$T$46","v":18697626.66},{"$f":"SUM(AA14:AC14)","v":26627265.799469583}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,52169605.904200286,43230707.473175406,34604819.314632908,21449144.14559494,14087678.005698346,11830957.684748812,11238473.825576693,11190320.852219466,12928490.894503411,17794322.963202707,33399173.347601522,47092246.164901756,{"$f":"SUM(H15:S15)","v":311015940.57605624},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":518463},{"$f":"+$T$60","v":4921356.662968196},{"$f":"+$T$62","v":470878.46},{"$f":"+$T$64","v":2127922.5100000002},{"$f":"SUM(AA15:AC15)","v":7520157.6329681966}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":982341},982341,{"$f":"SUM(Z13:Z15)","v":107396683},{"$f":"SUM(AA13:AA15)","v":319701648.29849404},114423118.61,440787132.06,874911898.96849406]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23332799.52,18814793.09,14649085.85,4513203.5,2748642.52,1631487.58,1377277.34,1301038.02,1423035.81,3816357.54,14109525.050000001,22069706.25,{"$f":"SUM(H17:S17)","v":109786952.07000001}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,76089383.060000002,61355946.460000001,47771374.520000003,31346876.050000001,19090953.079999998,11331649.189999999,9566008.2400000002,9036480.9600000009,9883828.0399999991,26506867.449999999,46011840.770000003,71970375.069999993,{"$f":"SUM(H19:S19)","v":419961582.88999999},null,null,"IS",{"$f":"+$S$102","v":46},{"$f":"+$T$102","v":46},{"$f":"+$T$103","v":556732},{"$f":"+$T$96","v":321060.08037143818},{"$f":"+$T$98","v":99822.02},{"$f":"+$T$100","v":2284989.59},{"$f":"SUM(AA19:AC19)","v":2705871.6903714379}]
["FIRM",null,"Total Revenue","sales",null,null,null,151591788.4842003,123401447.02317542,97025279.684632912,57309223.695594937,35927273.605698347,24794094.454748809,22181759.405576691,21527839.832219467,24235354.744503409,48117547.95320271,93520539.167601526,141132327.48490176,{"$f":"SUM(H20:S20)","v":840764475.5360564},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":46},46,{"$f":"SUM(Z19:Z19)","v":556732},321060.08037143818,99822.02,2284989.59,2705871.6903714379]
["FIRM",null,"# of Customers","sales",null,null,null,981751,981751,981751,981751,981751,981751,981751,981751,981751,981751,981751,981751,{"$f":"AVERAGE(H21:S21)","v":981751}]
["FIRM",null,"Total Dth","sales",null,null,null,18538988,14949223,11639376,7637588,4651463,2760928,2330734,2201716,2408170,6458332,11210670,17535402,{"$f":"SUM(H22:S22)","v":102322590},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":7},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":5838545},{"$f":"+$T$123","v":2248893.9220845681},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2248893.9220845681}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$156","v":0},{"$f":"+$T$156","v":0},{"$f":"+$T$157","v":0},{"$f":"+$T$150","v":0},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":32346},{"$f":"+$T$141","v":32713.437580373829},{"$f":"+$T$143","v":1940.76},{"$f":"+$T$145","v":0},34654.197580373831]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":581},{"$f":"+$T$165","v":581},{"$f":"+$T$166","v":41003751},{"$f":"+$T$159","v":19403414.170440156},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},19403414.170440156]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":589},589,46874642,21685021.530105099,1940.76,0,21686962.290105097]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":982976},982976,154828057,341707729.90897059,{"$f":"+AB34+AB24+AB16+AB20","v":114524881.39},443072121.64999998,899304732.94897056]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":0},{"$f":"+$T$244","v":0},{"$f":"+$T$245","v":0},{"$f":"+$T$238","v":0},0,{"$f":"+$T$242","v":0},{"$f":"SUM(AA41:AC41)","v":0}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,517052.13172182726,458034.47667071444,439636.30242333689,231018.39508523617,214788.1361748068,206538.52354804333,198240.72743097713,199973.53352428038,195392.77204219202,214513.54025659579,408729.31185247563,480433.20873909642,{"$f":"SUM(H42:S42)","v":3764351.059469582},null,null,"FS",{"$f":"+$S$253","v":0},{"$f":"+$T$253","v":0},{"$f":"+$T$254","v":0},{"$f":"+$T$247","v":0},0,{"$f":"+$T$251","v":0},{"$f":"SUM(AA42:AC42)","v":0}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":0},{"$f":"+$T$262","v":0},{"$f":"+$T$263","v":0},{"$f":"+$T$256","v":0},0,{"$f":"+$T$260","v":0},{"$f":"SUM(AA43:AC43)","v":0}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,668703.31999999995,568443.91,537515.75,243959.55,209759.46,180228.24,164379.76,167663.5,159010.66,195748.15,463563.23,606312.55000000005,{"$f":"SUM(H44:S44)","v":4165288.08},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":0},0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2238988.7000000002,1903294.72,1799739.37,1694443.81,1456903.92,1251792.03,1141714.98,1164522.51,1104423.3999999999,1359587.11,1552127.56,2030088.55,{"$f":"SUM(H46:S46)","v":18697626.66},null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,3424744.1517218277,2929773.1066707144,2776891.4224233371,2169421.7550852364,1881451.5161748067,1638558.7935480434,1504335.4674309772,1532159.5435242804,1458826.8320421919,1769848.8002565959,2424420.1018524757,3116834.3087390969,{"$f":"SUM(H47:S47)","v":26627265.799469583},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,589,589,589,589,589,589,589,589,589,589,589,589,{"$f":"AVERAGE(H48:S48)","v":589},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,545524,463733,438502,412847,354971,304996,278176,283733,269090,331260,378172,494626,{"$f":"SUM(H49:S49)","v":4555630}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":0},{"$f":"+$T$280","v":0},{"$f":"+$T$281","v":0},{"$f":"+$T$274","v":0},{"$f":"+$T$276","v":0},{"$f":"+$T$278","v":0},{"$f":"SUM(AA53:AC53)","v":0}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":0},0,0,0,0,0,0]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":0},{"$f":"+$T$316","v":0},{"$f":"+$T$317","v":0},{"$f":"+$T$310","v":0},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":0}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":0},{"$f":"+$T$307","v":0},{"$f":"+$T$308","v":0},{"$f":"+$T$301","v":0},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":0},0,0,0,0,0,0]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,253024.41002761194,209031.83209973088,245137.30329441492,247538.49093696242,269745.06744403101,275295.26394608495,275698.37848589767,266654.50597213366,268728.50653386361,268372.14980912674,224233.51746210817,{"$f":"225559.726331822+U60","v":2117897.236956229},{"$f":"SUM(H60:S60)","v":4921356.662968196},{"$f":"T67*'Booked DEC 2015 Rev'!U67","v":1892337.5106244069}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":0},0,0,0,0,0,0]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,39334.1,32495.200000000001,38108,38481.279999999999,41933.43,42796.23,42858.9,41452.980000000003,41775.4,41719.99,34858.39,35064.559999999998,{"$f":"SUM(H62:S62)","v":470878.46}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,177752.7,146847.39000000001,172211.9,173898.77,189499.17,193398.25,193681.45,187328,188785.03,188534.67,157526.75,158458.43,{"$f":"SUM(H64:S64)","v":2127922.5100000002},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":982930},982930,154271325,341386669.82859915,114425059.37,440787132.06,896598861.25859916]
["FIRM",null,"Total Revenue","sales",null,null,null,470111.21002761193,388374.42209973093,455457.20329441491,459918.54093696247,501177.66744403099,511489.74394608493,512238.72848589771,495435.48597213364,499288.93653386366,498626.80980912677,416618.65746210818,{"$f":"SUM(S60:S64)","v":2311420.2269562292},{"$f":"SUM(H65:S65)","v":7520157.6329681948},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":981751},981751,102322590,311015940.57605624,109786952.07000001,419961582.88999999,840764475.53605628]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1225},1225,52505467,30691789.332914352,4737929.3199999928,23110538.75999999,58540257.412914276]
["FIRM",null,"Total Dth","sales",null,null,null,43309,35779,41959,42370,46171,47121,47190,45642,45997,45936,38381,38608,{"$f":"SUM(H67:S67)","v":518463},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":982341},982341,107396683,319701648.29849404,114423118.61,440787132.06,874911898.96849406]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":46},46,556732,321060.08037143818,99822.02,2284989.59,2705871.6903714379]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":589},589,46874642,21685021.530105099,1940.76,0,21686962.290105097]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":982976},{"$f":"+Y36","v":982976},154828057,341707729.90897059,114524881.39,443072121.64999998,899304732.94897056]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":0},0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":982976},982976,154828057,341707729.90897059,114524881.39,443072121.64999998,899304732.94897056]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":0},{"$f":"Y77-T508","v":0},{"$f":"+Z77-$T$371","v":-32698029},{"$f":"+AA77-$T$362-$T$364","v":-3361127.9999999404},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":-3361128}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,27412.095161677866,23015.460212297581,22118.972476267234,23689.839488230402,27910.120728936068,25673.805961393504,26888.449807728386,27265.961762342551,28950.242315563759,30096.589272292968,26240.427468142654,31798.115716565204,{"$f":"SUM(H96:S96)","v":321060.08037143818}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,8685.1200000000008,6133.31,5624.28,6518.63,8980.6,7664.35,8375.81,8598.69,9603.1299999999992,10297.549999999999,7995.16,11345.39,{"$f":"SUM(H98:S98)","v":99822.02}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,198807.71,140395.45000000001,128743.37,149215.56,205571.57,175441.98,191727.8,196829.44,219821.67,235717.59,183014.39999999999,259703.05,{"$f":"SUM(H100:S100)","v":2284989.59}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,234904.92516167785,169544.2202122976,156486.62247626722,179424.02948823042,242462.29072893609,208780.13596139351,226992.05980772836,232694.09176234255,258375.04231556377,276111.72927229299,217249.98746814264,302846.55571656517,{"$f":"SUM(H101:S101)","v":2705871.6903714379}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,46,46,46,46,46,46,46,46,46,46,46,46,{"$f":"AVERAGE(H102:S102)","v":46}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,48439,34207,31368,36356,50087,42746,46714,47957,53559,57432,44591,63276,{"$f":"SUM(H103:S103)","v":556732}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT1L","Distribution Non-Gas Rev","sales",null,null,null,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,{"$f":"SUM(H114:S114)","v":3361128}]
["TRANSPORTATION",null,null,"sales"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
["TRANSPORTATION",null,null,"sales"]
["TRANSPORTATION",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
["TRANSPORTATION",null,"Total Revenue","sales",null,null,null,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,{"$f":"SUM(H119:S119)","v":3361128}]
["TRANSPORTATION",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H120:S120)","v":1}]
["TRANSPORTATION",null,"Total Dth","sales",null,null,null,2274328,2319530,1693728,2397820,3007182,3264210,3094619,3452962,3051359,2313755,2548694,3279842,{"$f":"SUM(H121:S121)","v":32698029}]
["TRANSPORTATION"]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,173837.07314293989,166535.96970117424,140571.04856432049,155975.36543424759,166637.14898986206,214393.8587166522,252981.26120123389,256841.13965875132,217028.49749116838,160581.53492260753,173843.63034018636,169667.39392142417,{"$f":"SUM(H123:S123)","v":2248893.9220845681}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,173837.07314293989,166535.96970117424,140571.04856432049,155975.36543424759,166637.14898986206,214393.8587166522,252981.26120123389,256841.13965875132,217028.49749116838,160581.53492260753,173843.63034018636,169667.39392142417,{"$f":"SUM(H128:S128)","v":2248893.9220845681}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"AVERAGE(H129:S129)","v":7}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,430646,398359,254030,322478,397933,614782,822588,827978,620265,341000,413175,395311,{"$f":"SUM(H130:S130)","v":5838545}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4294.5336432172207,3105.4159598730694,2845.3893541128537,2354.7110597333904,2038.0893940602198,1730.0587260924412,1735.0677997730418,2007.9959020913464,1814.582503605287,2298.1159998204357,3721.4672958086267,4768.0099421858995,{"$f":"SUM(H141:S141)","v":32713.437580373829}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,293.10000000000002,193.5,171.72,130.62,104.1,78.3,78.72,101.58,85.38,125.88,245.1,332.76,{"$f":"SUM(H143:S143)","v":1940.76}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4587.6336432172211,3298.9159598730694,3017.1093541128535,2485.3310597333902,2142.1893940602199,1808.3587260924412,1813.7877997730418,2109.5759020913465,1899.9625036052871,2423.9959998204358,3966.5672958086266,5100.7699421858997,{"$f":"SUM(H146:S146)","v":34654.197580373831}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4885,3225,2862,2177,1735,1305,1312,1693,1423,2098,4085,5546,{"$f":"SUM(H148:S148)","v":32346}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,1744256.3704760631,1625329.6566838303,1631193.1434714282,1603608.8812322489,1550427.4447015307,1553329.1682138816,1547254.1662941356,1541561.562571889,1532005.0481570463,1569546.6126048965,1719237.9751672698,1785664.1408659359,{"$f":"SUM(H159:S159)","v":19403414.170440156}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1744256.3704760631,1625329.6566838303,1631193.1434714282,1603608.8812322489,1550427.4447015307,1553329.1682138816,1547254.1662941356,1541561.562571889,1532005.0481570463,1569546.6126048965,1719237.9751672698,1785664.1408659359,{"$f":"SUM(H164:S164)","v":19403414.170440156}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,581,581,581,581,581,581,581,581,581,581,581,581,{"$f":"AVERAGE(H165:S165)","v":581}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4088164,3452030,3494281,3347835,3060744,3080426,3052991,3025150,2973512,3174848,3953260,4300510,{"$f":"SUM(H166:S166)","v":41003751}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,{"$f":"H15+H33+H42+H51+H60++H78+H87+H96+H105+H114+H123+H132+H141+H150+H159+H168+H69+H177+H186+H195+H196","v":55169576.518373609},{"$f":"I15+I33+I42+I51+I60++I78+I87+I96+I105+I114+I123+I132+I141+I150+I159+I168+I69+I177+I186+I195+I196","v":45995854.28450302},37366415.474216782,23993423.828831602,16599318.013131572,14388012.363860957,13821365.876596438,13764719.551610954,15452504.54354685,20319825.506068051,36235273.67718751,51962568.271043196,{"$f":"SUM(H199:S199)","v":345068857.90897053}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"+H188+H71+H170+H161+H152+H143+H134+H125+H116+H107+H98+H89+H80+H62+H53+H44+H35+H17","v":24049815.16},19422059.010000002,15230505.6,4802293.58,3009420.11,1862254.7000000002,1592970.53,1518854.77,1633510.3800000001,4064249.11,14616186.930000002,22722761.510000002,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":114524881.39000002}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"+H190+H73+H172+H163+H154+H145+H136+H127+H118+H109+H100+H91+H82+H64+H55+H46+H37+H19","v":78704932.170000002},63546484.020000003,49872069.160000004,33364434.190000001,20942927.739999998,12952281.449999999,11093132.470000001,10585160.91,11396858.139999999,28290706.82,47904509.480000004,74418625.099999994,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":443072121.64999998}]
[null,null,"Total Utah Revenue",null,null,null,null,{"$f":"SUM(H199:H201)","v":157924323.84837359},128964397.31450301,102468990.23421678,62160151.598831609,40551665.863131568,29202548.513860956,26507468.876596436,25868735.231610954,28482873.063546851,52674781.436068051,98755970.087187514,149103954.8810432,{"$f":"SUM(T199:T201)","v":902665860.94897056}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H192+H183+H174+H165+H156+H147+H138+H129+H120+H111+H102+H93+H84+H75+H66+H57+H48+H39+H30+H21","v":982977},{"$f":"+I192+I183+I174+I165+I156+I147+I138+I129+I120+I111+I102+I93+I84+I75+I66+I57+I48+I39+I30+I21","v":982977},982977,982977,982977,982977,982977,982977,982977,982977,982977,982977,{"$f":"AVERAGE(H203:S203)","v":982977}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"H76+H121+H112+H103+H94+H85+H67+H58+H49+H40+H31+H22","v":21450588},{"$f":"I76+I121+I112+I103+I94+I85+I67+I58+I49+I40+I31+I22","v":17802472},13844933,10526981,8109874,6420001,5797433,6032010,5828175,9206715,14220508,21411754,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":140651444}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"H193+H184+H175+H166+H157+H148+H139+H130","v":4523695},{"$f":"I193+I184+I175+I166+I157+I148+I139+I130","v":3853614},3751173,3672490,3460412,3696513,3876891,3854821,3595200,3517946,4370520,4701367,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":46874642}]
[null,null,"Total Utah Dth",null,null,null,null,{"$f":"SUM(H204:H205)","v":25974283},{"$f":"SUM(I204:I205)","v":21656086},17596106,14199471,11570286,10116514,9674324,9886831,9423375,12724661,18591028,26113121,{"$f":"SUM(T204:T205)","v":187526086},{"$f":"+T206-Z36","v":32698029}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H238:S238)","v":0}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H242:S242)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H243:S243)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H244:S244)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H245:S245)","v":0}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H247:S247)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H251:S251)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H252:S252)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H253:S253)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H254:S254)","v":0}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H256:S256)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H260:S260)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H261:S261)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H262:S262)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H263:S263)","v":0}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H274:S274)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H276:S276)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H278:S278)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H279:S279)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H280:S280)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H281:S281)","v":0}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H301:S301)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H306:S306)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H307:S307)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H308:S308)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H310:S310)","v":0}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H315:S315)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H316:S316)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H317:S317)","v":0}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H319:S319)","v":0}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H322:S322)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H323:S323)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H326:S326)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H327:S327)","v":0}]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H328:S328)","v":0}]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H199+H228+H322+H352","v":55169576.518373609},{"$f":"I199+I228+I322+I352","v":45995854.28450302},37366415.474216782,23993423.828831602,16599318.013131572,14388012.363860957,13821365.876596438,13764719.551610954,15452504.54354685,20319825.506068051,36235273.67718751,51962568.271043196,{"$f":"SUM(H362:S362)","v":345068857.90897053}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H200+H229+H323","v":24049815.16},{"$f":"I200+I229+I323","v":19422059.010000002},15230505.6,4802293.58,3009420.11,1862254.7000000002,1592970.53,1518854.77,1633510.3800000001,4064249.11,14616186.930000002,22722761.510000002,{"$f":"SUM(H363:S363)","v":114524881.39}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,{"$f":"H324","v":0},{"$f":"I324","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H364:S364)","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H201+H230+H325+H353","v":78704932.170000002},{"$f":"I201+I230+I325+I353","v":63546484.020000003},49872069.160000004,33364434.190000001,20942927.739999998,12952281.449999999,11093132.470000001,10585160.91,11396858.139999999,28290706.82,47904509.480000004,74418625.099999994,{"$f":"SUM(H365:S365)","v":443072121.64999998}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,{"$f":"SUM(H362:H366)","v":157924323.84837359},{"$f":"SUM(I362:I366)","v":128964397.31450301},102468990.23421678,62160151.598831609,40551665.863131568,29202548.513860956,26507468.876596436,25868735.231610954,28482873.063546851,52674781.436068051,98755970.087187514,149103954.8810432,{"$f":"SUM(H367:S367)","v":902665860.94897056},{"$f":"+T367","v":902665860.94897056}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H327+H203","v":982977},{"$f":"+I327+I203","v":982977},982977,982977,982977,982977,982977,982977,982977,982977,982977,{"$f":"+S327+S203","v":982977},{"$f":"AVERAGE(H368:S368)","v":982977}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"+H356+H328+H233+H204","v":21450588},{"$f":"+I356+I328+I233+I204","v":17802472},13844933,10526981,8109874,6420001,5797433,6032010,5828175,9206715,14220508,21411754,{"$f":"SUM(H369:S369)","v":140651444}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"+H357+H329+H234+H205","v":4523695},3853614,3751173,3672490,3460412,3696513,3876891,3854821,3595200,3517946,4370520,4701367,46874642]
[null,null,"SystemTotal Dth",null,null,null,null,{"$f":"H357+H330+H235+H206","v":25974283},{"$f":"I357+I330+I235+I206","v":21656086},17596106,14199471,11570286,10116514,9674324,9886831,9423375,12724661,18591028,26113121,187526086]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":981751}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":982341}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":589}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":982976}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":982930}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":981751}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1225}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":982341}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":589}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":982976}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":982976}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":981751}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":982341}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":589}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":982976}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":982930}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":981751}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1225}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":982341}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":589}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":982976}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":982976}]

{"sheet":"AVG Projected Rev 2016","index":29,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":981751},{"$f":"+$T$21","v":971547},{"$f":"+$T$22","v":101308720},{"$f":"+$T$15","v":296423889.67611194},{"$f":"+$T$17","v":108716208.97000001},{"$f":"+$T$19","v":415800366.40999997},{"$f":"SUM(AA13:AC13)","v":820940465.05611193}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":589},{"$f":"+$T$48","v":607},{"$f":"+$T$49","v":4896279},{"$f":"+$T$42","v":3908840.9640550921},{"$f":"+$T$44","v":4490632.3199999994},{"$f":"+$T$46","v":20095748.949999999},{"$f":"SUM(AA14:AC14)","v":28495222.234055091}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,47953371.975508578,40280183.352849416,33136781.555490926,19330672.862626642,14646982.045311971,11664233.689674318,10963828.779032849,10775147.160859836,11110358.044160526,17555437.731739063,32457399.710161414,46549492.768696427,{"$f":"SUM(H15:S15)","v":296423889.67611194},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":518463},{"$f":"+$T$60","v":4837174.2081809537},{"$f":"+$T$62","v":470878.46},{"$f":"+$T$64","v":2127922.5100000002},{"$f":"SUM(AA15:AC15)","v":7435975.1781809535}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":982341},972155,{"$f":"SUM(Z13:Z15)","v":106723462},{"$f":"SUM(AA13:AA15)","v":305169904.84834802},113677719.75,438024037.86999995,856871662.46834791]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,22958144.16,18539724.129999999,14469134.08,4458874.91,2717336.17,1613342.19,1359497.14,1286044.6100000001,1407735.12,3786514.9,14050155.310000001,22069706.25,{"$f":"SUM(H17:S17)","v":108716208.97000001}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,74867613.900000006,60458933.369999997,47184543.140000001,30969531.73,18873511.899999999,11205618.75,9442514.2599999998,8932342.8200000003,9777555.6699999999,26299592.59,45818233.210000001,71970375.069999993,{"$f":"SUM(H19:S19)","v":415800366.40999997},null,null,"IS",{"$f":"+$S$102","v":46},{"$f":"+$T$102","v":49},{"$f":"+$T$103","v":764485},{"$f":"+$T$96","v":385508.57122806099},{"$f":"+$T$98","v":137072.14000000001},{"$f":"+$T$100","v":3137668.1599999997},{"$f":"SUM(AA19:AC19)","v":3660248.8712280607}]
["FIRM",null,"Total Revenue","sales",null,null,null,145779130.03550857,119278840.85284942,94790458.775490925,54759079.502626643,36237830.115311965,24483194.629674315,21765840.179032847,20993534.590859838,22295648.834160529,47641545.221739061,92325788.230161414,140589574.08869642,{"$f":"SUM(H20:S20)","v":820940465.05611205},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":46},49,{"$f":"SUM(Z19:Z19)","v":764485},385508.57122806099,137072.14000000001,3137668.1599999997,3660248.8712280607]
["FIRM",null,"# of Customers","sales",null,null,null,965987,967398,969691,969933,970569,970832,969077,970437,971195,974074,977620,981751,{"$f":"AVERAGE(H21:S21)","v":971547}]
["FIRM",null,"Total Dth","sales",null,null,null,18241307,14730668,11496396,7545649,4598484,2730221,2300645,2176343,2382277,6407830,11163498,17535402,{"$f":"SUM(H22:S22)","v":101308720},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":7},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":5838545},{"$f":"+$T$123","v":2145960.4840629185},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2145960.4840629185}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$156","v":0},{"$f":"+$T$156","v":0},{"$f":"+$T$157","v":0},{"$f":"+$T$150","v":0},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":32346},{"$f":"+$T$141","v":31902.081617793017},{"$f":"+$T$143","v":1940.76},{"$f":"+$T$145","v":0},33842.841617793019]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":581},{"$f":"+$T$165","v":512},{"$f":"+$T$166","v":39979983},{"$f":"+$T$159","v":17832583.429156817},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},17832583.429156817]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":589},520,45850874,20010445.99483753,1940.76,0,20012386.754837528]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":982976},972724,153338821,325565859.41441363,{"$f":"+AB34+AB24+AB16+AB20","v":113816732.65000001},441161706.02999997,880544298.09441352]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":0},{"$f":"+$T$244","v":0},{"$f":"+$T$245","v":0},{"$f":"+$T$238","v":0},0,{"$f":"+$T$242","v":0},{"$f":"SUM(AA41:AC41)","v":0}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,564746.52771221357,503299.94665066281,477788.08308832662,249013.05093761362,232644.76850354709,225362.9082933944,193724.20941523125,195410.10698807586,190953.3460448712,209556.55138462299,398514.74388696766,467826.72114956466,{"$f":"SUM(H42:S42)","v":3908840.9640550921},null,null,"FS",{"$f":"+$S$253","v":0},{"$f":"+$T$253","v":0},{"$f":"+$T$254","v":0},{"$f":"+$T$247","v":0},0,{"$f":"+$T$251","v":0},{"$f":"SUM(AA42:AC42)","v":0}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":0},{"$f":"+$T$262","v":0},{"$f":"+$T$263","v":0},{"$f":"+$T$256","v":0},0,{"$f":"+$T$260","v":0},{"$f":"SUM(AA43:AC43)","v":0}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,758276.2,650150.82999999996,605742.56000000006,274045.65000000002,238020.21,207719.02,164379.76,167663.5,159010.66,195748.15,463563.23,606312.55000000005,{"$f":"SUM(H44:S44)","v":4490632.3199999994},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":0},0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2538901.48,2176870.27,2028180.05,1903409.63,1653191.6,1442731.81,1141714.98,1164522.51,1104423.3999999999,1359587.11,1552127.56,2030088.55,{"$f":"SUM(H46:S46)","v":20095748.949999999},null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,3861924.2077122135,3330321.046650663,3111710.6930883266,2426468.3309376137,2123856.5785035472,1875813.7382933944,1499818.9494152311,1527596.1169880759,1454387.4060448711,1764891.8113846229,2414205.5338869677,3104227.8211495648,{"$f":"SUM(H47:S47)","v":28495222.234055091},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,625,625,625,625,625,625,589,589,589,589,589,589,{"$f":"AVERAGE(H48:S48)","v":607},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,618597,530389,494161,463761,402796,351518,278176,283733,269090,331260,378172,494626,{"$f":"SUM(H49:S49)","v":4896279}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":0},{"$f":"+$T$280","v":0},{"$f":"+$T$281","v":0},{"$f":"+$T$274","v":0},{"$f":"+$T$276","v":0},{"$f":"+$T$278","v":0},{"$f":"SUM(AA53:AC53)","v":0}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":0},0,0,0,0,0,0]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":0},{"$f":"+$T$316","v":0},{"$f":"+$T$317","v":0},{"$f":"+$T$310","v":0},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":0}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":0},{"$f":"+$T$307","v":0},{"$f":"+$T$308","v":0},{"$f":"+$T$301","v":0},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":0},0,0,0,0,0,0]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,245992.3565923718,203222.42533580185,238324.44798887023,240658.90150919562,262248.31940550817,267644.26397481555,268036.17569171399,259243.64624262042,261260.01073225262,260913.55172042048,218001.62471052303,{"$f":"219290.973652453+U60","v":2111628.48427686},{"$f":"SUM(H60:S60)","v":4837174.2081809537},{"$f":"T67*'Booked DEC 2015 Rev'!U67","v":1892337.5106244069}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":0},0,0,0,0,0,0]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,39334.1,32495.200000000001,38108,38481.279999999999,41933.43,42796.23,42858.9,41452.980000000003,41775.4,41719.99,34858.39,35064.559999999998,{"$f":"SUM(H62:S62)","v":470878.46}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,177752.7,146847.39000000001,172211.9,173898.77,189499.17,193398.25,193681.45,187328,188785.03,188534.67,157526.75,158458.43,{"$f":"SUM(H64:S64)","v":2127922.5100000002},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":982930},972675,152574336,325180350.84318554,113679660.51000001,438024037.86999995,876884049.22318542]
["FIRM",null,"Total Revenue","sales",null,null,null,463079.15659237182,382565.01533580187,448644.34798887023,453038.95150919561,493680.9194055082,503838.74397481553,504576.52569171402,488024.6262426204,491820.44073225267,491168.21172042051,410386.76471052301,{"$f":"SUM(S60:S64)","v":2305151.4742768602},{"$f":"SUM(H65:S65)","v":7435975.1781809544},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":981751},971547,101308720,296423889.67611194,108716208.97000001,415800366.40999997,820940465.05611193]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1225},1177,52030101,29141969.738301694,5100523.6799999923,25361339.620000005,59603833.038301587]
["FIRM",null,"Total Dth","sales",null,null,null,43309,35779,41959,42370,46171,47121,47190,45642,45997,45936,38381,38608,{"$f":"SUM(H67:S67)","v":518463},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":982341},972155,106723462,305169904.84834802,113677719.75,438024037.86999995,856871662.46834791]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":46},49,764485,385508.57122806099,137072.14000000001,3137668.1599999997,3660248.8712280607]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":589},520,45850874,20010445.99483753,1940.76,0,20012386.754837528]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":982976},{"$f":"+Y36","v":972724},153338821,325565859.41441363,113816732.65000001,441161706.02999997,880544298.09441352]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":0},0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":982976},972724,153338821,325565859.41441363,113816732.65000001,441161706.02999997,880544298.09441352]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":0},{"$f":"Y77-T508","v":0},{"$f":"+Z77-$T$371","v":-32698029},{"$f":"+AA77-$T$362-$T$364","v":-3361127.9999999404},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":-3361128.0000001192}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,40616.882811313859,36546.649351505679,34337.502685306332,34896.033704343128,38381.69298276287,37042.845855195847,25742.057772119435,26093.874901921416,27663.509461992086,28731.83648971143,25138.145133260899,30317.54007862799,{"$f":"SUM(H96:S96)","v":385508.57122806099}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,15981.91,13171.2,11705.78,12072.62,14419.13,13505.77,8375.81,8598.69,9603.1299999999992,10297.549999999999,7995.16,11345.39,{"$f":"SUM(H98:S98)","v":137072.14000000001}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,365835.89,301497.03999999998,267952.68,276350.06,330062.90000000002,309155.64,191727.8,196829.44,219821.67,235717.59,183014.39999999999,259703.05,{"$f":"SUM(H100:S100)","v":3137668.1599999997}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,422434.68281131389,351214.88935150567,313995.96268530632,323318.71370434313,382863.72298276291,359704.25585519586,225845.66777211943,231522.00490192143,257088.30946199209,274746.97648971144,216147.7051332609,301365.980078628,{"$f":"SUM(H101:S101)","v":3660248.8712280607}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,52,52,52,52,52,52,46,46,46,46,46,46,{"$f":"AVERAGE(H102:S102)","v":49}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,89135,73459,65286,67332,80419,75325,46714,47957,53559,57432,44591,63276,{"$f":"SUM(H103:S103)","v":764485}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,{"$f":"SUM(H114:S114)","v":3361128}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,{"$f":"SUM(H119:S119)","v":3361128}]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H120:S120)","v":1}]
[null,null,"Total Dth","sales",null,null,null,2274328,2319530,1693728,2397820,3007182,3264210,3094619,3452962,3051359,2313755,2548694,3279842,{"$f":"SUM(H121:S121)","v":32698029}]
[]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,165902.91710751891,158948.10536961511,134214.51403482966,148888.29369091726,159044.50931358594,204536.22702277181,241293.63895431769,244970.3946351202,207045.86945192303,153275.94400854618,165909.11219331762,161930.95828045486,{"$f":"SUM(H123:S123)","v":2145960.4840629185}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,165902.91710751891,158948.10536961511,134214.51403482966,148888.29369091726,159044.50931358594,204536.22702277181,241293.63895431769,244970.3946351202,207045.86945192303,153275.94400854618,165909.11219331762,161930.95828045486,{"$f":"SUM(H128:S128)","v":2145960.4840629185}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"AVERAGE(H129:S129)","v":7}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,430646,398359,254030,322478,397933,614782,822588,827978,620265,341000,413175,395311,{"$f":"SUM(H130:S130)","v":5838545}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4171.9966381014601,3024.5217712468116,2773.600759599427,2300.1001270218844,1994.5681244355922,1697.3253600149133,1702.160921960141,1965.5307908559453,1778.8918940379244,2245.4891360829765,3618.9973000881696,4628.8987943477759,{"$f":"SUM(H141:S141)","v":31902.081617793017}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,293.10000000000002,193.5,171.72,130.62,104.1,78.3,78.72,101.58,85.38,125.88,245.1,332.76,{"$f":"SUM(H143:S143)","v":1940.76}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4465.0966381014605,3218.0217712468116,2945.3207595994268,2430.7201270218843,2098.6681244355923,1775.6253600149132,1780.880921960141,2067.1107908559452,1864.2718940379245,2371.3691360829766,3864.0973000881695,4961.6587943477762,{"$f":"SUM(H146:S146)","v":33842.841617793027}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4885,3225,2862,2177,1735,1305,1312,1693,1423,2098,4085,5546,{"$f":"SUM(H148:S148)","v":32346}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,1501824.597486838,1392877.4507154962,1402164.6332128511,1378150.3879548607,1328780.9319827131,1331549.2487813276,1516076.106604571,1510535.099331121,1501233.073824151,1537774.8938287364,1683479.8997108014,1748137.1057233522,{"$f":"SUM(H159:S159)","v":17832583.429156817}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1501824.597486838,1392877.4507154962,1402164.6332128511,1378150.3879548607,1328780.9319827131,1331549.2487813276,1516076.106604571,1510535.099331121,1501233.073824151,1537774.8938287364,1683479.8997108014,1748137.1057233522,{"$f":"SUM(H164:S164)","v":17832583.429156817}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,443,443,443,443,443,443,581,581,581,581,581,581,{"$f":"AVERAGE(H165:S165)","v":512}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3868557,3263145,3324827,3192288,2915695,2935200,3052991,3025150,2973512,3174848,3953260,4300510,{"$f":"SUM(H166:S166)","v":39979983}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,{"$f":"H15+H33+H42+H51+H60++H78+H87+H96+H105+H114+H123+H132+H141+H150+H159+H168+H69+H177+H186+H195+H196","v":50756721.253856942},{"$f":"I15+I33+I42+I51+I60++I78+I87+I96+I105+I114+I123+I132+I141+I150+I159+I168+I69+I177+I186+I195+I196","v":42858196.452043742},35706478.337260708,21664673.630550597,16950170.835624523,14012160.508961838,13490497.128392762,13293459.813749552,13580386.745569754,20028029.998307183,35232156.233096369,51354056.476999626,{"$f":"SUM(H199:S199)","v":328926987.41441357}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"+H188+H71+H170+H161+H152+H143+H134+H125+H116+H107+H98+H89+H80+H62+H53+H44+H35+H17","v":23772029.469999999},19235734.859999999,15124862.140000001,4783605.08,3011813.04,1877441.51,1575190.3299999998,1503861.36,1618209.6900000002,4034406.4699999997,14556817.190000001,22722761.510000002,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":113816732.65000001}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"+H190+H73+H172+H163+H154+H145+H136+H127+H118+H109+H100+H91+H82+H64+H55+H46+H37+H19","v":77950103.969999999},63084148.07,49652887.770000003,33323190.190000001,21046265.57,13150904.449999999,10969638.49,10481022.77,11290585.77,28083431.960000001,47710901.920000002,74418625.099999994,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":441161706.02999997}]
[null,null,"Total Utah Revenue",null,null,null,null,{"$f":"SUM(H199:H201)","v":152478854.69385695},125178079.38204375,100484228.24726072,59771468.900550604,41008249.445624523,29040506.468961835,26035325.948392764,25278343.943749551,26489182.205569752,52145868.428307183,97499875.343096375,148495443.08699962,{"$f":"SUM(T199:T201)","v":883905426.09441352}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H192+H183+H174+H165+H156+H147+H138+H129+H120+H111+H102+H93+H84+H75+H66+H57+H48+H39+H30+H21","v":967117},{"$f":"+I192+I183+I174+I165+I156+I147+I138+I129+I120+I111+I102+I93+I84+I75+I66+I57+I48+I39+I30+I21","v":968528},970821,971063,971699,971962,970303,971663,972421,975300,978846,982977,{"$f":"AVERAGE(H203:S203)","v":972725}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"H76+H121+H112+H103+H94+H85+H67+H58+H49+H40+H31+H22","v":21266676},{"$f":"I76+I121+I112+I103+I94+I85+I67+I58+I49+I40+I31+I22","v":17689825},13791530,10516932,8135052,6468395,5767344,6006637,5802282,9156213,14173336,21411754,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":140185976}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"H193+H184+H175+H166+H157+H148+H139+H130","v":4304088},{"$f":"I193+I184+I175+I166+I157+I148+I139+I130","v":3664729},3581719,3516943,3315363,3551287,3876891,3854821,3595200,3517946,4370520,4701367,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":45850874}]
[null,null,"Total Utah Dth",null,null,null,null,{"$f":"SUM(H204:H205)","v":25570764},{"$f":"SUM(I204:I205)","v":21354554},17373249,14033875,11450415,10019682,9644235,9861458,9397482,12674159,18543856,26113121,{"$f":"SUM(T204:T205)","v":186036850},{"$f":"+T206-Z36","v":32698029}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H238:S238)","v":0}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H242:S242)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H243:S243)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H244:S244)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H245:S245)","v":0}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H247:S247)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H251:S251)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H252:S252)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H253:S253)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H254:S254)","v":0}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H256:S256)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H260:S260)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H261:S261)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H262:S262)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H263:S263)","v":0}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H274:S274)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H276:S276)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H278:S278)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H279:S279)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H280:S280)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H281:S281)","v":0}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H301:S301)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H306:S306)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H307:S307)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H308:S308)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H310:S310)","v":0}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H315:S315)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H316:S316)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H317:S317)","v":0}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H319:S319)","v":0}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H322:S322)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H323:S323)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H326:S326)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H327:S327)","v":0}]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H328:S328)","v":0}]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H199+H228+H322+H352","v":50756721.253856942},{"$f":"I199+I228+I322+I352","v":42858196.452043742},35706478.337260708,21664673.630550597,16950170.835624523,14012160.508961838,13490497.128392762,13293459.813749552,13580386.745569754,20028029.998307183,35232156.233096369,51354056.476999626,{"$f":"SUM(H362:S362)","v":328926987.41441357}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H200+H229+H323","v":23772029.469999999},{"$f":"I200+I229+I323","v":19235734.859999999},15124862.140000001,4783605.08,3011813.04,1877441.51,1575190.3299999998,1503861.36,1618209.6900000002,4034406.4699999997,14556817.190000001,22722761.510000002,{"$f":"SUM(H363:S363)","v":113816732.64999999}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,{"$f":"H324","v":0},{"$f":"I324","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H364:S364)","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H201+H230+H325+H353","v":77950103.969999999},{"$f":"I201+I230+I325+I353","v":63084148.07},49652887.770000003,33323190.190000001,21046265.57,13150904.449999999,10969638.49,10481022.77,11290585.77,28083431.960000001,47710901.920000002,74418625.099999994,{"$f":"SUM(H365:S365)","v":441161706.02999997}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,{"$f":"SUM(H362:H366)","v":152478854.69385695},{"$f":"SUM(I362:I366)","v":125178079.38204375},100484228.24726072,59771468.900550604,41008249.445624523,29040506.468961835,26035325.948392764,25278343.943749551,26489182.205569752,52145868.428307183,97499875.343096375,148495443.08699962,{"$f":"SUM(H367:S367)","v":883905426.09441364},{"$f":"+T367","v":883905426.09441364}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H327+H203","v":967117},{"$f":"+I327+I203","v":968528},970821,971063,971699,971962,970303,971663,972421,975300,978846,{"$f":"+S327+S203","v":982977},{"$f":"AVERAGE(H368:S368)","v":972725}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"+H356+H328+H233+H204","v":21266676},{"$f":"+I356+I328+I233+I204","v":17689825},13791530,10516932,8135052,6468395,5767344,6006637,5802282,9156213,14173336,21411754,{"$f":"SUM(H369:S369)","v":140185976}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"+H357+H329+H234+H205","v":4304088},3664729,3581719,3516943,3315363,3551287,3876891,3854821,3595200,3517946,4370520,4701367,45850874]
[null,null,"SystemTotal Dth",null,null,null,null,{"$f":"H357+H330+H235+H206","v":25570764},{"$f":"I357+I330+I235+I206","v":21354554},17373249,14033875,11450415,10019682,9644235,9861458,9397482,12674159,18543856,26113121,186036850]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":981751}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":982341}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":589}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":982976}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":982930}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":981751}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1225}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":982341}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":589}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":982976}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":982976}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":971547}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":607}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":972155}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":49}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":49}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":512}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":520}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":972724}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":972675}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":971547}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1177}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":972155}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":49}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":520}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":972724}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":972724}]

{"sheet":"AVG Proj Rev 2016 with CET","index":30,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":981751},{"$f":"+$T$21","v":971547},{"$f":"+$T$22","v":101308720},{"$f":"+$T$15","v":300464989.20611203},{"$f":"+$T$17","v":108716208.97000001},{"$f":"+$T$19","v":415800366.40999997},{"$f":"SUM(AA13:AC13)","v":824981564.58611202}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":589},{"$f":"+$T$48","v":607},{"$f":"+$T$49","v":4896279},{"$f":"+$T$42","v":3908840.9640550921},{"$f":"+$T$44","v":4490632.3199999994},{"$f":"+$T$46","v":20095748.949999999},{"$f":"SUM(AA14:AC14)","v":28495222.234055091}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,49898938.475508578,41434623.242849417,33266268.365490925,20760779.972626645,13661138.98531197,11537750.209674317,10955833.099032847,10930752.700859835,12647334.064160526,17288192.94173906,32370969.880161412,45712407.268696427,{"$f":"SUM(H15:S15)","v":300464989.20611203},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":518463},{"$f":"+$T$60","v":4837174.2081809537},{"$f":"+$T$62","v":470878.46},{"$f":"+$T$64","v":2127922.5100000002},{"$f":"SUM(AA15:AC15)","v":7435975.1781809535}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":982341},972155,{"$f":"SUM(Z13:Z15)","v":106723462},{"$f":"SUM(AA13:AA15)","v":309211004.37834811},113677719.75,438024037.86999995,860912761.998348]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,22958144.16,18539724.129999999,14469134.08,4458874.91,2717336.17,1613342.19,1359497.14,1286044.6100000001,1407735.12,3786514.9,14050155.310000001,22069706.25,{"$f":"SUM(H17:S17)","v":108716208.97000001}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,74867613.900000006,60458933.369999997,47184543.140000001,30969531.73,18873511.899999999,11205618.75,9442514.2599999998,8932342.8200000003,9777555.6699999999,26299592.59,45818233.210000001,71970375.069999993,{"$f":"SUM(H19:S19)","v":415800366.40999997},null,null,"IS",{"$f":"+$S$102","v":46},{"$f":"+$T$102","v":49},{"$f":"+$T$103","v":764485},{"$f":"+$T$96","v":385508.57122806099},{"$f":"+$T$98","v":137072.14000000001},{"$f":"+$T$100","v":3137668.1599999997},{"$f":"SUM(AA19:AC19)","v":3660248.8712280607}]
["FIRM",null,"Total Revenue","sales",null,null,null,147724696.53550857,120433280.74284941,94919945.585490927,56189186.612626642,35251987.05531197,24356711.149674319,21757844.499032848,21149140.130859837,23832624.854160525,47374300.431739062,92239358.400161415,139752488.58869642,{"$f":"SUM(H20:S20)","v":824981564.58611202},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":46},49,{"$f":"SUM(Z19:Z19)","v":764485},385508.57122806099,137072.14000000001,3137668.1599999997,3660248.8712280607]
["FIRM",null,"# of Customers","sales",null,null,null,965987,967398,969691,969933,970569,970832,969077,970437,971195,974074,977620,981751,{"$f":"AVERAGE(H21:S21)","v":971547}]
["FIRM",null,"Total Dth","sales",null,null,null,18241307,14730668,11496396,7545649,4598484,2730221,2300645,2176343,2382277,6407830,11163498,17535402,{"$f":"SUM(H22:S22)","v":101308720},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":7},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":5838545},{"$f":"+$T$123","v":2145960.4840629185},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2145960.4840629185}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$156","v":0},{"$f":"+$T$156","v":0},{"$f":"+$T$157","v":0},{"$f":"+$T$150","v":0},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":32346},{"$f":"+$T$141","v":31902.081617793017},{"$f":"+$T$143","v":1940.76},{"$f":"+$T$145","v":0},33842.841617793019]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":581},{"$f":"+$T$165","v":512},{"$f":"+$T$166","v":39979983},{"$f":"+$T$159","v":17832583.429156817},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},17832583.429156817]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":589},520,45850874,20010445.99483753,1940.76,0,20012386.754837528]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":982976},972724,153338821,329606958.94441372,{"$f":"+AB34+AB24+AB16+AB20","v":113816732.65000001},441161706.02999997,884585397.62441361]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":0},{"$f":"+$T$244","v":0},{"$f":"+$T$245","v":0},{"$f":"+$T$238","v":0},0,{"$f":"+$T$242","v":0},{"$f":"SUM(AA41:AC41)","v":0}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,564746.52771221357,503299.94665066281,477788.08308832662,249013.05093761362,232644.76850354709,225362.9082933944,193724.20941523125,195410.10698807586,190953.3460448712,209556.55138462299,398514.74388696766,467826.72114956466,{"$f":"SUM(H42:S42)","v":3908840.9640550921},null,null,"FS",{"$f":"+$S$253","v":0},{"$f":"+$T$253","v":0},{"$f":"+$T$254","v":0},{"$f":"+$T$247","v":0},0,{"$f":"+$T$251","v":0},{"$f":"SUM(AA42:AC42)","v":0}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":0},{"$f":"+$T$262","v":0},{"$f":"+$T$263","v":0},{"$f":"+$T$256","v":0},0,{"$f":"+$T$260","v":0},{"$f":"SUM(AA43:AC43)","v":0}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,758276.2,650150.82999999996,605742.56000000006,274045.65000000002,238020.21,207719.02,164379.76,167663.5,159010.66,195748.15,463563.23,606312.55000000005,{"$f":"SUM(H44:S44)","v":4490632.3199999994},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":0},0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2538901.48,2176870.27,2028180.05,1903409.63,1653191.6,1442731.81,1141714.98,1164522.51,1104423.3999999999,1359587.11,1552127.56,2030088.55,{"$f":"SUM(H46:S46)","v":20095748.949999999},null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,3861924.2077122135,3330321.046650663,3111710.6930883266,2426468.3309376137,2123856.5785035472,1875813.7382933944,1499818.9494152311,1527596.1169880759,1454387.4060448711,1764891.8113846229,2414205.5338869677,3104227.8211495648,{"$f":"SUM(H47:S47)","v":28495222.234055091},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,625,625,625,625,625,625,589,589,589,589,589,589,{"$f":"AVERAGE(H48:S48)","v":607},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,618597,530389,494161,463761,402796,351518,278176,283733,269090,331260,378172,494626,{"$f":"SUM(H49:S49)","v":4896279}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":0},{"$f":"+$T$280","v":0},{"$f":"+$T$281","v":0},{"$f":"+$T$274","v":0},{"$f":"+$T$276","v":0},{"$f":"+$T$278","v":0},{"$f":"SUM(AA53:AC53)","v":0}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":0},0,0,0,0,0,0]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":0},{"$f":"+$T$316","v":0},{"$f":"+$T$317","v":0},{"$f":"+$T$310","v":0},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":0}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":0},{"$f":"+$T$307","v":0},{"$f":"+$T$308","v":0},{"$f":"+$T$301","v":0},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":0},0,0,0,0,0,0]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,245992.3565923718,203222.42533580185,238324.44798887023,240658.90150919562,262248.31940550817,267644.26397481555,268036.17569171399,259243.64624262042,261260.01073225262,260913.55172042048,218001.62471052303,{"$f":"219290.973652453+U60","v":2111628.48427686},{"$f":"SUM(H60:S60)","v":4837174.2081809537},{"$f":"T67*'Booked DEC 2015 Rev'!U67","v":1892337.5106244069}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":0},0,0,0,0,0,0]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,39334.1,32495.200000000001,38108,38481.279999999999,41933.43,42796.23,42858.9,41452.980000000003,41775.4,41719.99,34858.39,35064.559999999998,{"$f":"SUM(H62:S62)","v":470878.46}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,177752.7,146847.39000000001,172211.9,173898.77,189499.17,193398.25,193681.45,187328,188785.03,188534.67,157526.75,158458.43,{"$f":"SUM(H64:S64)","v":2127922.5100000002},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":982930},972675,152574336,329221450.37318563,113679660.51000001,438024037.86999995,880925148.75318551]
["FIRM",null,"Total Revenue","sales",null,null,null,463079.15659237182,382565.01533580187,448644.34798887023,453038.95150919561,493680.9194055082,503838.74397481553,504576.52569171402,488024.6262426204,491820.44073225267,491168.21172042051,410386.76471052301,{"$f":"SUM(S60:S64)","v":2305151.4742768602},{"$f":"SUM(H65:S65)","v":7435975.1781809544},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":981751},971547,101308720,300464989.20611203,108716208.97000001,415800366.40999997,824981564.58611202]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1225},1177,52030101,29141969.738301694,5100523.6799999923,25361339.620000005,59603833.038301587]
["FIRM",null,"Total Dth","sales",null,null,null,43309,35779,41959,42370,46171,47121,47190,45642,45997,45936,38381,38608,{"$f":"SUM(H67:S67)","v":518463},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":982341},972155,106723462,309211004.37834811,113677719.75,438024037.86999995,860912761.998348]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":46},49,764485,385508.57122806099,137072.14000000001,3137668.1599999997,3660248.8712280607]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":589},520,45850874,20010445.99483753,1940.76,0,20012386.754837528]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":982976},{"$f":"+Y36","v":972724},153338821,329606958.94441372,113816732.65000001,441161706.02999997,884585397.62441361]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":0},0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":982976},972724,153338821,329606958.94441372,113816732.65000001,441161706.02999997,884585397.62441361]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":0},{"$f":"Y77-T508","v":0},{"$f":"+Z77-$T$371","v":-32698029},{"$f":"+AA77-$T$362-$T$364","v":-3361127.9999998212},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":-3361128}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,40616.882811313859,36546.649351505679,34337.502685306332,34896.033704343128,38381.69298276287,37042.845855195847,25742.057772119435,26093.874901921416,27663.509461992086,28731.83648971143,25138.145133260899,30317.54007862799,{"$f":"SUM(H96:S96)","v":385508.57122806099}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,15981.91,13171.2,11705.78,12072.62,14419.13,13505.77,8375.81,8598.69,9603.1299999999992,10297.549999999999,7995.16,11345.39,{"$f":"SUM(H98:S98)","v":137072.14000000001}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,365835.89,301497.03999999998,267952.68,276350.06,330062.90000000002,309155.64,191727.8,196829.44,219821.67,235717.59,183014.39999999999,259703.05,{"$f":"SUM(H100:S100)","v":3137668.1599999997}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,422434.68281131389,351214.88935150567,313995.96268530632,323318.71370434313,382863.72298276291,359704.25585519586,225845.66777211943,231522.00490192143,257088.30946199209,274746.97648971144,216147.7051332609,301365.980078628,{"$f":"SUM(H101:S101)","v":3660248.8712280607}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,52,52,52,52,52,52,46,46,46,46,46,46,{"$f":"AVERAGE(H102:S102)","v":49}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,89135,73459,65286,67332,80419,75325,46714,47957,53559,57432,44591,63276,{"$f":"SUM(H103:S103)","v":764485}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,{"$f":"SUM(H114:S114)","v":3361128}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,{"$f":"SUM(H119:S119)","v":3361128}]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H120:S120)","v":1}]
[null,null,"Total Dth","sales",null,null,null,2274328,2319530,1693728,2397820,3007182,3264210,3094619,3452962,3051359,2313755,2548694,3279842,{"$f":"SUM(H121:S121)","v":32698029}]
[]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,165902.91710751891,158948.10536961511,134214.51403482966,148888.29369091726,159044.50931358594,204536.22702277181,241293.63895431769,244970.3946351202,207045.86945192303,153275.94400854618,165909.11219331762,161930.95828045486,{"$f":"SUM(H123:S123)","v":2145960.4840629185}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,165902.91710751891,158948.10536961511,134214.51403482966,148888.29369091726,159044.50931358594,204536.22702277181,241293.63895431769,244970.3946351202,207045.86945192303,153275.94400854618,165909.11219331762,161930.95828045486,{"$f":"SUM(H128:S128)","v":2145960.4840629185}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"AVERAGE(H129:S129)","v":7}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,430646,398359,254030,322478,397933,614782,822588,827978,620265,341000,413175,395311,{"$f":"SUM(H130:S130)","v":5838545}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4171.9966381014601,3024.5217712468116,2773.600759599427,2300.1001270218844,1994.5681244355922,1697.3253600149133,1702.160921960141,1965.5307908559453,1778.8918940379244,2245.4891360829765,3618.9973000881696,4628.8987943477759,{"$f":"SUM(H141:S141)","v":31902.081617793017}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,293.10000000000002,193.5,171.72,130.62,104.1,78.3,78.72,101.58,85.38,125.88,245.1,332.76,{"$f":"SUM(H143:S143)","v":1940.76}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4465.0966381014605,3218.0217712468116,2945.3207595994268,2430.7201270218843,2098.6681244355923,1775.6253600149132,1780.880921960141,2067.1107908559452,1864.2718940379245,2371.3691360829766,3864.0973000881695,4961.6587943477762,{"$f":"SUM(H146:S146)","v":33842.841617793027}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4885,3225,2862,2177,1735,1305,1312,1693,1423,2098,4085,5546,{"$f":"SUM(H148:S148)","v":32346}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,1501824.597486838,1392877.4507154962,1402164.6332128511,1378150.3879548607,1328780.9319827131,1331549.2487813276,1516076.106604571,1510535.099331121,1501233.073824151,1537774.8938287364,1683479.8997108014,1748137.1057233522,{"$f":"SUM(H159:S159)","v":17832583.429156817}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1501824.597486838,1392877.4507154962,1402164.6332128511,1378150.3879548607,1328780.9319827131,1331549.2487813276,1516076.106604571,1510535.099331121,1501233.073824151,1537774.8938287364,1683479.8997108014,1748137.1057233522,{"$f":"SUM(H164:S164)","v":17832583.429156817}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,443,443,443,443,443,443,581,581,581,581,581,581,{"$f":"AVERAGE(H165:S165)","v":512}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3868557,3263145,3324827,3192288,2915695,2935200,3052991,3025150,2973512,3174848,3953260,4300510,{"$f":"SUM(H166:S166)","v":39979983}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,{"$f":"H15+H33+H42+H51+H60++H78+H87+H96+H105+H114+H123+H132+H141+H150+H159+H168+H69+H177+H186+H195+H196","v":52702287.753856942},44012636.342043743,35835965.147260711,23094780.7405506,15964327.775624521,13885677.028961837,13482501.44839276,13449065.353749551,15117362.765569754,19760785.208307181,35145726.40309637,50516970.976999626,{"$f":"SUM(H199:S199)","v":332968086.94441354}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"+H188+H71+H170+H161+H152+H143+H134+H125+H116+H107+H98+H89+H80+H62+H53+H44+H35+H17","v":23772029.469999999},19235734.859999999,15124862.140000001,4783605.08,3011813.04,1877441.51,1575190.3299999998,1503861.36,1618209.6900000002,4034406.4699999997,14556817.190000001,22722761.510000002,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":113816732.65000001}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"+H190+H73+H172+H163+H154+H145+H136+H127+H118+H109+H100+H91+H82+H64+H55+H46+H37+H19","v":77950103.969999999},63084148.07,49652887.770000003,33323190.190000001,21046265.57,13150904.449999999,10969638.49,10481022.77,11290585.77,28083431.960000001,47710901.920000002,74418625.099999994,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":441161706.02999997}]
[null,null,"Total Utah Revenue",null,null,null,null,{"$f":"SUM(H199:H201)","v":154424421.19385695},126332519.27204373,100613715.05726072,61201576.010550603,40022406.38562452,28914022.988961838,26027330.26839276,25433949.48374955,28026158.225569755,51878623.638307184,97413445.513096377,147658357.58699962,{"$f":"SUM(T199:T201)","v":887946525.62441349}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H192+H183+H174+H165+H156+H147+H138+H129+H120+H111+H102+H93+H84+H75+H66+H57+H48+H39+H30+H21","v":967117},{"$f":"+I192+I183+I174+I165+I156+I147+I138+I129+I120+I111+I102+I93+I84+I75+I66+I57+I48+I39+I30+I21","v":968528},970821,971063,971699,971962,970303,971663,972421,975300,978846,982977,{"$f":"AVERAGE(H203:S203)","v":972725}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"H76+H121+H112+H103+H94+H85+H67+H58+H49+H40+H31+H22","v":21266676},{"$f":"I76+I121+I112+I103+I94+I85+I67+I58+I49+I40+I31+I22","v":17689825},13791530,10516932,8135052,6468395,5767344,6006637,5802282,9156213,14173336,21411754,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":140185976}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"H193+H184+H175+H166+H157+H148+H139+H130","v":4304088},{"$f":"I193+I184+I175+I166+I157+I148+I139+I130","v":3664729},3581719,3516943,3315363,3551287,3876891,3854821,3595200,3517946,4370520,4701367,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":45850874}]
[null,null,"Total Utah Dth",null,null,null,null,{"$f":"SUM(H204:H205)","v":25570764},{"$f":"SUM(I204:I205)","v":21354554},17373249,14033875,11450415,10019682,9644235,9861458,9397482,12674159,18543856,26113121,{"$f":"SUM(T204:T205)","v":186036850},{"$f":"+T206-Z36","v":32698029}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H238:S238)","v":0}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H242:S242)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H243:S243)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H244:S244)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H245:S245)","v":0}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H247:S247)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H251:S251)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H252:S252)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H253:S253)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H254:S254)","v":0}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H256:S256)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H260:S260)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H261:S261)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H262:S262)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H263:S263)","v":0}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H274:S274)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H276:S276)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H278:S278)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H279:S279)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H280:S280)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H281:S281)","v":0}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H301:S301)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H306:S306)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H307:S307)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H308:S308)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H310:S310)","v":0}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H315:S315)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H316:S316)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H317:S317)","v":0}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H319:S319)","v":0}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H322:S322)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H323:S323)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H326:S326)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H327:S327)","v":0}]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H328:S328)","v":0}]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H199+H228+H322+H352","v":52702287.753856942},{"$f":"I199+I228+I322+I352","v":44012636.342043743},35835965.147260711,23094780.7405506,15964327.775624521,13885677.028961837,13482501.44839276,13449065.353749551,15117362.765569754,19760785.208307181,35145726.40309637,50516970.976999626,{"$f":"SUM(H362:S362)","v":332968086.94441354}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H200+H229+H323","v":23772029.469999999},{"$f":"I200+I229+I323","v":19235734.859999999},15124862.140000001,4783605.08,3011813.04,1877441.51,1575190.3299999998,1503861.36,1618209.6900000002,4034406.4699999997,14556817.190000001,22722761.510000002,{"$f":"SUM(H363:S363)","v":113816732.64999999}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,{"$f":"H324","v":0},{"$f":"I324","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H364:S364)","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H201+H230+H325+H353","v":77950103.969999999},{"$f":"I201+I230+I325+I353","v":63084148.07},49652887.770000003,33323190.190000001,21046265.57,13150904.449999999,10969638.49,10481022.77,11290585.77,28083431.960000001,47710901.920000002,74418625.099999994,{"$f":"SUM(H365:S365)","v":441161706.02999997}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,{"$f":"SUM(H362:H366)","v":154424421.19385695},{"$f":"SUM(I362:I366)","v":126332519.27204373},100613715.05726072,61201576.010550603,40022406.38562452,28914022.988961838,26027330.26839276,25433949.48374955,28026158.225569755,51878623.638307184,97413445.513096377,147658357.58699962,{"$f":"SUM(H367:S367)","v":887946525.62441361},{"$f":"+T367","v":887946525.62441361}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H327+H203","v":967117},{"$f":"+I327+I203","v":968528},970821,971063,971699,971962,970303,971663,972421,975300,978846,{"$f":"+S327+S203","v":982977},{"$f":"AVERAGE(H368:S368)","v":972725}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"+H356+H328+H233+H204","v":21266676},{"$f":"+I356+I328+I233+I204","v":17689825},13791530,10516932,8135052,6468395,5767344,6006637,5802282,9156213,14173336,21411754,{"$f":"SUM(H369:S369)","v":140185976}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"+H357+H329+H234+H205","v":4304088},3664729,3581719,3516943,3315363,3551287,3876891,3854821,3595200,3517946,4370520,4701367,45850874]
[null,null,"SystemTotal Dth",null,null,null,null,{"$f":"H357+H330+H235+H206","v":25570764},{"$f":"I357+I330+I235+I206","v":21354554},17373249,14033875,11450415,10019682,9644235,9861458,9397482,12674159,18543856,26113121,186036850]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":981751}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":982341}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":589}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":982976}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":982930}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":981751}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1225}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":982341}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":589}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":982976}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":982976}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":971547}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":607}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":972155}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":49}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":49}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":512}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":520}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":972724}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":972675}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":971547}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1177}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":972155}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":49}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":520}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":972724}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":972724}]

{"sheet":"YE Projected Rev 2017","index":31,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1002237},{"$f":"+$T$21","v":1002237},{"$f":"+$T$22","v":103141159},{"$f":"+$T$15","v":310389867.85263926},{"$f":"+$T$17","v":110665458.19999999},{"$f":"+$T$19","v":423321227.49000007},{"$f":"SUM(AA13:AC13)","v":844376553.54263926}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":589},{"$f":"+$T$48","v":589},{"$f":"+$T$49","v":4547974},{"$f":"+$T$42","v":3757987.6026935386},{"$f":"+$T$44","v":4157267.7300000004},{"$f":"+$T$46","v":18666204.199999999},{"$f":"SUM(AA14:AC14)","v":26581459.532693539}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,50672517.614717275,42474134.722910717,34829977.63532424,20249180.085042536,15295605.2656014,12146443.703379259,11428460.227175619,11213265.74063064,11557712.091430193,18295954.942727089,33833834.566811457,48392781.256888792,{"$f":"SUM(H15:S15)","v":310389867.85263926},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":518463},{"$f":"+$T$60","v":3027331.2818777109},{"$f":"+$T$62","v":470878.46},{"$f":"+$T$64","v":2127922.5100000002},{"$f":"SUM(AA15:AC15)","v":5626132.2518777112}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1002827},1002827,{"$f":"SUM(Z13:Z15)","v":108207596},{"$f":"SUM(AA13:AA15)","v":317175186.73721051},115293604.38999999,444115354.20000005,876584145.32721043]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23519120.949999999,18965275.199999999,14766564.220000001,4549410.95,2770713.97,1644593,1388184.53,1311352.52,1434335.97,3846740.29,14222256.060000001,22246910.539999999,{"$f":"SUM(H17:S17)","v":110665458.19999999}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,76696986.260000005,61846675.899999999,48154477.159999996,31598358.210000001,19244252.420000002,11422674.130000001,9641765.2400000002,9108121.3399999999,9962314.3900000006,26717893.620000001,46379462.030000001,72548246.790000007,{"$f":"SUM(H19:S19)","v":423321227.49000007},null,null,"IS",{"$f":"+$S$102","v":46},{"$f":"+$T$102","v":46},{"$f":"+$T$103","v":583438},{"$f":"+$T$96","v":328970.79862563591},{"$f":"+$T$98","v":104610.43999999999},{"$f":"+$T$100","v":2394598.75},{"$f":"SUM(AA19:AC19)","v":2828179.9886256359}]
["FIRM",null,"Total Revenue","sales",null,null,null,150888624.82471728,123286085.82291073,97751019.015324235,56396949.245042533,37310571.655601397,25213710.833379261,22458409.997175619,21632739.600630641,22954362.451430194,48860588.852727085,94435552.656811461,143187938.58688879,{"$f":"SUM(H20:S20)","v":844376553.54263914},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":46},46,{"$f":"SUM(Z19:Z19)","v":583438},328970.79862563591,104610.43999999999,2394598.75,2828179.9886256359]
["FIRM",null,"# of Customers","sales",null,null,null,1002237,1002237,1002237,1002237,1002237,1002237,1002237,1002237,1002237,1002237,1002237,1002237,{"$f":"AVERAGE(H21:S21)","v":1002237}]
["FIRM",null,"Total Dth","sales",null,null,null,18687029,15068788,11732718,7698861,4688814,2783106,2349192,2219171,2427293,6509748,11300240,17676199,{"$f":"SUM(H22:S22)","v":103141159},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":7},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":5850772},{"$f":"+$T$123","v":2249238.8698662124},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2249238.8698662124}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$156","v":1},{"$f":"+$T$156","v":1},{"$f":"+$T$157","v":32698029},{"$f":"+$T$150","v":2624472},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":32451},{"$f":"+$T$141","v":32772.321191195195},{"$f":"+$T$143","v":1947.0600000000002},{"$f":"+$T$145","v":0},34719.381191195193]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":581},{"$f":"+$T$165","v":581},{"$f":"+$T$166","v":41127326},{"$f":"+$T$159","v":19419372.001452621},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},19419372.001452621]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":590},590,79708578,24325855.192510031,1947.0600000000002,0,24327802.25251003]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1003463},1003463,188499612,341830012.72834617,{"$f":"+AB34+AB24+AB16+AB20","v":115400161.88999999},446509952.95000005,903740127.56834614]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":0},{"$f":"+$T$244","v":0},{"$f":"+$T$245","v":0},{"$f":"+$T$238","v":0},0,{"$f":"+$T$242","v":0},{"$f":"SUM(AA41:AC41)","v":0}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,514398.27860594075,455676.07247516268,437863.16347251006,230362.93671741348,214151.09111689319,205801.52632905575,198434.77049328768,200168.00355866933,195583.33208436577,214734.75101946472,409473.89316935535,481339.78365142044,{"$f":"SUM(H42:S42)","v":3757987.6026935386},null,null,"FS",{"$f":"+$S$253","v":0},{"$f":"+$T$253","v":0},{"$f":"+$T$254","v":0},{"$f":"+$T$247","v":0},0,{"$f":"+$T$251","v":0},{"$f":"SUM(AA42:AC42)","v":0}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":0},{"$f":"+$T$262","v":0},{"$f":"+$T$263","v":0},{"$f":"+$T$256","v":0},0,{"$f":"+$T$260","v":0},{"$f":"SUM(AA43:AC43)","v":0}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,664628.76,564873.15,534926.86,242795.43,208654.44,178990.26,164917.5,168207.74,159535.4,196378.67,465079.55,608279.97,{"$f":"SUM(H44:S44)","v":4157267.7300000004},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":0},0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2225346.04,1891338.92,1791071.11,1686358.36,1449228.91,1243193.54,1145449.8799999999,1168302.57,1108068,1363966.38,1557204.56,2036675.93,{"$f":"SUM(H46:S46)","v":18666204.199999999},null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,3404373.0786059406,2911888.1424751626,2763861.1334725101,2159516.7267174134,1872034.4411168932,1627985.3263290557,1508802.1504932875,1536678.3135586693,1463186.7320843658,1775079.8010194646,2431758.0031693554,3126295.6836514203,{"$f":"SUM(H47:S47)","v":26581459.532693539},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,589,589,589,589,589,589,589,589,589,589,589,589,{"$f":"AVERAGE(H48:S48)","v":589},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,542200,460820,436390,410877,353101,302901,279086,284654,269978,332327,379409,496231,{"$f":"SUM(H49:S49)","v":4547974}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":0},{"$f":"+$T$280","v":0},{"$f":"+$T$281","v":0},{"$f":"+$T$274","v":0},{"$f":"+$T$276","v":0},{"$f":"+$T$278","v":0},{"$f":"SUM(AA53:AC53)","v":0}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":0},0,0,0,0,0,0]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":0},{"$f":"+$T$316","v":0},{"$f":"+$T$317","v":0},{"$f":"+$T$310","v":0},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":0}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":0},{"$f":"+$T$307","v":0},{"$f":"+$T$308","v":0},{"$f":"+$T$301","v":0},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":0},0,0,0,0,0,0]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,252883.41633315131,208915.35264891127,245000.70455434552,247400.55416803341,269594.75655516674,275141.86028352723,275544.75020511058,266505.91715636081,268578.76210645982,268222.60383230669,224108.56710576912,225434.03692856804,{"$f":"SUM(H60:S60)","v":3027331.2818777109}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":0},0,0,0,0,0,0]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,39334.1,32495.200000000001,38108,38481.279999999999,41933.43,42796.23,42858.9,41452.980000000003,41775.4,41719.99,34858.39,35064.559999999998,{"$f":"SUM(H62:S62)","v":470878.46}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,177752.7,146847.39000000001,172211.9,173898.77,189499.17,193398.25,193681.45,187328,188785.03,188534.67,157526.75,158458.43,{"$f":"SUM(H64:S64)","v":2127922.5100000002},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1003417},1003417,187916174,341501041.92972052,115295551.44999999,444115354.20000005,900911947.5797205]
["FIRM",null,"Total Revenue","sales",null,null,null,469970.21633315133,388257.94264891127,455320.60455434548,459780.60416803346,501027.35655516677,511336.34028352721,512085.10020511062,495286.89715636079,499139.19210645987,498477.26383230672,416493.70710576914,418957.02692856803,{"$f":"SUM(H65:S65)","v":5626132.2518777102},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1002237},1002237,103141159,310389867.85263926,110665458.19999999,423321227.49000007,844376553.54263926]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1226},1226,85358453,31440144.875706911,4734703.6899999976,23188725.459999979,59363574.025706887]
["FIRM",null,"Total Dth","sales",null,null,null,43309,35779,41959,42370,46171,47121,47190,45642,45997,45936,38381,38608,{"$f":"SUM(H67:S67)","v":518463},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1002827},1002827,108207596,317175186.73721051,115293604.38999999,444115354.20000005,876584145.32721043]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":46},46,583438,328970.79862563591,104610.43999999999,2394598.75,2828179.9886256359]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":590},590,79708578,24325855.192510031,1947.0600000000002,0,24327802.25251003]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1003463},{"$f":"+Y36","v":1003463},188499612,341830012.72834617,115400161.88999999,446509952.95000005,903740127.56834614]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":0},0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1003463},1003463,188499612,341830012.72834617,115400161.88999999,446509952.95000005,903740127.56834614]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":0},{"$f":"Y77-T508","v":0},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":0},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,28832.871723822354,24428.58344117981,23353.884964025197,24812.362005576826,28971.984445324244,26828.662417350828,26960.78522304037,27344.603161121955,29026.625045500805,30180.605080806054,26334.66766312415,31895.163454763308,{"$f":"SUM(H96:S96)","v":328970.79862563591}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,9547.9,6954.33,6337,7176.13,9631.6299999999992,8353.9500000000007,8432.1200000000008,8658.94,9664.7999999999993,10365.51,8063.48,11424.65,{"$f":"SUM(H98:S98)","v":104610.43999999999}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,218557.55,159188.99,145057.92000000001,164266,220474.25,191227.08,193016.56,198208.48,221233.54,237273.11,184578.12,261517.15,{"$f":"SUM(H100:S100)","v":2394598.75}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,256938.32172382233,190571.90344117981,174748.80496402521,196254.49200557682,259077.86444532423,226409.69241735083,228409.46522304037,234212.02316112196,259924.96504550081,277819.22508080606,218976.26766312413,304836.96345476329,{"$f":"SUM(H101:S101)","v":2828179.9886256359}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,46,46,46,46,46,46,46,46,46,46,46,46,{"$f":"AVERAGE(H102:S102)","v":46}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,53251,38786,35343,40023,53718,46592,47028,48293,53903,57811,44972,63718,{"$f":"SUM(H103:S103)","v":583438}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,173940.81686069074,166620.96745475355,140590.01165937213,155997.13288349481,166715.25792864864,214392.7563885113,252924.99057516732,256771.28747855694,217020.95587863403,160600.90351490429,173912.73270799877,169751.05653548011,{"$f":"SUM(H123:S123)","v":2249238.8698662124}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,173940.81686069074,166620.96745475355,140590.01165937213,155997.13288349481,166715.25792864864,214392.7563885113,252924.99057516732,256771.28747855694,217020.95587863403,160600.90351490429,173912.73270799877,169751.05653548011,{"$f":"SUM(H128:S128)","v":2249238.8698662124}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"AVERAGE(H129:S129)","v":7}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,431984,399584,254757,323303,399130,615794,823493,828829,621254,341832,414319,396493,{"$f":"SUM(H130:S130)","v":5850772}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4303.5235637190053,3110.943351212667,2851.099313939174,2358.6216973323158,2041.5042599637532,1732.2642752396364,1737.2892436692664,2011.4419441242428,1817.446254328537,2301.358297237246,3728.7158259226294,4778.1131645067253,{"$f":"SUM(H141:S141)","v":32772.321191195195}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,294.06,194.1,172.32,131.04,104.46,78.540000000000006,78.959999999999994,101.94,85.68,126.24,245.88,333.84,{"$f":"SUM(H143:S143)","v":1947.0600000000002}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4597.5835637190057,3305.0433512126669,3023.4193139391741,2489.6616973323157,2145.9642599637532,1810.8042752396364,1816.2492436692664,2113.3819441242426,1903.126254328537,2427.5982972372458,3974.5958259226295,5111.9531645067254,{"$f":"SUM(H146:S146)","v":34719.381191195193}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4901,3235,2872,2184,1741,1309,1316,1699,1428,2104,4098,5564,{"$f":"SUM(H148:S148)","v":32451}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H150:S150)","v":2624472}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H155:S155)","v":2624472}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H156:S156)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2274328,2319530,1693728,2397820,3007182,3264210,3094619,3452962,3051359,2313755,2548694,3279842,{"$f":"SUM(H157:S157)","v":32698029}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,1745955.8418392364,1626730.5301361035,1632626.6477435462,1604966.7631244203,1551610.8516412782,1554355.9988868488,1548279.0514949674,1542580.9967193531,1533084.5927126294,1570814.6311707827,1720891.2876654912,1787474.8083179623,{"$f":"SUM(H159:S159)","v":19419372.001452621}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1745955.8418392364,1626730.5301361035,1632626.6477435462,1604966.7631244203,1551610.8516412782,1554355.9988868488,1548279.0514949674,1542580.9967193531,1533084.5927126294,1570814.6311707827,1720891.2876654912,1787474.8083179623,{"$f":"SUM(H164:S164)","v":19419372.001452621}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,581,581,581,581,581,581,581,581,581,581,581,581,{"$f":"AVERAGE(H165:S165)","v":581}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4100804,3462715,3505154,3358226,3070059,3088949,3061485,3033597,2982232,3184661,3965571,4313873,{"$f":"SUM(H166:S166)","v":41127326}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,{"$f":"H15+H33+H42+H51+H60++H78+H87+H96+H105+H114+H123+H132+H141+H150+H159+H168+H69+H177+H186+H195+H196","v":53611538.36364384},45178323.172418043,37530969.147031978,22733784.455638811,17747396.711548675,14643402.771959793,13951047.864410862,13727353.990648827,14021529.80551211,20761515.795642588,36610990.430949129,51312160.218941495,{"$f":"SUM(H199:S199)","v":341830012.72834617}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"+H188+H71+H170+H161+H152+H143+H134+H125+H116+H107+H98+H89+H80+H62+H53+H44+H35+H17","v":24232925.77},19569791.98,15346108.4,4837994.83,3031037.93,1874811.98,1604472.01,1529774.12,1645397.25,4095330.7,14730503.360000001,22902013.559999999,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":115400161.88999999}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"+H190+H73+H172+H163+H154+H145+H136+H127+H118+H109+H100+H91+H82+H64+H55+H46+H37+H19","v":79318642.550000012},64044051.199999996,50262818.089999996,33622881.340000004,21103454.75,13050493,11173913.130000001,10661960.390000001,11480400.960000001,28507667.780000001,48278771.460000001,75004898.300000012,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":446509952.95000005}]
[null,null,"Total Utah Revenue",null,null,null,null,{"$f":"SUM(H199:H201)","v":157163106.68364385},128792166.35241804,103139895.63703197,61194660.625638813,41881889.391548678,29568707.751959793,26729433.004410863,25919088.500648826,27147328.015512109,53364514.275642589,99620265.250949129,149219072.07894152,{"$f":"SUM(T199:T201)","v":903740127.56834626}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H192+H183+H174+H165+H156+H147+H138+H129+H120+H111+H102+H93+H84+H75+H66+H57+H48+H39+H30+H21","v":1003463},{"$f":"+I192+I183+I174+I165+I156+I147+I138+I129+I120+I111+I102+I93+I84+I75+I66+I57+I48+I39+I30+I21","v":1003463},1003463,1003463,1003463,1003463,1003463,1003463,1003463,1003463,1003463,1003463,{"$f":"AVERAGE(H203:S203)","v":1003463}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"H76+H121+H112+H103+H94+H85+H67+H58+H49+H40+H31+H22","v":19325789},{"$f":"I76+I121+I112+I103+I94+I85+I67+I58+I49+I40+I31+I22","v":15604173},12246410,8192131,5141804,3179720,2722496,2597760,2797171,6945822,11763002,18274756,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":108791034}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"H193+H184+H175+H166+H157+H148+H139+H130","v":6812017},{"$f":"I193+I184+I175+I166+I157+I148+I139+I130","v":6185064},5456511,6081533,6478112,6970262,6980913,7317087,6656273,5842352,6932682,7995772,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":79708578}]
[null,null,"Total Utah Dth",null,null,null,null,{"$f":"SUM(H204:H205)","v":26137806},{"$f":"SUM(I204:I205)","v":21789237},17702921,14273664,11619916,10149982,9703409,9914847,9453444,12788174,18695684,26270528,{"$f":"SUM(T204:T205)","v":188499612},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H238:S238)","v":0}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H242:S242)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H243:S243)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H244:S244)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H245:S245)","v":0}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H247:S247)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H251:S251)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H252:S252)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H253:S253)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H254:S254)","v":0}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H256:S256)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H260:S260)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H261:S261)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H262:S262)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H263:S263)","v":0}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H274:S274)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H276:S276)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H278:S278)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H279:S279)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H280:S280)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H281:S281)","v":0}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H301:S301)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H306:S306)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H307:S307)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H308:S308)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H310:S310)","v":0}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H315:S315)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H316:S316)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H317:S317)","v":0}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H319:S319)","v":0}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H322:S322)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H323:S323)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H326:S326)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H327:S327)","v":0}]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H328:S328)","v":0}]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H199+H228+H322+H352","v":53611538.36364384},{"$f":"I199+I228+I322+I352","v":45178323.172418043},37530969.147031978,22733784.455638811,17747396.711548675,14643402.771959793,13951047.864410862,13727353.990648827,14021529.80551211,20761515.795642588,36610990.430949129,51312160.218941495,{"$f":"SUM(H362:S362)","v":341830012.72834617}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H200+H229+H323","v":24232925.77},{"$f":"I200+I229+I323","v":19569791.98},15346108.4,4837994.83,3031037.93,1874811.98,1604472.01,1529774.12,1645397.25,4095330.7,14730503.360000001,22902013.559999999,{"$f":"SUM(H363:S363)","v":115400161.89000002}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,{"$f":"H324","v":0},{"$f":"I324","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H364:S364)","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H201+H230+H325+H353","v":79318642.550000012},{"$f":"I201+I230+I325+I353","v":64044051.199999996},50262818.089999996,33622881.340000004,21103454.75,13050493,11173913.130000001,10661960.390000001,11480400.960000001,28507667.780000001,48278771.460000001,75004898.300000012,{"$f":"SUM(H365:S365)","v":446509952.94999993}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,{"$f":"SUM(H362:H366)","v":157163106.68364385},{"$f":"SUM(I362:I366)","v":128792166.35241804},103139895.63703197,61194660.625638813,41881889.391548678,29568707.751959793,26729433.004410863,25919088.500648826,27147328.015512109,53364514.275642589,99620265.250949129,149219072.07894152,{"$f":"SUM(H367:S367)","v":903740127.56834626},{"$f":"+T367","v":903740127.56834626}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H327+H203","v":1003463},{"$f":"+I327+I203","v":1003463},1003463,1003463,1003463,1003463,1003463,1003463,1003463,1003463,1003463,{"$f":"+S327+S203","v":1003463},{"$f":"AVERAGE(H368:S368)","v":1003463}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"+H356+H328+H233+H204","v":19325789},{"$f":"+I356+I328+I233+I204","v":15604173},12246410,8192131,5141804,3179720,2722496,2597760,2797171,6945822,11763002,18274756,{"$f":"SUM(H369:S369)","v":108791034}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"+H357+H329+H234+H205","v":6812017},6185064,5456511,6081533,6478112,6970262,6980913,7317087,6656273,5842352,6932682,7995772,79708578]
[null,null,"SystemTotal Dth",null,null,null,null,{"$f":"H357+H330+H235+H206","v":26137806},{"$f":"I357+I330+I235+I206","v":21789237},17702921,14273664,11619916,10149982,9703409,9914847,9453444,12788174,18695684,26270528,188499612]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1002237}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1002827}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":1}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":590}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1003463}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1003417}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1002237}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1226}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1002827}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":590}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1003463}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1003463}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1002237}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1002827}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":1}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":590}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1003463}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1003417}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1002237}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1226}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1002827}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":590}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1003463}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1003463}]

{"sheet":"YE Proj Rev 2017 with CET","index":32,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1002237},{"$f":"+$T$21","v":1002237},{"$f":"+$T$22","v":103141159},{"$f":"+$T$15","v":317112341.76263922},{"$f":"+$T$17","v":110665458.19999999},{"$f":"+$T$19","v":423321227.49000007},{"$f":"SUM(AA13:AC13)","v":851099027.45263934}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":589},{"$f":"+$T$48","v":589},{"$f":"+$T$49","v":4547974},{"$f":"+$T$42","v":3757987.6026935386},{"$f":"+$T$44","v":4157267.7300000004},{"$f":"+$T$46","v":18666204.199999999},{"$f":"SUM(AA14:AC14)","v":26581459.532693539}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,53181715.044717282,44070510.142910719,35278072.075324237,21873825.785042536,14367570.895601401,12069392.603379259,11465792.44717562,11417025.120630639,13190849.591430195,18146150.712727088,34048954.576811455,48002482.766888797,{"$f":"SUM(H15:S15)","v":317112341.76263922},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":518463},{"$f":"+$T$60","v":3027331.2818777109},{"$f":"+$T$62","v":470878.46},{"$f":"+$T$64","v":2127922.5100000002},{"$f":"SUM(AA15:AC15)","v":5626132.2518777112}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1002827},1002827,{"$f":"SUM(Z13:Z15)","v":108207596},{"$f":"SUM(AA13:AA15)","v":323897660.64721048},115293604.38999999,444115354.20000005,883306619.23721051]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23519120.949999999,18965275.199999999,14766564.220000001,4549410.95,2770713.97,1644593,1388184.53,1311352.52,1434335.97,3846740.29,14222256.060000001,22246910.539999999,{"$f":"SUM(H17:S17)","v":110665458.19999999}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,76696986.260000005,61846675.899999999,48154477.159999996,31598358.210000001,19244252.420000002,11422674.130000001,9641765.2400000002,9108121.3399999999,9962314.3900000006,26717893.620000001,46379462.030000001,72548246.790000007,{"$f":"SUM(H19:S19)","v":423321227.49000007},null,null,"IS",{"$f":"+$S$102","v":46},{"$f":"+$T$102","v":46},{"$f":"+$T$103","v":583438},{"$f":"+$T$96","v":328970.79862563591},{"$f":"+$T$98","v":104610.43999999999},{"$f":"+$T$100","v":2394598.75},{"$f":"SUM(AA19:AC19)","v":2828179.9886256359}]
["FIRM",null,"Total Revenue","sales",null,null,null,153397822.25471729,124882461.24291071,98199113.455324233,58021594.945042536,36382537.285601407,25136659.73337926,22495742.217175618,21836498.980630636,24587499.951430194,48710784.622727089,94650672.666811466,142797640.09688878,{"$f":"SUM(H20:S20)","v":851099027.4526391},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":46},46,{"$f":"SUM(Z19:Z19)","v":583438},328970.79862563591,104610.43999999999,2394598.75,2828179.9886256359]
["FIRM",null,"# of Customers","sales",null,null,null,1002237,1002237,1002237,1002237,1002237,1002237,1002237,1002237,1002237,1002237,1002237,1002237,{"$f":"AVERAGE(H21:S21)","v":1002237}]
["FIRM",null,"Total Dth","sales",null,null,null,18687029,15068788,11732718,7698861,4688814,2783106,2349192,2219171,2427293,6509748,11300240,17676199,{"$f":"SUM(H22:S22)","v":103141159},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":7},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":5850772},{"$f":"+$T$123","v":2249238.8698662124},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2249238.8698662124}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$156","v":1},{"$f":"+$T$156","v":1},{"$f":"+$T$157","v":32698029},{"$f":"+$T$150","v":2624472},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":32451},{"$f":"+$T$141","v":32772.321191195195},{"$f":"+$T$143","v":1947.0600000000002},{"$f":"+$T$145","v":0},34719.381191195193]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":581},{"$f":"+$T$165","v":581},{"$f":"+$T$166","v":41127326},{"$f":"+$T$159","v":19419372.001452621},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},19419372.001452621]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":590},590,79708578,24325855.192510031,1947.0600000000002,0,24327802.25251003]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1003463},1003463,188499612,348552486.63834614,{"$f":"+AB34+AB24+AB16+AB20","v":115400161.88999999},446509952.95000005,910462601.47834623]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":0},{"$f":"+$T$244","v":0},{"$f":"+$T$245","v":0},{"$f":"+$T$238","v":0},0,{"$f":"+$T$242","v":0},{"$f":"SUM(AA41:AC41)","v":0}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,514398.27860594075,455676.07247516268,437863.16347251006,230362.93671741348,214151.09111689319,205801.52632905575,198434.77049328768,200168.00355866933,195583.33208436577,214734.75101946472,409473.89316935535,481339.78365142044,{"$f":"SUM(H42:S42)","v":3757987.6026935386},null,null,"FS",{"$f":"+$S$253","v":0},{"$f":"+$T$253","v":0},{"$f":"+$T$254","v":0},{"$f":"+$T$247","v":0},0,{"$f":"+$T$251","v":0},{"$f":"SUM(AA42:AC42)","v":0}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":0},{"$f":"+$T$262","v":0},{"$f":"+$T$263","v":0},{"$f":"+$T$256","v":0},0,{"$f":"+$T$260","v":0},{"$f":"SUM(AA43:AC43)","v":0}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,664628.76,564873.15,534926.86,242795.43,208654.44,178990.26,164917.5,168207.74,159535.4,196378.67,465079.55,608279.97,{"$f":"SUM(H44:S44)","v":4157267.7300000004},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":0},0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2225346.04,1891338.92,1791071.11,1686358.36,1449228.91,1243193.54,1145449.8799999999,1168302.57,1108068,1363966.38,1557204.56,2036675.93,{"$f":"SUM(H46:S46)","v":18666204.199999999},null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,3404373.0786059406,2911888.1424751626,2763861.1334725101,2159516.7267174134,1872034.4411168932,1627985.3263290557,1508802.1504932875,1536678.3135586693,1463186.7320843658,1775079.8010194646,2431758.0031693554,3126295.6836514203,{"$f":"SUM(H47:S47)","v":26581459.532693539},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,589,589,589,589,589,589,589,589,589,589,589,589,{"$f":"AVERAGE(H48:S48)","v":589},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,542200,460820,436390,410877,353101,302901,279086,284654,269978,332327,379409,496231,{"$f":"SUM(H49:S49)","v":4547974}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":0},{"$f":"+$T$280","v":0},{"$f":"+$T$281","v":0},{"$f":"+$T$274","v":0},{"$f":"+$T$276","v":0},{"$f":"+$T$278","v":0},{"$f":"SUM(AA53:AC53)","v":0}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":0},0,0,0,0,0,0]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":0},{"$f":"+$T$316","v":0},{"$f":"+$T$317","v":0},{"$f":"+$T$310","v":0},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":0}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":0},{"$f":"+$T$307","v":0},{"$f":"+$T$308","v":0},{"$f":"+$T$301","v":0},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":0},0,0,0,0,0,0]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,252883.41633315131,208915.35264891127,245000.70455434552,247400.55416803341,269594.75655516674,275141.86028352723,275544.75020511058,266505.91715636081,268578.76210645982,268222.60383230669,224108.56710576912,225434.03692856804,{"$f":"SUM(H60:S60)","v":3027331.2818777109}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":0},0,0,0,0,0,0]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,39334.1,32495.200000000001,38108,38481.279999999999,41933.43,42796.23,42858.9,41452.980000000003,41775.4,41719.99,34858.39,35064.559999999998,{"$f":"SUM(H62:S62)","v":470878.46}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,177752.7,146847.39000000001,172211.9,173898.77,189499.17,193398.25,193681.45,187328,188785.03,188534.67,157526.75,158458.43,{"$f":"SUM(H64:S64)","v":2127922.5100000002},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1003417},1003417,187916174,348223515.83972049,115295551.44999999,444115354.20000005,907634421.48972058]
["FIRM",null,"Total Revenue","sales",null,null,null,469970.21633315133,388257.94264891127,455320.60455434548,459780.60416803346,501027.35655516677,511336.34028352721,512085.10020511062,495286.89715636079,499139.19210645987,498477.26383230672,416493.70710576914,418957.02692856803,{"$f":"SUM(H65:S65)","v":5626132.2518777102},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1002237},1002237,103141159,317112341.76263922,110665458.19999999,423321227.49000007,851099027.45263934]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1226},1226,85358453,31440144.875706911,4734703.6899999976,23188725.459999979,59363574.025706887]
["FIRM",null,"Total Dth","sales",null,null,null,43309,35779,41959,42370,46171,47121,47190,45642,45997,45936,38381,38608,{"$f":"SUM(H67:S67)","v":518463},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1002827},1002827,108207596,323897660.64721048,115293604.38999999,444115354.20000005,883306619.23721051]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":46},46,583438,328970.79862563591,104610.43999999999,2394598.75,2828179.9886256359]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":590},590,79708578,24325855.192510031,1947.0600000000002,0,24327802.25251003]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1003463},{"$f":"+Y36","v":1003463},188499612,348552486.63834614,115400161.88999999,446509952.95000005,910462601.47834623]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":0},0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1003463},1003463,188499612,348552486.63834614,115400161.88999999,446509952.95000005,910462601.47834623]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":0},{"$f":"Y77-T508","v":0},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-5.9604644775390625E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,28832.871723822354,24428.58344117981,23353.884964025197,24812.362005576826,28971.984445324244,26828.662417350828,26960.78522304037,27344.603161121955,29026.625045500805,30180.605080806054,26334.66766312415,31895.163454763308,{"$f":"SUM(H96:S96)","v":328970.79862563591}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,9547.9,6954.33,6337,7176.13,9631.6299999999992,8353.9500000000007,8432.1200000000008,8658.94,9664.7999999999993,10365.51,8063.48,11424.65,{"$f":"SUM(H98:S98)","v":104610.43999999999}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,218557.55,159188.99,145057.92000000001,164266,220474.25,191227.08,193016.56,198208.48,221233.54,237273.11,184578.12,261517.15,{"$f":"SUM(H100:S100)","v":2394598.75}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,256938.32172382233,190571.90344117981,174748.80496402521,196254.49200557682,259077.86444532423,226409.69241735083,228409.46522304037,234212.02316112196,259924.96504550081,277819.22508080606,218976.26766312413,304836.96345476329,{"$f":"SUM(H101:S101)","v":2828179.9886256359}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,46,46,46,46,46,46,46,46,46,46,46,46,{"$f":"AVERAGE(H102:S102)","v":46}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,53251,38786,35343,40023,53718,46592,47028,48293,53903,57811,44972,63718,{"$f":"SUM(H103:S103)","v":583438}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,173940.81686069074,166620.96745475355,140590.01165937213,155997.13288349481,166715.25792864864,214392.7563885113,252924.99057516732,256771.28747855694,217020.95587863403,160600.90351490429,173912.73270799877,169751.05653548011,{"$f":"SUM(H123:S123)","v":2249238.8698662124}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,173940.81686069074,166620.96745475355,140590.01165937213,155997.13288349481,166715.25792864864,214392.7563885113,252924.99057516732,256771.28747855694,217020.95587863403,160600.90351490429,173912.73270799877,169751.05653548011,{"$f":"SUM(H128:S128)","v":2249238.8698662124}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"AVERAGE(H129:S129)","v":7}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,431984,399584,254757,323303,399130,615794,823493,828829,621254,341832,414319,396493,{"$f":"SUM(H130:S130)","v":5850772}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4303.5235637190053,3110.943351212667,2851.099313939174,2358.6216973323158,2041.5042599637532,1732.2642752396364,1737.2892436692664,2011.4419441242428,1817.446254328537,2301.358297237246,3728.7158259226294,4778.1131645067253,{"$f":"SUM(H141:S141)","v":32772.321191195195}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,294.06,194.1,172.32,131.04,104.46,78.540000000000006,78.959999999999994,101.94,85.68,126.24,245.88,333.84,{"$f":"SUM(H143:S143)","v":1947.0600000000002}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4597.5835637190057,3305.0433512126669,3023.4193139391741,2489.6616973323157,2145.9642599637532,1810.8042752396364,1816.2492436692664,2113.3819441242426,1903.126254328537,2427.5982972372458,3974.5958259226295,5111.9531645067254,{"$f":"SUM(H146:S146)","v":34719.381191195193}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4901,3235,2872,2184,1741,1309,1316,1699,1428,2104,4098,5564,{"$f":"SUM(H148:S148)","v":32451}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H150:S150)","v":2624472}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H155:S155)","v":2624472}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H156:S156)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2274328,2319530,1693728,2397820,3007182,3264210,3094619,3452962,3051359,2313755,2548694,3279842,{"$f":"SUM(H157:S157)","v":32698029}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,1745955.8418392364,1626730.5301361035,1632626.6477435462,1604966.7631244203,1551610.8516412782,1554355.9988868488,1548279.0514949674,1542580.9967193531,1533084.5927126294,1570814.6311707827,1720891.2876654912,1787474.8083179623,{"$f":"SUM(H159:S159)","v":19419372.001452621}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1745955.8418392364,1626730.5301361035,1632626.6477435462,1604966.7631244203,1551610.8516412782,1554355.9988868488,1548279.0514949674,1542580.9967193531,1533084.5927126294,1570814.6311707827,1720891.2876654912,1787474.8083179623,{"$f":"SUM(H164:S164)","v":19419372.001452621}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,581,581,581,581,581,581,581,581,581,581,581,581,{"$f":"AVERAGE(H165:S165)","v":581}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4100804,3462715,3505154,3358226,3070059,3088949,3061485,3033597,2982232,3184661,3965571,4313873,{"$f":"SUM(H166:S166)","v":41127326}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,{"$f":"H15+H33+H42+H51+H60++H78+H87+H96+H105+H114+H123+H132+H141+H150+H159+H168+H69+H177+H186+H195+H196","v":56120735.793643847},46774698.592418045,37979063.587031975,24358430.15563881,16819362.341548678,14566351.671959791,13988380.084410863,13931113.370648826,15654667.305512112,20611711.565642588,36826110.440949127,50921861.7289415,{"$f":"SUM(H199:S199)","v":348552486.6383462}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"+H188+H71+H170+H161+H152+H143+H134+H125+H116+H107+H98+H89+H80+H62+H53+H44+H35+H17","v":24232925.77},19569791.98,15346108.4,4837994.83,3031037.93,1874811.98,1604472.01,1529774.12,1645397.25,4095330.7,14730503.360000001,22902013.559999999,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":115400161.88999999}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"+H190+H73+H172+H163+H154+H145+H136+H127+H118+H109+H100+H91+H82+H64+H55+H46+H37+H19","v":79318642.550000012},64044051.199999996,50262818.089999996,33622881.340000004,21103454.75,13050493,11173913.130000001,10661960.390000001,11480400.960000001,28507667.780000001,48278771.460000001,75004898.300000012,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":446509952.95000005}]
[null,null,"Total Utah Revenue",null,null,null,null,{"$f":"SUM(H199:H201)","v":159672304.11364385},130388541.77241805,103587990.07703197,62819306.325638816,40953855.021548674,29491656.651959792,26766765.224410862,26122847.880648825,28780465.515512113,53214710.045642585,99835385.260949135,148828773.58894151,{"$f":"SUM(T199:T201)","v":910462601.47834623}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H192+H183+H174+H165+H156+H147+H138+H129+H120+H111+H102+H93+H84+H75+H66+H57+H48+H39+H30+H21","v":1003463},{"$f":"+I192+I183+I174+I165+I156+I147+I138+I129+I120+I111+I102+I93+I84+I75+I66+I57+I48+I39+I30+I21","v":1003463},1003463,1003463,1003463,1003463,1003463,1003463,1003463,1003463,1003463,1003463,{"$f":"AVERAGE(H203:S203)","v":1003463}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"H76+H121+H112+H103+H94+H85+H67+H58+H49+H40+H31+H22","v":19325789},{"$f":"I76+I121+I112+I103+I94+I85+I67+I58+I49+I40+I31+I22","v":15604173},12246410,8192131,5141804,3179720,2722496,2597760,2797171,6945822,11763002,18274756,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":108791034}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"H193+H184+H175+H166+H157+H148+H139+H130","v":6812017},{"$f":"I193+I184+I175+I166+I157+I148+I139+I130","v":6185064},5456511,6081533,6478112,6970262,6980913,7317087,6656273,5842352,6932682,7995772,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":79708578}]
[null,null,"Total Utah Dth",null,null,null,null,{"$f":"SUM(H204:H205)","v":26137806},{"$f":"SUM(I204:I205)","v":21789237},17702921,14273664,11619916,10149982,9703409,9914847,9453444,12788174,18695684,26270528,{"$f":"SUM(T204:T205)","v":188499612},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H238:S238)","v":0}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H242:S242)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H243:S243)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H244:S244)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H245:S245)","v":0}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H247:S247)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H251:S251)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H252:S252)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H253:S253)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H254:S254)","v":0}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H256:S256)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H260:S260)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H261:S261)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H262:S262)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H263:S263)","v":0}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H274:S274)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H276:S276)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H278:S278)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H279:S279)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H280:S280)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H281:S281)","v":0}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H301:S301)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H306:S306)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H307:S307)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H308:S308)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H310:S310)","v":0}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H315:S315)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H316:S316)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H317:S317)","v":0}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H319:S319)","v":0}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H322:S322)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H323:S323)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H326:S326)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H327:S327)","v":0}]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H328:S328)","v":0}]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H199+H228+H322+H352","v":56120735.793643847},{"$f":"I199+I228+I322+I352","v":46774698.592418045},37979063.587031975,24358430.15563881,16819362.341548678,14566351.671959791,13988380.084410863,13931113.370648826,15654667.305512112,20611711.565642588,36826110.440949127,50921861.7289415,{"$f":"SUM(H362:S362)","v":348552486.6383462}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H200+H229+H323","v":24232925.77},{"$f":"I200+I229+I323","v":19569791.98},15346108.4,4837994.83,3031037.93,1874811.98,1604472.01,1529774.12,1645397.25,4095330.7,14730503.360000001,22902013.559999999,{"$f":"SUM(H363:S363)","v":115400161.89000002}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,{"$f":"H324","v":0},{"$f":"I324","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H364:S364)","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H201+H230+H325+H353","v":79318642.550000012},{"$f":"I201+I230+I325+I353","v":64044051.199999996},50262818.089999996,33622881.340000004,21103454.75,13050493,11173913.130000001,10661960.390000001,11480400.960000001,28507667.780000001,48278771.460000001,75004898.300000012,{"$f":"SUM(H365:S365)","v":446509952.94999993}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,{"$f":"SUM(H362:H366)","v":159672304.11364385},{"$f":"SUM(I362:I366)","v":130388541.77241805},103587990.07703197,62819306.325638816,40953855.021548674,29491656.651959792,26766765.224410862,26122847.880648825,28780465.515512113,53214710.045642585,99835385.260949135,148828773.58894151,{"$f":"SUM(H367:S367)","v":910462601.47834635},{"$f":"+T367","v":910462601.47834635}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H327+H203","v":1003463},{"$f":"+I327+I203","v":1003463},1003463,1003463,1003463,1003463,1003463,1003463,1003463,1003463,1003463,{"$f":"+S327+S203","v":1003463},{"$f":"AVERAGE(H368:S368)","v":1003463}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"+H356+H328+H233+H204","v":19325789},{"$f":"+I356+I328+I233+I204","v":15604173},12246410,8192131,5141804,3179720,2722496,2597760,2797171,6945822,11763002,18274756,{"$f":"SUM(H369:S369)","v":108791034}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"+H357+H329+H234+H205","v":6812017},6185064,5456511,6081533,6478112,6970262,6980913,7317087,6656273,5842352,6932682,7995772,79708578]
[null,null,"SystemTotal Dth",null,null,null,null,{"$f":"H357+H330+H235+H206","v":26137806},{"$f":"I357+I330+I235+I206","v":21789237},17702921,14273664,11619916,10149982,9703409,9914847,9453444,12788174,18695684,26270528,188499612]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1002237}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1002827}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":1}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":590}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1003463}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1003417}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1002237}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1226}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1002827}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":590}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1003463}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1003463}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1002237}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1002827}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":1}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":590}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1003463}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1003417}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1002237}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1226}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1002827}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":590}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1003463}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1003463}]

{"sheet":"AVG Projected Rev 2017","index":33,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1002237},{"$f":"+$T$21","v":991860.58333333337},{"$f":"+$T$22","v":102122155},{"$f":"+$T$15","v":307471692.51393181},{"$f":"+$T$17","v":109589121.55999997},{"$f":"+$T$19","v":419138939.55000001},{"$f":"SUM(AA13:AC13)","v":836199753.62393188}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":589},{"$f":"+$T$48","v":589},{"$f":"+$T$49","v":4547974},{"$f":"+$T$42","v":3760170.0566884405},{"$f":"+$T$44","v":4157267.7300000004},{"$f":"+$T$46","v":18666204.199999999},{"$f":"SUM(AA14:AC14)","v":26583641.986688443}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,49894684.494571187,41881792.443196908,34423898.874187618,20015658.964633524,15127628.33660228,12015097.81765474,11285379.936943147,11088228.070982955,11437787.256994024,18162728.697747603,33713630.242874786,48425177.377543032,{"$f":"SUM(H15:S15)","v":307471692.51393181},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":518463},{"$f":"+$T$60","v":3029291.2739240346},{"$f":"+$T$62","v":470878.46},{"$f":"+$T$64","v":2127922.5100000002},{"$f":"SUM(AA15:AC15)","v":5628092.2439240348}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1002827},992450.58333333337,{"$f":"SUM(Z13:Z15)","v":107188592},{"$f":"SUM(AA13:AA15)","v":314261153.84454429},114217267.74999997,439933066.25999999,868411487.8545444]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23142482.09,18688583.940000001,14585311.08,4494676.3899999997,2739154.11,1626295.16,1370412.62,1296370.93,1419038.83,3816917.74,14162968.130000001,22246910.539999999,{"$f":"SUM(H17:S17)","v":109589121.55999997}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,75468748.739999995,60944372.369999997,47563401.939999998,31218194.25,19025050.489999998,11295584.789999999,9518328.7100000009,9004065.2799999993,9856066.6300000008,26510758.309999999,46186121.25,72548246.790000007,{"$f":"SUM(H19:S19)","v":419138939.55000001},null,null,"IS",{"$f":"+$S$102","v":46},{"$f":"+$T$102","v":46},{"$f":"+$T$103","v":583438},{"$f":"+$T$96","v":329301.54204376793},{"$f":"+$T$98","v":104610.43999999999},{"$f":"+$T$100","v":2394598.75},{"$f":"SUM(AA19:AC19)","v":2828510.7320437678}]
["FIRM",null,"Total Revenue","sales",null,null,null,148505915.32457119,121514748.7531969,96572611.894187614,55728529.604633525,36891832.93660228,24936977.767654739,22174121.266943149,21388664.280982956,22712892.716994025,48490404.7477476,94062719.622874796,143220334.70754302,{"$f":"SUM(H20:S20)","v":836199753.62393177},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":46},46,{"$f":"SUM(Z19:Z19)","v":583438},329301.54204376793,104610.43999999999,2394598.75,2828510.7320437678]
["FIRM",null,"# of Customers","sales",null,null,null,986187,987615,989935,990179,990821,991086,989406,990787,991548,994467,998059,1002237,{"$f":"AVERAGE(H21:S21)","v":991860.58333333337}]
["FIRM",null,"Total Dth","sales",null,null,null,18387772,14848944,11588704,7606235,4635406,2752141,2319117,2193818,2401406,6459280,11253133,17676199,{"$f":"SUM(H22:S22)","v":102122155},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":7},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":5850772},{"$f":"+$T$123","v":2251638.0966950073},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2251638.0966950073}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$156","v":1},{"$f":"+$T$156","v":1},{"$f":"+$T$157","v":32698029},{"$f":"+$T$150","v":2624472},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":32451},{"$f":"+$T$141","v":32791.273021554349},{"$f":"+$T$143","v":1947.0600000000002},{"$f":"+$T$145","v":0},34738.333021554346]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":581},{"$f":"+$T$165","v":581},{"$f":"+$T$166","v":41127326},{"$f":"+$T$159","v":19428616.302041542},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},19428616.302041542]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":590},590,79708578,24337517.671758104,1947.0600000000002,0,24339464.731758103]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1003463},993086.58333333337,187480608,338927973.05834615,{"$f":"+AB34+AB24+AB16+AB20","v":114323825.24999997},442327665.00999999,895579463.31834626]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":0},{"$f":"+$T$244","v":0},{"$f":"+$T$245","v":0},{"$f":"+$T$238","v":0},0,{"$f":"+$T$242","v":0},{"$f":"SUM(AA41:AC41)","v":0}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,514714.16990429867,455953.55917562783,438129.00039771874,230493.06199859551,214270.61451594025,205911.50768289302,198540.10658574617,200274.43250915705,195686.87010745026,214850.36510620767,409712.314322914,481634.05438189174,{"$f":"SUM(H42:S42)","v":3760170.0566884405},null,null,"FS",{"$f":"+$S$253","v":0},{"$f":"+$T$253","v":0},{"$f":"+$T$254","v":0},{"$f":"+$T$247","v":0},0,{"$f":"+$T$251","v":0},{"$f":"SUM(AA42:AC42)","v":0}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":0},{"$f":"+$T$262","v":0},{"$f":"+$T$263","v":0},{"$f":"+$T$256","v":0},0,{"$f":"+$T$260","v":0},{"$f":"SUM(AA43:AC43)","v":0}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,664628.76,564873.15,534926.86,242795.43,208654.44,178990.26,164917.5,168207.74,159535.4,196378.67,465079.55,608279.97,{"$f":"SUM(H44:S44)","v":4157267.7300000004},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":0},0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2225346.04,1891338.92,1791071.11,1686358.36,1449228.91,1243193.54,1145449.8799999999,1168302.57,1108068,1363966.38,1557204.56,2036675.93,{"$f":"SUM(H46:S46)","v":18666204.199999999},null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,3404688.9699042989,2912165.6291756276,2764126.9703977187,2159646.8519985955,1872153.9645159403,1628095.307682893,1508907.4865857461,1536784.7425091572,1463290.2701074502,1775195.4151062076,2431996.4243229143,3126589.9543818915,{"$f":"SUM(H47:S47)","v":26583641.986688439},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,589,589,589,589,589,589,589,589,589,589,589,589,{"$f":"AVERAGE(H48:S48)","v":589},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,542200,460820,436390,410877,353101,302901,279086,284654,269978,332327,379409,496231,{"$f":"SUM(H49:S49)","v":4547974}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":0},{"$f":"+$T$280","v":0},{"$f":"+$T$281","v":0},{"$f":"+$T$274","v":0},{"$f":"+$T$276","v":0},{"$f":"+$T$278","v":0},{"$f":"SUM(AA53:AC53)","v":0}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":0},0,0,0,0,0,0]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":0},{"$f":"+$T$316","v":0},{"$f":"+$T$317","v":0},{"$f":"+$T$310","v":0},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":0}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":0},{"$f":"+$T$307","v":0},{"$f":"+$T$308","v":0},{"$f":"+$T$301","v":0},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":0},0,0,0,0,0,0]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,253047.14129029625,209050.61113097789,245159.32599447071,247560.72935649136,269769.3008419298,275319.99596664566,275723.14671982237,266678.46173424204,268752.64860580413,268396.2598864992,224253.66218831955,225579.9902085358,{"$f":"SUM(H60:S60)","v":3029291.2739240346}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":0},0,0,0,0,0,0]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,39334.1,32495.200000000001,38108,38481.279999999999,41933.43,42796.23,42858.9,41452.980000000003,41775.4,41719.99,34858.39,35064.559999999998,{"$f":"SUM(H62:S62)","v":470878.46}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,177752.7,146847.39000000001,172211.9,173898.77,189499.17,193398.25,193681.45,187328,188785.03,188534.67,157526.75,158458.43,{"$f":"SUM(H64:S64)","v":2127922.5100000002},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1003417},993040.58333333337,186897170,338598671.51630241,114219214.80999997,439933066.25999999,892750952.58630252]
["FIRM",null,"Total Revenue","sales",null,null,null,470133.94129029626,388393.20113097795,455479.22599447076,459940.7793564914,501201.90084192983,511514.47596664564,512263.4967198224,495459.44173424202,499313.07860580413,498650.91988649918,416638.80218831956,419102.9802085358,{"$f":"SUM(H65:S65)","v":5628092.2439240348},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1002237},991860.58333333337,102122155,307471692.51393181,109589121.55999997,419138939.55000001,836199753.62393188]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1226},1226,85358453,31456280.544414341,4734703.6899999976,23188725.459999979,59379709.694414377]
["FIRM",null,"Total Dth","sales",null,null,null,43309,35779,41959,42370,46171,47121,47190,45642,45997,45936,38381,38608,{"$f":"SUM(H67:S67)","v":518463},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1002827},992450.58333333337,107188592,314261153.84454429,114217267.74999997,439933066.25999999,868411487.8545444]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":46},46,583438,329301.54204376793,104610.43999999999,2394598.75,2828510.7320437678]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":590},590,79708578,24337517.671758104,1947.0600000000002,0,24339464.731758103]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1003463},{"$f":"+Y36","v":993086.58333333337},187480608,338927973.05834615,114323825.24999997,442327665.00999999,895579463.31834626]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":0},0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1003463},993086.58333333337,187480608,338927973.05834615,114323825.24999997,442327665.00999999,895579463.31834626]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":0},{"$f":"Y77-T508","v":0},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":0},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,28862.684862756374,24451.407522923109,23375.003540872371,24835.795045659455,29002.018368980654,26855.295167288532,26987.627516473549,27372.054588538635,29056.745737377471,30212.557038804967,26360.516513128649,31929.836140964184,{"$f":"SUM(H96:S96)","v":329301.54204376793}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,9547.9,6954.33,6337,7176.13,9631.6299999999992,8353.9500000000007,8432.1200000000008,8658.94,9664.7999999999993,10365.51,8063.48,11424.65,{"$f":"SUM(H98:S98)","v":104610.43999999999}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,218557.55,159188.99,145057.92000000001,164266,220474.25,191227.08,193016.56,198208.48,221233.54,237273.11,184578.12,261517.15,{"$f":"SUM(H100:S100)","v":2394598.75}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,256968.13486275636,190594.72752292309,174769.92354087238,196277.92504565945,259107.89836898065,226436.32516728854,228436.30751647355,234239.47458853864,259955.08573737746,277851.17703880498,219002.11651312863,304871.63614096417,{"$f":"SUM(H101:S101)","v":2828510.7320437673}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,46,46,46,46,46,46,46,46,46,46,46,46,{"$f":"AVERAGE(H102:S102)","v":46}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,53251,38786,35343,40023,53718,46592,47028,48293,53903,57811,44972,63718,{"$f":"SUM(H103:S103)","v":583438}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,174125.83551192092,166797.89523291111,140738.17067883379,156162.31990271545,166892.28933686682,214622.48579028982,253197.30648689537,257047.85573565424,217253.59078628191,160771.18035089941,174097.72167536413,169931.44520637434,{"$f":"SUM(H123:S123)","v":2251638.0966950073}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,174125.83551192092,166797.89523291111,140738.17067883379,156162.31990271545,166892.28933686682,214622.48579028982,253197.30648689537,257047.85573565424,217253.59078628191,160771.18035089941,174097.72167536413,169931.44520637434,{"$f":"SUM(H128:S128)","v":2251638.0966950073}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"AVERAGE(H129:S129)","v":7}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,431984,399584,254757,323303,399130,615794,823493,828829,621254,341832,414319,396493,{"$f":"SUM(H130:S130)","v":5850772}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4306.3858611224368,3112.8325799112008,2852.776540123843,2359.8972252989161,2042.5210640671196,1733.0286786699094,1738.0578625596331,2012.4341580437313,1818.2802128503515,2302.5871038544774,3731.1091533906674,4781.3625816620688,{"$f":"SUM(H141:S141)","v":32791.273021554349}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,294.06,194.1,172.32,131.04,104.46,78.540000000000006,78.959999999999994,101.94,85.68,126.24,245.88,333.84,{"$f":"SUM(H143:S143)","v":1947.0600000000002}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4600.4458611224372,3306.9325799112007,3025.0965401238432,2490.937225298916,2146.9810640671194,1811.5686786699093,1817.0178625596332,2114.3741580437313,1903.9602128503516,2428.8271038544772,3976.9891533906675,5115.202581662069,{"$f":"SUM(H146:S146)","v":34738.333021554354}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4901,3235,2872,2184,1741,1309,1316,1699,1428,2104,4098,5564,{"$f":"SUM(H148:S148)","v":32451}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H150:S150)","v":2624472}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H155:S155)","v":2624472}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H156:S156)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2274328,2319530,1693728,2397820,3007182,3264210,3094619,3452962,3051359,2313755,2548694,3279842,{"$f":"SUM(H157:S157)","v":32698029}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,1746805.4047648078,1627506.1301796732,1633405.9054013237,1605728.8619275317,1552339.850476092,1555086.7007675404,1549005.9835248261,1543304.3937346351,1533802.098798075,1571555.5432471088,1721725.3013395753,1788350.1278803486,{"$f":"SUM(H159:S159)","v":19428616.302041542}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1746805.4047648078,1627506.1301796732,1633405.9054013237,1605728.8619275317,1552339.850476092,1555086.7007675404,1549005.9835248261,1543304.3937346351,1533802.098798075,1571555.5432471088,1721725.3013395753,1788350.1278803486,{"$f":"SUM(H164:S164)","v":19428616.302041542}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,581,581,581,581,581,581,581,581,581,581,581,581,{"$f":"AVERAGE(H165:S165)","v":581}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4100804,3462715,3505154,3358226,3070059,3088949,3061485,3033597,2982232,3184661,3965571,4313873,{"$f":"SUM(H166:S166)","v":41127326}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,{"$f":"H15+H33+H42+H51+H60++H78+H87+H96+H105+H114+H123+H132+H141+H150+H159+H168+H69+H177+H186+H195+H196","v":52835252.116766393},44587370.879018925,37126265.056740962,22501505.630089812,17580650.931206156,14513332.831708066,13809278.165639469,13603623.703443229,13902863.491241865,20629523.190480977,36492216.868067481,51346090.193942815,{"$f":"SUM(H199:S199)","v":338927973.05834615}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"+H188+H71+H170+H161+H152+H143+H134+H125+H116+H107+H98+H89+H80+H62+H53+H44+H35+H17","v":23856286.91},19293100.720000003,15164855.26,4783260.2699999996,2999478.07,1856514.14,1586700.1,1514792.5299999998,1630100.11,4065508.1500000004,14671215.430000002,22902013.559999999,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":114323825.24999997}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"+H190+H73+H172+H163+H154+H145+H136+H127+H118+H109+H100+H91+H82+H64+H55+H46+H37+H19","v":78090405.030000001},63141747.669999994,49671742.869999997,33242717.379999999,20884252.82,12923403.66,11050476.600000001,10557904.33,11374153.200000001,28300532.469999999,48085430.68,75004898.300000012,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":442327665.00999999}]
[null,null,"Total Utah Revenue",null,null,null,null,{"$f":"SUM(H199:H201)","v":154781944.05676639},127022219.26901892,101962863.18674096,60527483.28008981,41464381.821206152,29293250.631708067,26446454.865639471,25676320.563443229,26907116.801241867,52995563.810480975,99248862.978067487,149253002.05394283,{"$f":"SUM(T199:T201)","v":895579463.31834614}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H192+H183+H174+H165+H156+H147+H138+H129+H120+H111+H102+H93+H84+H75+H66+H57+H48+H39+H30+H21","v":987413},{"$f":"+I192+I183+I174+I165+I156+I147+I138+I129+I120+I111+I102+I93+I84+I75+I66+I57+I48+I39+I30+I21","v":988841},991161,991405,992047,992312,990632,992013,992774,995693,999285,1003463,{"$f":"AVERAGE(H203:S203)","v":993086.58333333337}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"H76+H121+H112+H103+H94+H85+H67+H58+H49+H40+H31+H22","v":19026532},{"$f":"I76+I121+I112+I103+I94+I85+I67+I58+I49+I40+I31+I22","v":15384329},12102396,8099505,5088396,3148755,2692421,2572407,2771284,6895354,11715895,18274756,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":107772030}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"H193+H184+H175+H166+H157+H148+H139+H130","v":6812017},{"$f":"I193+I184+I175+I166+I157+I148+I139+I130","v":6185064},5456511,6081533,6478112,6970262,6980913,7317087,6656273,5842352,6932682,7995772,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":79708578}]
[null,null,"Total Utah Dth",null,null,null,null,{"$f":"SUM(H204:H205)","v":25838549},{"$f":"SUM(I204:I205)","v":21569393},17558907,14181038,11566508,10119017,9673334,9889494,9427557,12737706,18648577,26270528,{"$f":"SUM(T204:T205)","v":187480608},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H238:S238)","v":0}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H242:S242)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H243:S243)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H244:S244)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H245:S245)","v":0}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H247:S247)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H251:S251)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H252:S252)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H253:S253)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H254:S254)","v":0}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H256:S256)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H260:S260)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H261:S261)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H262:S262)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H263:S263)","v":0}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H274:S274)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H276:S276)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H278:S278)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H279:S279)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H280:S280)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H281:S281)","v":0}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H301:S301)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H306:S306)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H307:S307)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H308:S308)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H310:S310)","v":0}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H315:S315)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H316:S316)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H317:S317)","v":0}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H319:S319)","v":0}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H322:S322)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H323:S323)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H326:S326)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H327:S327)","v":0}]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H328:S328)","v":0}]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H199+H228+H322+H352","v":52835252.116766393},{"$f":"I199+I228+I322+I352","v":44587370.879018925},37126265.056740962,22501505.630089812,17580650.931206156,14513332.831708066,13809278.165639469,13603623.703443229,13902863.491241865,20629523.190480977,36492216.868067481,51346090.193942815,{"$f":"SUM(H362:S362)","v":338927973.05834615}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H200+H229+H323","v":23856286.91},{"$f":"I200+I229+I323","v":19293100.720000003},15164855.26,4783260.2699999996,2999478.07,1856514.14,1586700.1,1514792.5299999998,1630100.11,4065508.1500000004,14671215.430000002,22902013.559999999,{"$f":"SUM(H363:S363)","v":114323825.25}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,{"$f":"H324","v":0},{"$f":"I324","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H364:S364)","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H201+H230+H325+H353","v":78090405.030000001},{"$f":"I201+I230+I325+I353","v":63141747.669999994},49671742.869999997,33242717.379999999,20884252.82,12923403.66,11050476.600000001,10557904.33,11374153.200000001,28300532.469999999,48085430.68,75004898.300000012,{"$f":"SUM(H365:S365)","v":442327665.00999999}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,{"$f":"SUM(H362:H366)","v":154781944.05676639},{"$f":"SUM(I362:I366)","v":127022219.26901892},101962863.18674096,60527483.28008981,41464381.821206152,29293250.631708067,26446454.865639471,25676320.563443229,26907116.801241867,52995563.810480975,99248862.978067487,149253002.05394283,{"$f":"SUM(H367:S367)","v":895579463.31834614},{"$f":"+T367","v":895579463.31834614}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H327+H203","v":987413},{"$f":"+I327+I203","v":988841},991161,991405,992047,992312,990632,992013,992774,995693,999285,{"$f":"+S327+S203","v":1003463},{"$f":"AVERAGE(H368:S368)","v":993086.58333333337}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"+H356+H328+H233+H204","v":19026532},{"$f":"+I356+I328+I233+I204","v":15384329},12102396,8099505,5088396,3148755,2692421,2572407,2771284,6895354,11715895,18274756,{"$f":"SUM(H369:S369)","v":107772030}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"+H357+H329+H234+H205","v":6812017},6185064,5456511,6081533,6478112,6970262,6980913,7317087,6656273,5842352,6932682,7995772,79708578]
[null,null,"SystemTotal Dth",null,null,null,null,{"$f":"H357+H330+H235+H206","v":25838549},{"$f":"I357+I330+I235+I206","v":21569393},17558907,14181038,11566508,10119017,9673334,9889494,9427557,12737706,18648577,26270528,187480608]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1002237}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1002827}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":1}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":590}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1003463}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1003417}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1002237}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1226}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1002827}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":590}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1003463}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1003463}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":991860.58333333337}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":992450.58333333337}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":1}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":590}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":993086.58333333337}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":993040.58333333337}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":991860.58333333337}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1226}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":992450.58333333337}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":590}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":993086.58333333337}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":993086.58333333337}]

{"sheet":"AVG Proj Rev 2017 with CET","index":34,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1002237},{"$f":"+$T$21","v":991860.58333333337},{"$f":"+$T$22","v":102122155},{"$f":"+$T$15","v":314097115.72393179},{"$f":"+$T$17","v":109589121.55999997},{"$f":"+$T$19","v":419138939.55000001},{"$f":"SUM(AA13:AC13)","v":842825176.83393168}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":589},{"$f":"+$T$48","v":589},{"$f":"+$T$49","v":4547974},{"$f":"+$T$42","v":3760170.0566884405},{"$f":"+$T$44","v":4157267.7300000004},{"$f":"+$T$46","v":18666204.199999999},{"$f":"SUM(AA14:AC14)","v":26583641.986688443}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,52363698.454571187,43454877.843196906,34866493.774187617,21620759.074633524,14210164.446602279,11938903.14765474,11322234.24694315,11289659.880982954,13053506.166994024,18014085.907747604,33927853.892874792,48034878.88754303,{"$f":"SUM(H15:S15)","v":314097115.72393179},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":518463},{"$f":"+$T$60","v":3029291.2739240346},{"$f":"+$T$62","v":470878.46},{"$f":"+$T$64","v":2127922.5100000002},{"$f":"SUM(AA15:AC15)","v":5628092.2439240348}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1002827},992450.58333333337,{"$f":"SUM(Z13:Z15)","v":107188592},{"$f":"SUM(AA13:AA15)","v":320886577.05454427},114217267.74999997,439933066.25999999,875036911.0645442]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23142482.09,18688583.940000001,14585311.08,4494676.3899999997,2739154.11,1626295.16,1370412.62,1296370.93,1419038.83,3816917.74,14162968.130000001,22246910.539999999,{"$f":"SUM(H17:S17)","v":109589121.55999997}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,75468748.739999995,60944372.369999997,47563401.939999998,31218194.25,19025050.489999998,11295584.789999999,9518328.7100000009,9004065.2799999993,9856066.6300000008,26510758.309999999,46186121.25,72548246.790000007,{"$f":"SUM(H19:S19)","v":419138939.55000001},null,null,"IS",{"$f":"+$S$102","v":46},{"$f":"+$T$102","v":46},{"$f":"+$T$103","v":583438},{"$f":"+$T$96","v":329301.54204376793},{"$f":"+$T$98","v":104610.43999999999},{"$f":"+$T$100","v":2394598.75},{"$f":"SUM(AA19:AC19)","v":2828510.7320437678}]
["FIRM",null,"Total Revenue","sales",null,null,null,150974929.28457117,123087834.1531969,97015206.794187605,57333629.714633524,35974369.046602279,24860783.097654738,22210975.576943152,21590096.090982951,24328611.626994025,48341761.957747608,94276943.272874802,142830036.21754304,{"$f":"SUM(H20:S20)","v":842825176.8339318},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":46},46,{"$f":"SUM(Z19:Z19)","v":583438},329301.54204376793,104610.43999999999,2394598.75,2828510.7320437678]
["FIRM",null,"# of Customers","sales",null,null,null,986187,987615,989935,990179,990821,991086,989406,990787,991548,994467,998059,1002237,{"$f":"AVERAGE(H21:S21)","v":991860.58333333337}]
["FIRM",null,"Total Dth","sales",null,null,null,18387772,14848944,11588704,7606235,4635406,2752141,2319117,2193818,2401406,6459280,11253133,17676199,{"$f":"SUM(H22:S22)","v":102122155},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":7},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":5850772},{"$f":"+$T$123","v":2251638.0966950073},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2251638.0966950073}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$156","v":1},{"$f":"+$T$156","v":1},{"$f":"+$T$157","v":32698029},{"$f":"+$T$150","v":2624472},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":32451},{"$f":"+$T$141","v":32791.273021554349},{"$f":"+$T$143","v":1947.0600000000002},{"$f":"+$T$145","v":0},34738.333021554346]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":581},{"$f":"+$T$165","v":581},{"$f":"+$T$166","v":41127326},{"$f":"+$T$159","v":19428616.302041542},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},19428616.302041542]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":590},590,79708578,24337517.671758104,1947.0600000000002,0,24339464.731758103]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1003463},993086.58333333337,187480608,345553396.26834613,{"$f":"+AB34+AB24+AB16+AB20","v":114323825.24999997},442327665.00999999,902204886.52834606]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":0},{"$f":"+$T$244","v":0},{"$f":"+$T$245","v":0},{"$f":"+$T$238","v":0},0,{"$f":"+$T$242","v":0},{"$f":"SUM(AA41:AC41)","v":0}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,514714.16990429867,455953.55917562783,438129.00039771874,230493.06199859551,214270.61451594025,205911.50768289302,198540.10658574617,200274.43250915705,195686.87010745026,214850.36510620767,409712.314322914,481634.05438189174,{"$f":"SUM(H42:S42)","v":3760170.0566884405},null,null,"FS",{"$f":"+$S$253","v":0},{"$f":"+$T$253","v":0},{"$f":"+$T$254","v":0},{"$f":"+$T$247","v":0},0,{"$f":"+$T$251","v":0},{"$f":"SUM(AA42:AC42)","v":0}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":0},{"$f":"+$T$262","v":0},{"$f":"+$T$263","v":0},{"$f":"+$T$256","v":0},0,{"$f":"+$T$260","v":0},{"$f":"SUM(AA43:AC43)","v":0}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,664628.76,564873.15,534926.86,242795.43,208654.44,178990.26,164917.5,168207.74,159535.4,196378.67,465079.55,608279.97,{"$f":"SUM(H44:S44)","v":4157267.7300000004},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":0},0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2225346.04,1891338.92,1791071.11,1686358.36,1449228.91,1243193.54,1145449.8799999999,1168302.57,1108068,1363966.38,1557204.56,2036675.93,{"$f":"SUM(H46:S46)","v":18666204.199999999},null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,3404688.9699042989,2912165.6291756276,2764126.9703977187,2159646.8519985955,1872153.9645159403,1628095.307682893,1508907.4865857461,1536784.7425091572,1463290.2701074502,1775195.4151062076,2431996.4243229143,3126589.9543818915,{"$f":"SUM(H47:S47)","v":26583641.986688439},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,589,589,589,589,589,589,589,589,589,589,589,589,{"$f":"AVERAGE(H48:S48)","v":589},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,542200,460820,436390,410877,353101,302901,279086,284654,269978,332327,379409,496231,{"$f":"SUM(H49:S49)","v":4547974}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":0},{"$f":"+$T$280","v":0},{"$f":"+$T$281","v":0},{"$f":"+$T$274","v":0},{"$f":"+$T$276","v":0},{"$f":"+$T$278","v":0},{"$f":"SUM(AA53:AC53)","v":0}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":0},0,0,0,0,0,0]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":0},{"$f":"+$T$316","v":0},{"$f":"+$T$317","v":0},{"$f":"+$T$310","v":0},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":0}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":0},{"$f":"+$T$307","v":0},{"$f":"+$T$308","v":0},{"$f":"+$T$301","v":0},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":0},0,0,0,0,0,0]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,253047.14129029625,209050.61113097789,245159.32599447071,247560.72935649136,269769.3008419298,275319.99596664566,275723.14671982237,266678.46173424204,268752.64860580413,268396.2598864992,224253.66218831955,225579.9902085358,{"$f":"SUM(H60:S60)","v":3029291.2739240346}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":0},0,0,0,0,0,0]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,39334.1,32495.200000000001,38108,38481.279999999999,41933.43,42796.23,42858.9,41452.980000000003,41775.4,41719.99,34858.39,35064.559999999998,{"$f":"SUM(H62:S62)","v":470878.46}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,177752.7,146847.39000000001,172211.9,173898.77,189499.17,193398.25,193681.45,187328,188785.03,188534.67,157526.75,158458.43,{"$f":"SUM(H64:S64)","v":2127922.5100000002},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1003417},993040.58333333337,186897170,345224094.72630239,114219214.80999997,439933066.25999999,899376375.79630232]
["FIRM",null,"Total Revenue","sales",null,null,null,470133.94129029626,388393.20113097795,455479.22599447076,459940.7793564914,501201.90084192983,511514.47596664564,512263.4967198224,495459.44173424202,499313.07860580413,498650.91988649918,416638.80218831956,419102.9802085358,{"$f":"SUM(H65:S65)","v":5628092.2439240348},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1002237},991860.58333333337,102122155,314097115.72393179,109589121.55999997,419138939.55000001,842825176.83393168]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1226},1226,85358453,31456280.544414341,4734703.6899999976,23188725.459999979,59379709.694414377]
["FIRM",null,"Total Dth","sales",null,null,null,43309,35779,41959,42370,46171,47121,47190,45642,45997,45936,38381,38608,{"$f":"SUM(H67:S67)","v":518463},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1002827},992450.58333333337,107188592,320886577.05454427,114217267.74999997,439933066.25999999,875036911.0645442]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":46},46,583438,329301.54204376793,104610.43999999999,2394598.75,2828510.7320437678]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":590},590,79708578,24337517.671758104,1947.0600000000002,0,24339464.731758103]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1003463},{"$f":"+Y36","v":993086.58333333337},187480608,345553396.26834613,114323825.24999997,442327665.00999999,902204886.52834606]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":0},0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1003463},993086.58333333337,187480608,345553396.26834613,114323825.24999997,442327665.00999999,902204886.52834606]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":0},{"$f":"Y77-T508","v":0},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-5.9604644775390625E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,28862.684862756374,24451.407522923109,23375.003540872371,24835.795045659455,29002.018368980654,26855.295167288532,26987.627516473549,27372.054588538635,29056.745737377471,30212.557038804967,26360.516513128649,31929.836140964184,{"$f":"SUM(H96:S96)","v":329301.54204376793}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,9547.9,6954.33,6337,7176.13,9631.6299999999992,8353.9500000000007,8432.1200000000008,8658.94,9664.7999999999993,10365.51,8063.48,11424.65,{"$f":"SUM(H98:S98)","v":104610.43999999999}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,218557.55,159188.99,145057.92000000001,164266,220474.25,191227.08,193016.56,198208.48,221233.54,237273.11,184578.12,261517.15,{"$f":"SUM(H100:S100)","v":2394598.75}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,256968.13486275636,190594.72752292309,174769.92354087238,196277.92504565945,259107.89836898065,226436.32516728854,228436.30751647355,234239.47458853864,259955.08573737746,277851.17703880498,219002.11651312863,304871.63614096417,{"$f":"SUM(H101:S101)","v":2828510.7320437673}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,46,46,46,46,46,46,46,46,46,46,46,46,{"$f":"AVERAGE(H102:S102)","v":46}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,53251,38786,35343,40023,53718,46592,47028,48293,53903,57811,44972,63718,{"$f":"SUM(H103:S103)","v":583438}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,174125.83551192092,166797.89523291111,140738.17067883379,156162.31990271545,166892.28933686682,214622.48579028982,253197.30648689537,257047.85573565424,217253.59078628191,160771.18035089941,174097.72167536413,169931.44520637434,{"$f":"SUM(H123:S123)","v":2251638.0966950073}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,174125.83551192092,166797.89523291111,140738.17067883379,156162.31990271545,166892.28933686682,214622.48579028982,253197.30648689537,257047.85573565424,217253.59078628191,160771.18035089941,174097.72167536413,169931.44520637434,{"$f":"SUM(H128:S128)","v":2251638.0966950073}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"AVERAGE(H129:S129)","v":7}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,431984,399584,254757,323303,399130,615794,823493,828829,621254,341832,414319,396493,{"$f":"SUM(H130:S130)","v":5850772}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4306.3858611224368,3112.8325799112008,2852.776540123843,2359.8972252989161,2042.5210640671196,1733.0286786699094,1738.0578625596331,2012.4341580437313,1818.2802128503515,2302.5871038544774,3731.1091533906674,4781.3625816620688,{"$f":"SUM(H141:S141)","v":32791.273021554349}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,294.06,194.1,172.32,131.04,104.46,78.540000000000006,78.959999999999994,101.94,85.68,126.24,245.88,333.84,{"$f":"SUM(H143:S143)","v":1947.0600000000002}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4600.4458611224372,3306.9325799112007,3025.0965401238432,2490.937225298916,2146.9810640671194,1811.5686786699093,1817.0178625596332,2114.3741580437313,1903.9602128503516,2428.8271038544772,3976.9891533906675,5115.202581662069,{"$f":"SUM(H146:S146)","v":34738.333021554354}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4901,3235,2872,2184,1741,1309,1316,1699,1428,2104,4098,5564,{"$f":"SUM(H148:S148)","v":32451}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H150:S150)","v":2624472}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H155:S155)","v":2624472}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H156:S156)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2274328,2319530,1693728,2397820,3007182,3264210,3094619,3452962,3051359,2313755,2548694,3279842,{"$f":"SUM(H157:S157)","v":32698029}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,1746805.4047648078,1627506.1301796732,1633405.9054013237,1605728.8619275317,1552339.850476092,1555086.7007675404,1549005.9835248261,1543304.3937346351,1533802.098798075,1571555.5432471088,1721725.3013395753,1788350.1278803486,{"$f":"SUM(H159:S159)","v":19428616.302041542}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1746805.4047648078,1627506.1301796732,1633405.9054013237,1605728.8619275317,1552339.850476092,1555086.7007675404,1549005.9835248261,1543304.3937346351,1533802.098798075,1571555.5432471088,1721725.3013395753,1788350.1278803486,{"$f":"SUM(H164:S164)","v":19428616.302041542}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,581,581,581,581,581,581,581,581,581,581,581,581,{"$f":"AVERAGE(H165:S165)","v":581}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4100804,3462715,3505154,3358226,3070059,3088949,3061485,3033597,2982232,3184661,3965571,4313873,{"$f":"SUM(H166:S166)","v":41127326}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,{"$f":"H15+H33+H42+H51+H60++H78+H87+H96+H105+H114+H123+H132+H141+H150+H159+H168+H69+H177+H186+H195+H196","v":55304266.076766394},{"$f":"I15+I33+I42+I51+I60++I78+I87+I96+I105+I114+I123+I132+I141+I150+I159+I168+I69+I177+I186+I195+I196","v":46160456.279018924},37568859.95674096,24106605.740089811,16663187.041206155,14437138.161708068,13846132.475639472,13805055.513443228,15518582.401241865,20480880.400480978,{"$f":"R15+R33+R42+R51+R60++R78+R87+R96+R105+R114+R123+R132+R141+R150+R159+R168+R69+R177+R186+R195+R196","v":36706440.518067487},50955791.703942813,{"$f":"SUM(H199:S199)","v":345553396.26834619}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"+H188+H71+H170+H161+H152+H143+H134+H125+H116+H107+H98+H89+H80+H62+H53+H44+H35+H17","v":23856286.91},19293100.720000003,15164855.26,4783260.2699999996,2999478.07,1856514.14,1586700.1,1514792.5299999998,1630100.11,4065508.1500000004,14671215.430000002,22902013.559999999,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":114323825.24999997}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"+H190+H73+H172+H163+H154+H145+H136+H127+H118+H109+H100+H91+H82+H64+H55+H46+H37+H19","v":78090405.030000001},63141747.669999994,49671742.869999997,33242717.379999999,20884252.82,12923403.66,11050476.600000001,10557904.33,11374153.200000001,28300532.469999999,48085430.68,75004898.300000012,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":442327665.00999999}]
[null,null,"Total Utah Revenue",null,null,null,null,{"$f":"SUM(H199:H201)","v":157250958.0167664},128595304.66901892,102405458.08674096,62132583.39008981,40546917.931206152,29217055.961708069,26483309.175639473,25877752.373443227,28522835.711241864,52846921.020480976,99463086.628067493,148862703.56394282,{"$f":"SUM(T199:T201)","v":902204886.52834618}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H192+H183+H174+H165+H156+H147+H138+H129+H120+H111+H102+H93+H84+H75+H66+H57+H48+H39+H30+H21","v":987413},{"$f":"+I192+I183+I174+I165+I156+I147+I138+I129+I120+I111+I102+I93+I84+I75+I66+I57+I48+I39+I30+I21","v":988841},991161,991405,992047,992312,990632,992013,992774,995693,999285,1003463,{"$f":"AVERAGE(H203:S203)","v":993086.58333333337}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"H76+H121+H112+H103+H94+H85+H67+H58+H49+H40+H31+H22","v":19026532},{"$f":"I76+I121+I112+I103+I94+I85+I67+I58+I49+I40+I31+I22","v":15384329},12102396,8099505,5088396,3148755,2692421,2572407,2771284,6895354,11715895,18274756,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":107772030}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"H193+H184+H175+H166+H157+H148+H139+H130","v":6812017},{"$f":"I193+I184+I175+I166+I157+I148+I139+I130","v":6185064},5456511,6081533,6478112,6970262,6980913,7317087,6656273,5842352,6932682,7995772,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":79708578}]
[null,null,"Total Utah Dth",null,null,null,null,{"$f":"SUM(H204:H205)","v":25838549},{"$f":"SUM(I204:I205)","v":21569393},17558907,14181038,11566508,10119017,9673334,9889494,9427557,12737706,18648577,26270528,{"$f":"SUM(T204:T205)","v":187480608},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H238:S238)","v":0}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H242:S242)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H243:S243)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H244:S244)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H245:S245)","v":0}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H247:S247)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H251:S251)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H252:S252)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H253:S253)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H254:S254)","v":0}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H256:S256)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H260:S260)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H261:S261)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H262:S262)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H263:S263)","v":0}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H274:S274)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H276:S276)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H278:S278)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H279:S279)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H280:S280)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H281:S281)","v":0}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H301:S301)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H306:S306)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H307:S307)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H308:S308)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H310:S310)","v":0}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H315:S315)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H316:S316)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H317:S317)","v":0}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H319:S319)","v":0}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H322:S322)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H323:S323)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H326:S326)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H327:S327)","v":0}]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H328:S328)","v":0}]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Wyoming Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H199+H228+H322+H352","v":55304266.076766394},{"$f":"I199+I228+I322+I352","v":46160456.279018924},37568859.95674096,24106605.740089811,16663187.041206155,14437138.161708068,13846132.475639472,13805055.513443228,15518582.401241865,20480880.400480978,36706440.518067487,50955791.703942813,{"$f":"SUM(H362:S362)","v":345553396.26834619}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H200+H229+H323","v":23856286.91},{"$f":"I200+I229+I323","v":19293100.720000003},15164855.26,4783260.2699999996,2999478.07,1856514.14,1586700.1,1514792.5299999998,1630100.11,4065508.1500000004,14671215.430000002,22902013.559999999,{"$f":"SUM(H363:S363)","v":114323825.25}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,{"$f":"H324","v":0},{"$f":"I324","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H364:S364)","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H201+H230+H325+H353","v":78090405.030000001},{"$f":"I201+I230+I325+I353","v":63141747.669999994},49671742.869999997,33242717.379999999,20884252.82,12923403.66,11050476.600000001,10557904.33,11374153.200000001,28300532.469999999,48085430.68,75004898.300000012,{"$f":"SUM(H365:S365)","v":442327665.00999999}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,{"$f":"SUM(H362:H366)","v":157250958.0167664},{"$f":"SUM(I362:I366)","v":128595304.66901892},102405458.08674096,62132583.39008981,40546917.931206152,29217055.961708069,26483309.175639473,25877752.373443227,28522835.711241864,52846921.020480976,99463086.628067493,148862703.56394282,{"$f":"SUM(H367:S367)","v":902204886.52834618},{"$f":"+T367","v":902204886.52834618}]
[null,null,"# of Customers",null,null,null,null,{"$f":"+H327+H203","v":987413},{"$f":"+I327+I203","v":988841},991161,991405,992047,992312,990632,992013,992774,995693,999285,{"$f":"+S327+S203","v":1003463},{"$f":"AVERAGE(H368:S368)","v":993086.58333333337}]
[null,null,"Sales Dth",null,null,null,null,{"$f":"+H356+H328+H233+H204","v":19026532},{"$f":"+I356+I328+I233+I204","v":15384329},12102396,8099505,5088396,3148755,2692421,2572407,2771284,6895354,11715895,18274756,{"$f":"SUM(H369:S369)","v":107772030}]
[null,null,"Transportation Dth",null,null,null,null,{"$f":"+H357+H329+H234+H205","v":6812017},6185064,5456511,6081533,6478112,6970262,6980913,7317087,6656273,5842352,6932682,7995772,79708578]
[null,null,"SystemTotal Dth",null,null,null,null,{"$f":"H357+H330+H235+H206","v":25838549},{"$f":"I357+I330+I235+I206","v":21569393},17558907,14181038,11566508,10119017,9673334,9889494,9427557,12737706,18648577,26270528,187480608]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1002237}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1002827}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":1}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":590}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1003463}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1003417}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1002237}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1226}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1002827}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":590}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1003463}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1003463}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":991860.58333333337}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":589}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":992450.58333333337}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":46}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":46}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":1}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":581}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":590}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":993086.58333333337}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":0}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":0}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":0}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":0}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":0}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":0}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":0}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":0}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":0}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":993040.58333333337}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":991860.58333333337}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1226}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":992450.58333333337}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":46}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":590}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":993086.58333333337}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":0}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":993086.58333333337}]

{"sheet":"Other Rev","index":35,"n_rows":148,"n_cols":15,"rows_kept":148,"cut":false,"hidden":false,"merged":[[8,3,8,4]]}
[null,"Other Revenues"]
[null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[null,null,null,null,null,null,null,null,null,null,"TEST PERIOD",null,"HOT","ADJUSTMENT",1]
[null,null,null,null,null,null,null,"QGC Other Rev December 2013","QGC Other Rev December 2014","QGC Other Rev December 2015","QGC Other Rev December 2017",null,"QGC Other Rev December 2015",null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O7+1","v":3}]
[null,"FERC Acct",null,"Description",null,null,null,null,null,null,null,null,null,null,4]
[369,"OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,5]
[370,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[371,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[372,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[373,483,"Sales For Resale ",null,null,null,null,null,null,null,null,null,null,null,9]
[374,null,null,"Utah",null,"PT",null,2462966.5288677001,4140588.9521912001,3604884.8362844,3604884.8362844,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O14,FALSE)","v":3604884.8362844},{"$f":"+M15-J15","v":0},10]
[375,null,null,"Wyoming",null,"PT",null,436800.83113230008,162107.86780879993,132724.44371560001,132724.44371560001,null,132724.44371560001,0,11]
[376,null,null,"Total",null,null,null,2899767.3599999994,4302696.8199999994,3737609.2799999993,3737609.2799999993,null,3737609.2799999993,0,12]
[377,null,null,null,null,null,null,null,null,null,null,null,0,0,13]
[378,487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,0,0,14]
[379,null,null,"Utah",null,"G",null,2164623.71,2213876.14,1983707.2200000002,1983707.2200000002,null,1983707.2200000002,0,15]
[380,null,null,"Wyoming",null,"G",null,93354.770000000019,98242.580000000016,93422.829999999987,93422.829999999987,null,93422.829999999987,0,16]
[381,null,null,"Total",null,null,null,2257978.4799999995,2312118.7200000002,2077130.0499999998,2077130.0499999998,null,2077130.0499999998,0,17]
[382,null,null,null,null,null,null,null,null,null,null,null,0,0,18]
[383,"488011","NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,0,0,19]
[384,null,null,"Utah",null,"G",null,29253.269999999993,14439.49,0,0,null,0,0,20]
[385,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,21]
[386,null,null,"Total",null,null,null,29253.269999999993,14439.49,0,0,null,0,0,22]
[387,null,null,null,null,null,null,null,null,null,null,null,0,0,23]
[388,"488012","NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,0,0,24]
[389,null,null,"Utah",null,"G",null,14227.17,8388.49,5962.2000000000007,5962.2000000000007,null,5962.2000000000007,0,25]
[390,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,26]
[391,null,null,"Total",null,null,null,14227.17,8388.49,5962.2000000000007,5962.2000000000007,null,5962.2000000000007,0,27]
[392,null,null,null,null,null,null,null,null,null,null,null,0,0,28]
[393,"488013","NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,0,0,29]
[394,null,null,"Utah",null,"G",null,27718,4287.7199999999993,16712.919999999998,16712.919999999998,null,16712.919999999998,0,30]
[395,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,31]
[396,null,null,"Total",null,null,null,27718,4287.7199999999993,16712.919999999998,16712.919999999998,null,16712.919999999998,0,32]
[397,null,null,null,null,null,null,null,null,null,null,null,0,0,33]
[398,"488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,0,0,34]
[399,null,null,"Utah",null,"G",null,2303090,2278260,2405688,2405688,null,2405688,0,35]
[400,null,null,"Wyoming",null,"G",null,12050,11800,10630,10630,null,10630,0,36]
[401,null,null,"Total",null,null,null,2315140,2290060,2416318,2416318,null,2416318,0,37]
[402,null,null,null,null,null,null,null,null,null,null,null,0,0,38]
[403,"488002","New Premises Fees",null,null,null,null,null,null,null,null,null,0,0,39]
[404,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,40]
[405,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,41]
[406,null,null,"Total",null,null,null,0,0,0,0,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O46,FALSE)","v":0},{"$f":"+M47-J47","v":0},42]
[407,null,null,null,null,null,null,null,null,null,null,null,0,0,43]
[408,"488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,0,0,44]
[409,null,null,"Utah",null,"G",null,151720,150500,188440,188440,null,188440,0,45]
[410,null,null,"Wyoming",null,"G",null,4300,3860,4940,4940,null,4940,0,46]
[411,null,null,"Total",null,null,null,156020,154360,193380,193380,null,193380,0,47]
[412,null,null,null,null,null,null,null,null,null,null,null,0,0,48]
[413,"488004","BLANK",null,null,null,null,null,null,null,null,null,0,0,49]
[414,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,50]
[415,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,51]
[416,null,null,"Total",null,null,null,0,0,0,0,null,0,0,52]
[417,null,null,null,null,null,null,null,null,null,null,null,0,0,53]
[418,"488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,0,0,54]
[419,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,55]
[420,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,56]
[421,null,null,"Total",null,null,null,0,0,0,0,null,0,0,57]
[422,null,null,null,null,null,null,null,null,null,null,null,0,0,58]
[423,"488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,0,0,59]
[424,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,60]
[425,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,61]
[426,null,null,"Total",null,null,null,0,0,0,0,null,0,0,{"$f":"+O66+1","v":62}]
[427,null,null,null,null,null,null,null,null,null,null,null,0,0,63]
[428,"488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,0,0,64]
[429,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,65]
[430,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,66]
[431,null,null,"Total",null,null,null,0,0,0,0,null,0,0,67]
[432,null,null,null,null,null,null,null,null,null,null,null,0,0,68]
[433,"488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,0,0,69]
[434,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,70]
[435,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,71]
[436,null,null,"Total",null,null,null,0,0,0,0,null,0,0,72]
[437,null,null,null,null,null,null,null,null,null,null,null,0,0,73]
[438,"488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O78,FALSE)","v":0},{"$f":"+M79-J79","v":0},74]
[439,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,75]
[440,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,76]
[441,null,null,"Total",null,null,null,0,0,0,0,null,0,0,77]
[442,null,null,null,null,null,null,null,null,null,null,null,0,0,78]
[443,"488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,0,0,79]
[444,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,80]
[445,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,81]
[446,null,null,"Total",null,null,null,0,0,0,0,null,0,0,82]
[447,null,null,null,null,null,null,null,null,null,null,null,0,0,83]
[448,4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,null,null,0,0,84]
[449,null,null,"Utah",null,"G",null,21170.019999999997,15017.900000000001,1253.6699999999998,1253.6699999999998,null,1253.6699999999998,0,85]
[450,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,86]
[451,null,null,"Total",null,null,null,21170.019999999997,15017.900000000001,1253.6699999999998,1253.6699999999998,null,1253.6699999999998,0,87]
[452,null,null,null,null,null,null,null,null,null,null,null,0,0,88]
[453,490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,0,0,89]
[454,null,null,"Utah",null,"PT",null,4167207.9569196999,7155165.6432927996,4180020.3801027006,4180020.3801027006,null,4180020.3801027006,0,90]
[455,null,null,"Wyoming",null,"PT",null,630964.08308030001,272029.46670719993,156554.91989729999,156554.91989729999,null,156554.91989729999,0,91]
[456,null,null,"Total",null,null,null,4798172.040000001,7427195.1100000003,4336575.3,4336575.3,null,4336575.3,0,92]
[457,null,null,null,null,null,null,null,null,null,null,null,0,0,93]
[458,491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,0,0,94]
[459,null,null,"Utah",null,"PT",null,0,0,0,0,null,0,0,95]
[460,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,96]
[461,null,null,"Total",null,null,null,0,0,0,0,null,0,0,97]
[462,null,null,null,null,null,null,null,null,null,null,null,0,0,98]
[463,492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,0,0,99]
[464,null,null,"Utah",null,"PT",null,879411.22842960001,2349445.5330180004,1198157.1424036,1198157.1424036,null,1198157.1424036,0,100]
[465,null,null,"Wyoming",null,"PT",null,145005.81157039999,90088.536981999961,44017.647596399984,44017.647596399984,null,44017.647596399984,0,101]
[466,null,null,"Total",null,null,null,1024417.0399999999,2439534.0700000003,1242174.79,1242174.79,null,1242174.79,0,102]
[467,null,null,null,null,null,null,null,null,null,null,null,0,0,103]
[468,493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,0,0,104]
[469,null,null,"Utah",null,"PT",null,0,0,0,0,null,0,0,105]
[470,null,null,"Wyoming",null,"G",null,0,0,0,0,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O110,FALSE)","v":0},{"$f":"+M111-J111","v":0},106]
[471,null,null,"Total",null,null,null,0,0,0,0,null,0,0,107]
[472,null,null,null,null,null,null,null,null,null,null,null,0,0,108]
[473,495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,0,0,109]
[474,null,null,"Utah",null,"PT",null,-121918.8022533,-257961.78656670006,-231837.68019069999,-231837.68019069999,null,-231837.68019069999,0,110]
[475,null,null,"Wyoming",null,"G",null,-69575.307746700011,-9525.7134332999958,-8007.0298092999947,-8007.0298092999947,null,-8007.0298092999947,0,111]
[476,null,null,"Total",null,null,null,-191494.11000000002,-267487.5,-239844.71000000005,-239844.71000000005,null,-239844.71000000005,0,112]
[477,null,null,null,null,null,null,null,null,null,null,null,0,0,113]
[478,4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,0,0,114]
[479,null,null,"Utah",null,"PT",null,16912728.0885024,18053664.189330399,11286330.067838302,11286330.067838302,null,11286330.067838302,0,115]
[480,null,null,"Wyoming",null,"PT",null,2113698.3214975996,706873.97066960041,414670.19216169999,414670.19216169999,null,414670.19216169999,0,116]
[481,null,null,"Total",null,null,null,19026426.41,18760538.16,11701000.260000002,11701000.260000002,null,11701000.260000002,0,117]
[482,null,null,null,null,null,null,null,null,null,null,null,0,0,118]
[483,4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,0,0,119]
[484,null,null,"Utah",null,"PT",null,577132.34085000004,-108022.77716999999,0,0,null,0,0,120]
[485,null,null,"Wyoming",null,"PT",null,18815.659150000007,-4698.2228300000061,0,0,null,0,0,121]
[486,null,null,"Total",null,null,null,595948,-112721,0,0,null,0,0,122]
[487,null,null,null,null,null,null,null,null,null,null,null,0,0,123]
[488,4974,"Standby Charges",null,null,null,null,null,null,null,null,null,0,0,124]
[489,null,null,"Utah",null,"G",null,0,0,0,0,null,0,0,125]
[490,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,{"$f":"+O130+1","v":126}]
[491,null,null,"Total",null,null,null,0,0,0,0,null,0,0,127]
[492,null,null,null,null,null,null,null,null,null,null,null,0,0,128]
[493,"System Total Other Revenues",null,null,null,null,null,0,0,0,0,null,0,0,129]
[494,null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,0,null,130]
[495,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"H15+H95+H100+H105+H110+H115+H120+H125","v":24877527.3413161},{"$f":"I15+I95+I100+I105+I110+I115+I120+I125","v":31332879.7540957},{"$f":"J15+J95+J100+J105+J110+J115+J120+J125","v":20037554.746438302},{"$f":"K15+K95+K100+K105+K110+K115+K120+K125","v":20037554.746438302},null,20037554.746438302,{"$f":"+M136-J136","v":0},131]
[496,null,null,"General Other Revenues",null,null,null,{"$f":"+H130+H90+H85+H80+H75+H70+H65+H60+H55+H50+H45+H40+H35+H30+H25+H20","v":4711802.17},{"$f":"+I130+I90+I85+I80+I75+I70+I65+I60+I55+I50+I45+I40+I35+I30+I25+I20","v":4684769.74},{"$f":"+J130+J90+J85+J80+J75+J70+J65+J60+J55+J50+J45+J40+J35+J30+J25+J20","v":4601764.01},{"$f":"+K130+K90+K85+K80+K75+K70+K65+K60+K55+K50+K45+K40+K35+K30+K25+K20","v":4601764.01},null,4601764.01,{"$f":"+M137-J137","v":0},132]
[497,null,null,"Utah Total Other Revenues",null,null,null,{"$f":"H15+H20+H25+H30+H35+H40+H45+H50+H55+H60+H65+H70+H75+H80+H85+H90+H95+H100+H105+H110+H115+H120+H125+H130","v":29589329.511316098},{"$f":"I15+I20+I25+I30+I35+I40+I45+I50+I55+I60+I65+I70+I75+I80+I85+I90+I95+I100+I105+I110+I115+I120+I125+I130","v":36017649.494095698},{"$f":"J15+J20+J25+J30+J35+J40+J45+J50+J55+J60+J65+J70+J75+J80+J85+J90+J95+J100+J105+J110+J115+J120+J125+J130","v":24639318.756438304},{"$f":"K15+K20+K25+K30+K35+K40+K45+K50+K55+K60+K65+K70+K75+K80+K85+K90+K95+K100+K105+K110+K115+K120+K125+K130","v":24639318.756438304},null,24639318.756438304,{"$f":"+M138-J138","v":0},133]
[498,null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,0,null,134]
[499,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"+H126+H121+H106+H96+H16","v":3345284.7064306},{"$f":"+I126+I121+I106+I96+I16","v":1226401.6193376004},{"$f":"+J126+J121+J106+J96+J16","v":747967.20337100001},{"$f":"+K126+K121+K106+K96+K16","v":747967.20337100001},null,747967.20337100001,{"$f":"+M140-J140","v":0},135]
[500,null,null,"General Other Revenues",null,null,null,{"$f":"+H131+H116+H111+H101+H91+H86+H81+H66+H61+H56+H51+H46+H41+H36+H31+H26+H21","v":40129.462253300007},{"$f":"+I131+I116+I111+I101+I91+I86+I81+I66+I61+I56+I51+I46+I41+I36+I31+I26+I21","v":104376.86656670002},{"$f":"+J131+J116+J111+J101+J91+J86+J81+J66+J61+J56+J51+J46+J41+J36+J31+J26+J21","v":100985.80019069999},{"$f":"+K131+K116+K111+K101+K91+K86+K81+K66+K61+K56+K51+K46+K41+K36+K31+K26+K21","v":100985.80019069999},null,100985.80019069999,{"$f":"+M141-J141","v":0},136]
[501,null,null,"Wyoming Total Other Revenues",null,null,null,{"$f":"H16+H21+H26+H31+H36+H41+H46+H51+H56+H61+H66+H71+H76+H81+H86+H91+H96+H101+H106+H111+H116+H121+H126+H131","v":3385414.1686839},{"$f":"I16+I21+I26+I31+I36+I41+I46+I51+I56+I61+I66+I71+I76+I81+I86+I91+I96+I101+I106+I111+I116+I121+I126+I131","v":1330778.4859043001},{"$f":"J16+J21+J26+J31+J36+J41+J46+J51+J56+J61+J66+J71+J76+J81+J86+J91+J96+J101+J106+J111+J116+J121+J126+J131","v":848953.0035617},{"$f":"K16+K21+K26+K31+K36+K41+K46+K51+K56+K61+K66+K71+K76+K81+K86+K91+K96+K101+K106+K111+K116+K121+K126+K131","v":848953.0035617},null,848953.0035617,{"$f":"+M142-J142","v":0},137]
[502,null,null,null,null,null,null,null,null,null,null,null,0,null,138]
[503,null,"System Total Other Revenue",null,null,null,null,{"$f":"H17+H22+H27+H32+H37+H42+H47+H52+H57+H62+H67+H72+H77+H82+H87+H92+H97+H102+H107+H112+H117+H122+H127+H132","v":32974743.68},{"$f":"I17+I22+I27+I32+I37+I42+I47+I52+I57+I62+I67+I72+I77+I82+I87+I92+I97+I102+I107+I112+I117+I122+I127+I132","v":37348427.980000004},{"$f":"J17+J22+J27+J32+J37+J42+J47+J52+J57+J62+J67+J72+J77+J82+J87+J92+J97+J102+J107+J112+J117+J122+J127+J132","v":25488271.759999998},{"$f":"K17+K22+K27+K32+K37+K42+K47+K52+K57+K62+K67+K72+K77+K82+K87+K92+K97+K102+K107+K112+K117+K122+K127+K132","v":25488271.759999998},null,25488271.759999998,{"$f":"+M144-J144","v":0},139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,"General Related Other Revenue",null,null,null,null,{"$f":"+H137+H141","v":4751931.6322533004},{"$f":"+I137+I141","v":4789146.6065667002},{"$f":"+J137+J141","v":4702749.8101907},{"$f":"+K137+K141","v":4702749.8101907},null,{"$f":"+M137+M141","v":4702749.8101907},{"$f":"+N137+N141","v":0},141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]

{"sheet":"Utah Bad Debt","index":36,"n_rows":47,"n_cols":19,"rows_kept":47,"cut":false,"hidden":false,"merged":[[32,9,32,13]]}
[null,"Average Bad Debt Removal",null,null,null,null,null,null,null,"Average Bad Debt Removal"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 17"},null,null,null,null,"HOT",null,null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 17"}]
[null,null,"Utah Bad Debt 2015","Utah Bad Debt 2016","Utah Bad Debt 2017",null,{"$f":"+'Control Panel'!B33","v":"Utah Bad Debt 2017"},1,null,null,null,null,"A",null,"B","C","D"]
[null,null,null,null,null,null,null,{"$f":"+H5+1","v":2},null,null,null,null,"2015-12-31",null,"2016-12-31","2017-12-31"]
[null,null,null,null,null,null,null,{"$f":"+H6+1","v":3},null,null,null,null,"3 Year Average",null,"3 Year Average","3 Year Average"]
[null,null,"Bad Debt ","Bad Debt ","Bad Debt ",null,null,4,null,null,null,null,"Bad Debt ",null,"Bad Debt ","Bad Debt "]
[null,null,"Ratio","Ratio","Ratio",null,null,5,null,null,null,null,"Ratio",null,"Ratio","Ratio"]
[null,null,"Adjustment","Adjustment","Adjustment",null,null,6,null,null,null,null,"Adjustment",null,"Adjustment","Adjustment"]
[null,null,null,null,null,null,null,7,null,904,"Uncollectible Accounts"]
[null,"Utah",{"$f":"$Q$44","v":-102548.1791044072},{"$f":"R44","v":-117254.12577431381},{"$f":"S44","v":-93638.82396067481},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H12,FALSE)","v":-93638.82396067481},8,null,null,null,"Utah",{"$f":"+Q44","v":-102548.1791044072},null,{"$f":"R44","v":-117254.12577431381},{"$f":"S44","v":-93638.82396067481}]
[null,"Wyoming",{"$f":"$Q$45","v":-54159.533518830969},{"$f":"R45","v":-79279.62999999999},{"$f":"S45","v":-79279.62999999999},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H13,FALSE)","v":-79279.62999999999},9,null,null,null,"Wyoming",{"$f":"+Q45","v":-54159.533518830969},null,{"$f":"R45","v":-79279.62999999999},{"$f":"S45","v":-79279.62999999999}]
[null,"Total",{"$f":"SUM(C12:C13)","v":-156707.71262323816},{"$f":"SUM(D12:D13)","v":-196533.75577431382},-172918.45396067481,null,{"$f":"SUM(G12:G13)","v":-172918.45396067481},10,null,null,null,"Total",{"$f":"SUM(M12:M13)","v":-156707.71262323816},null,{"$f":"SUM(O12:O13)","v":-196533.75577431382},{"$f":"SUM(P12:P13)","v":-172918.45396067481}]
[null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,12]
[null,"Bad Debt %",{"$f":"$R$31","v":1.8045744373632842E-3},{"$f":"$R$31","v":1.8045744373632842E-3},1.8045744373632842E-3,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H17,FALSE)","v":1.8045744373632842E-3},{"$f":"+H16+1","v":13},null,"Revenues are lagging the Charge Offs by 6 Months.",null,null,null,null,"12 MONTHS ","12 MONTHS ","12 MONTHS "]
[null,null,null,null,null,null,null,14,null,"6 Months af aging is required from time of billing to Charge Off.",null,null,null,null,2013,2014,2015,"3 YR AVERAGE"]
[null,null,null,null,null,null,null,15]
["SNG and Commodity of acc 904 Removal",null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,{"$f":"+H20+1","v":17}]
[null,null,"SNG","SNG","SNG",null,"SNG",18,1,"CHARGE OFFS (ACC 144004) Dec of Each Year",null,null,null,null,3691373.6599999997,3909824.1700000004,3638318.4900000007,{"$f":"AVERAGE(O22:Q22)","v":3746505.44}]
[904.1,"Uncollectible Accounts",null,null,null,null,null,19,{"$f":"I22+1","v":2},"COLLECTED (ACC 144005) Dec of Each Year",null,null,null,null,-2206755.9600000004,-2253448.2899999996,-1856811.4200000002,{"$f":"AVERAGE(O23:Q23)","v":-2105671.89}]
[null,"Utah",{"$f":"-EXPENSES!$K$279","v":-272743.34000000003},{"$f":"-EXPENSES!$K$279","v":-272743.34000000003},{"$f":"-EXPENSES!$K$279","v":-272743.34000000003},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H24,FALSE)","v":-272743.34000000003},20,{"$f":"I23+1","v":3},"NET CHARGE OFFS",null,null,null,null,{"$f":"SUM(O22:O23)","v":1484617.6999999993},{"$f":"SUM(P22:P23)","v":1656375.8800000008},{"$f":"SUM(Q22:Q23)","v":1781507.0700000005},{"$f":"AVERAGE(O24:Q24)","v":1640833.55}]
[null,"Wyoming",{"$f":"-EXPENSES!$K$280","v":0},{"$f":"-EXPENSES!$K$280","v":0},{"$f":"-EXPENSES!$K$280","v":0},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H25,FALSE)","v":0},21,4]
[null,"Total",{"$f":"SUM(C24:C25)","v":-272743.34000000003},{"$f":"SUM(D24:D25)","v":-272743.34000000003},-272743.34000000003,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H26,FALSE)","v":-272743.34000000003},22,5,"HISTORICAL BOOKED SYSTEM REVENUES (GREY BACK)",null,null,null,null,890040282.13,933876525.7299999,903873494.43000007,{"$f":"AVERAGE(O26:Q26)","v":909263434.09666669}]
[null,null,null,null,null,null,null,23,6,"NET CHARGE OFFS",null,null,null,null,{"$f":"O24","v":1484617.6999999993},{"$f":"P24","v":1656375.8800000008},{"$f":"Q24","v":1781507.0700000005},{"$f":"AVERAGE(O27:Q27)","v":1640833.55}]
[904.2,"Uncollectible Accounts","Commodity","Commodity","Commodity",null,"Commodity",24,7]
[null,"Utah",{"$f":"-EXPENSES!$K$284","v":-1088831.76},{"$f":"-EXPENSES!$K$284","v":-1088831.76},{"$f":"-EXPENSES!$K$284","v":-1088831.76},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H29,FALSE)","v":-1088831.76},25,8,"% of Uncollectible Accounts to Total Revenues",null,null,null,null,{"$f":"O27/O26","v":1.6680342786812819E-3},{"$f":"P27/P26","v":1.7736561894038743E-3},{"$f":"Q27/Q26","v":1.9709694785590023E-3},{"$f":"R27/R26","v":1.8045744373632842E-3}]
[null,"Wyoming",{"$f":"-EXPENSES!$K$285","v":0},{"$f":"-EXPENSES!$K$285","v":0},{"$f":"-EXPENSES!$K$285","v":0},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H30,FALSE)","v":0},26,9,"Adjustment to Reflect change in Security Deposits"]
[null,"Total",{"$f":"SUM(C29:C30)","v":-1088831.76},{"$f":"SUM(D29:D30)","v":-1088831.76},-1088831.76,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H31,FALSE)","v":-1088831.76},27,10,"Adjusted % of Uncollectible Accounts to Total Revenues",null,null,null,null,null,null,null,{"$f":"SUM(R29:R30)","v":1.8045744373632842E-3}]
[null,null,null,null,null,null,null,28,11,null,null,null,null,null,null,null,"Booked","Projected","Projected"]
["Total 904",null,{"$f":"C31+C26+C14","v":-1518282.8126232382},{"$f":"D31+D26+D14","v":-1558108.8557743139},-1534493.5539606749,null,{"$f":"G31+G26+G14","v":-1534493.5539606749},29,12,null,null,null,null,null,null,null,2015,2016,2017]
[null,null,null,null,null,null,null,30,13,null,null,null,null,null,"UT Distribution Non Gas Rev (Includes Energy Eff.)",null,{"$f":"Revenue!F199","v":341212924.30323589},{"$f":"Revenue!H199+'ENERGY EFFICIENCY SERVICES ADJ'!T22","v":358020373.58441371},{"$f":"Revenue!L199+'ENERGY EFFICIENCY SERVICES ADJ'!Y22","v":371106728.64114612}]
[null,null,null,null,null,null,null,31,14,null,null,null,null,null,"WY Distribution Non Gas Rev",null,{"$f":"Revenue!F322","v":12604432.385955401},0,0]
[null,null,null,null,null,null,null,32,15,null,null,null,null,null,"3 YR BAD DEBT AVG FACTOR",null,{"$f":"R31","v":1.8045744373632842E-3},{"$f":"R31","v":1.8045744373632842E-3},{"$f":"R31","v":1.8045744373632842E-3}]
[null,null,null,null,null,null,null,33,16,null,null,null,null,null,"3YR Average UT DNG Bad Debt",null,{"$f":"Q34*Q36","v":615744.12089559285},{"$f":"R34*R36","v":646074.41422568623},{"$f":"S34*S36","v":669689.71603932523}]
[null,null,null,null,null,null,null,34,17,null,null,null,null,null,"3 YR Average WY DNG Bad Debt",null,{"$f":"Q35*Q36","v":22745.636481169026},{"$f":"R35*R36","v":0},{"$f":"S35*S36","v":0}]
[null,null,null,null,null,null,null,35,18]
[null,null,null,null,null,null,null,36,19,null,null,null,null,null,"Less Expensed UT DNG Bad Debt",null,{"$f":"'PROJECTED EXPENSES'!AR654","v":718292.3},{"$f":"'PROJECTED EXPENSES'!AS654","v":763328.54},{"$f":"'PROJECTED EXPENSES'!AT654","v":763328.54}]
[null,null,null,null,null,null,null,37,20,null,null,null,null,null,"Less Expensed WY DNG Bad Debt",null,{"$f":"'PROJECTED EXPENSES'!AR655","v":76905.17},{"$f":"'PROJECTED EXPENSES'!AS655","v":79279.62999999999},{"$f":"'PROJECTED EXPENSES'!AT655","v":79279.62999999999}]
[null,null,null,null,null,null,null,38,21,null,null,null,null,null,"SYSTEM ADJUSTMENT",null,{"$f":"SUM(Q40:Q41)","v":795197.47000000009},{"$f":"SUM(R40:R41)","v":842608.17},{"$f":"SUM(S40:S41)","v":842608.17}]
[null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,23,null,null,null,null,null,"Utah ",null,{"$f":"Q37-Q40","v":-102548.1791044072},-117254.12577431381,-93638.82396067481]
[null,null,null,null,null,null,null,null,24,null,null,null,null,null,"Wyoming",null,-54159.533518830969,-79279.62999999999,-79279.62999999999]
[null,null,null,null,null,null,null,null,25,null,null,null,null,null,"System Adjustment",null,{"$f":"SUM(Q44:Q45)","v":-156707.71262323816},{"$f":"SUM(R44:R45)","v":-196533.75577431382},{"$f":"SUM(S44:S45)","v":-172918.45396067481}]
[null,null,null,null,null,null,null,null,26]

{"sheet":"Capital Str","index":37,"n_rows":62,"n_cols":31,"rows_kept":62,"cut":false,"hidden":false,"merged":[[9,28,9,30],[33,14,33,20],[5,14,5,20],[6,14,6,20],[9,18,9,20],[9,23,9,25]]}
[null,"CAPITAL STRUCTURE"]
[null,{"$f":"+'Control Panel'!B1","v":"Questar Gas Company"}]
[null,{"$f":"+'Control Panel'!B2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[null,{"$f":"+'Control Panel'!B3","v":"12 Months Ended : Dec-2017"}]
[null,null,null,{"$f":"+'Control Panel'!B70","v":"AVG CAP STR DEC 17"},null,"Weighted"]
[null,null,null,"Weight","Cost","Cost",null,null,null,null,null,null,null,null,"Capital Structure & Rate of Return"]
[null,null,"Long Term Debt",{"$f":"L24","v":0.47278950249046703},{"$f":"L30","v":4.8632933091689624E-2},{"$f":"+E7*D7","v":2.2993140241072109E-2},null,null,null,null,null,null,null,null,"(Dollars in Thousands)"]
[null,null,"Short Term Debt",{"$f":"L25","v":0},{"$f":"L31","v":0},{"$f":"+E8*D8","v":0}]
[null,null,"Common Equity",{"$f":"L26","v":0.52721049750953297},{"$f":"'Control Panel'!F19","v":9.8500000000000004E-2},{"$f":"+E9*D9","v":5.1930234004688998E-2},null,null,null,null,null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)","(O)","(P)","(Q)"]
[null,null,null,{"$f":"SUM(D7:D9)","v":1},null,{"$f":"SUM(F7:F9)","v":7.4923374245761107E-2},null,null,null,null,null,null,null,null,null,null,null,"Actual Capital",2015,null,null,2016,"Forecast Capital",2016,null,null,2017,"Forecast Capital",2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Line ",null,null,null,"Structure @","%",null,"Weighted","Forecast","Structure @","%",null,"Weighted","Forecast","Structure @","%",null,"Weighted"]
[null,null,"Total LT & ST Debt",{"$f":"SUM(D7:D8)","v":0.47278950249046703},null,{"$f":"SUM(F7:F8)","v":2.2993140241072109E-2},null,null,null,null,null,null,null,"No.",null,null,null,"2015-12-31","Capital","Cost","Cost","Changes","2016-12-31","Capital","Cost","Cost","Changes","2017-12-31","Capital","Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long-term debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N13+1","v":1},"Principal balance",null,null,{"$f":"R47","v":534500},null,null,null,100000,{"$f":"R14+V14","v":634500},null,null,null,-14500,{"$f":"W14+AA14","v":620000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Unamortized debt expense",null,null,-3293,null,null,null,{"$f":"310+6","v":316},{"$f":"R15+V15+V16","v":-3677},null,null,null,379,{"$f":"W15+AA15","v":-3298}]
[null,{"$f":"+B2","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-700]
[null,{"$f":"+B3","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,3,"Unamortized loss on reacquired debt",null,null,-3746,null,null,null,{"$f":"44.219*12","v":530.62800000000004},{"$f":"R17+V17","v":-3215.3719999999998},null,null,null,531,{"$f":"W17+AA17","v":-2684.3719999999998}]
[null,{"$f":"+B4","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N17+1","v":4},null,"Total long-term debt",null,{"$f":"SUM(R14:R17)","v":527461},{"$f":"R18/(R18+R25)","v":0.46915322921364105},{"$f":"R32","v":5.2897275817548599E-2},{"$f":"S18*T18","v":2.4816927766407568E-2},null,{"$f":"SUM(W14:W17)","v":627607.62800000003},{"$f":"W18/(W18+W25)","v":0.48187450170628338},{"$f":"W32","v":4.8847204259920181E-2},{"$f":"X18*Y18","v":2.3538222212494079E-2},null,{"$f":"SUM(AB14:AB17)","v":614017.62800000003},{"$f":"AB18/(AB18+AB25)","v":0.46385075660815678},{"$f":"AB32","v":4.8413919477894855E-2},{"$f":"AC18*AD18","v":2.2456833180187909E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common equity"]
[null,null,"BOOKED","BOOKED",null,"BUDGET PROJ","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ",null,null,"HOT",null,{"$f":"+N18+1","v":5},"Common stock",null,null,22974,null,null,null,null,{"$f":"R20+V20","v":22974},null,null,null,null,{"$f":"W20+AA20","v":22974}]
[null,"QGC Cost Of Capital Scenarios",null,null,null,null,null,"SAME AS AVG","SAME AS AVG",null,null,null,null,{"$f":"+N20+1","v":6},"Premium on common stock",null,null,265331,null,null,null,50000,{"$f":"R21+V21","v":315331},null,null,null,null,{"$f":"W21+AA21","v":315331}]
[null,null,"YE CAP STR DEC 15","AVG CAP STR DEC 15",null,"AVG CAP STR DEC 15","AVG CAP STR DEC 16","YE CAP STR DEC 16","AVG CAP STR DEC 17","YE CAP STR DEC 17",null,{"$f":"+'Control Panel'!F70","v":"AVG CAP STR DEC 17"},null,7,"Retained earnings",null,null,308517,null,null,null,null,{"$f":"R22+V23+V24","v":336517},null,null,null,null,{"$f":"W22+AA23+AA24","v":371417}]
[null,"Weights",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N22+1","v":8},null,"Net income",null,null,null,null,null,68000,null,null,null,null,76900]
[null,"Long Term Debt",{"$f":"+C44/C62","v":0.45786501211487818},{"$f":"+D44/D62","v":0.46142786504359717},null,{"$f":"+F44/F62","v":0.46142786504359717},0.47060551364380621,0.48187450170628338,0.47278950249046703,{"$f":"+J44/J62","v":0.46385075660815678},null,{"$f":"HLOOKUP($L$22,CapStr,3,FALSE)","v":0.47278950249046703},null,{"$f":"+N23+1","v":9},null,"Dividends",null,null,null,null,null,-40000,null,null,null,null,-42000]
[null,"Short Term Debt",0,0,null,0,0,0,0,0,null,{"$f":"HLOOKUP($L$22,CapStr,4,FALSE)","v":0},null,10,null,"Total common equity",null,{"$f":"SUM(R20:R24)","v":596822},{"$f":"R25/(R18+R25)","v":0.530846770786359},9.8500000000000004E-2,{"$f":"S25*T25","v":5.2288406922456364E-2},null,{"$f":"SUM(W20:W24)","v":674822},{"$f":"W25/(W18+W25)","v":0.51812549829371668},{"$f":"T25","v":9.8500000000000004E-2},{"$f":"X25*Y25","v":5.1035361581931095E-2},null,{"$f":"SUM(AB20:AB24)","v":709722},{"$f":"AB25/(AB18+AB25)","v":0.53614924339184322},{"$f":"Y25","v":9.8500000000000004E-2},{"$f":"AC25*AD25","v":5.2810700474096563E-2}]
[null,"Common Equity",{"$f":"+C59/C62","v":0.54213498788512171},{"$f":"+D59/D62","v":0.53857213495640288},null,{"$f":"+F59/F62","v":0.53857213495640288},{"$f":"+G59/G62","v":0.52939448635619368},0.51812549829371668,0.52721049750953297,0.53614924339184322,null,{"$f":"HLOOKUP($L$22,CapStr,5,FALSE)","v":0.52721049750953297},null,11,null,"Total rate of return",null,null,null,null,{"$f":"U18+U25","v":7.7105334688863936E-2},null,null,null,null,{"$f":"Z18+Z25","v":7.4573583794425177E-2},null,null,null,null,{"$f":"AE18+AE25","v":7.5267533654284471E-2}]
[null,null,{"$f":"SUM(C24:C26)","v":0.99999999999999989},{"$f":"SUM(D24:D26)","v":1},null,{"$f":"SUM(F24:F26)","v":1},0.99999999999999989,1,1,1,null,1,null,null,"Cost of Debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Interest cost",null,null,{"$f":"R48","v":27060.25},null,null,null,null,{"$f":"W48","v":29810.25},null,null,null,null,{"$f":"AB48","v":28817}]
[null,"Costs (Rates)",null,null,null,null,null,null,null,null,null,null,null,13,"Amortization of debt discount & expense",null,null,{"$f":"310+531","v":841},null,null,null,null,{"$f":"V15+V17","v":846.62800000000004},null,null,null,null,{"$f":"AA15+AA17","v":910}]
[null,"Long Term Debt",{"$f":"C50/C44","v":5.2896375734100602E-2},{"$f":"D50/D44","v":5.2938554504800714E-2},null,{"$f":"F50/F44","v":5.2938554504800714E-2},5.0696254054507867E-2,4.8847204259920181E-2,4.8632933091689624E-2,4.8413919477894862E-2,null,{"$f":"HLOOKUP($L$22,CapStr,9,FALSE)","v":4.8632933091689624E-2},null,14,null,null,null,{"$f":"SUM(R28:R29)","v":27901.25},null,null,null,null,{"$f":"SUM(W28:W29)","v":30656.878000000001},null,null,null,null,{"$f":"SUM(AB28:AB29)","v":29727}]
[null,"Short Term Debt",0,0,null,0,0,0,0,0,null,{"$f":"HLOOKUP($L$22,CapStr,10,FALSE)","v":0},null,15,"Total long-term debt",null,null,{"$f":"R18","v":527461},null,null,null,null,{"$f":"W18","v":627607.62800000003},null,null,null,null,{"$f":"AB18","v":614017.62800000003}]
[null,"Common Equity",{"$f":"+'Control Panel'!$F$19","v":9.8500000000000004E-2},{"$f":"+'Control Panel'!$F$19","v":9.8500000000000004E-2},null,{"$f":"+'Control Panel'!$F$19","v":9.8500000000000004E-2},{"$f":"+'Control Panel'!$F$19","v":9.8500000000000004E-2},{"$f":"+'Control Panel'!$F$19","v":9.8500000000000004E-2},{"$f":"+'Control Panel'!$F$19","v":9.8500000000000004E-2},{"$f":"+'Control Panel'!$F$19","v":9.8500000000000004E-2},null,{"$f":"HLOOKUP($L$22,CapStr,11,FALSE)","v":9.8500000000000004E-2},null,16,"Cost of debt",null,null,{"$f":"R30/R31","v":5.2897275817548599E-2},null,null,null,null,{"$f":"W30/W31","v":4.8847204259920181E-2},null,null,null,null,{"$f":"AB30/AB31","v":4.8413919477894855E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Long-term Debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31",null,null,null,null,"2016-12-31",null,null,null,null,"2017-12-31"]
[null,null,"ACTUAL","ACTUAL",null,"BUDGET PROJ","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ",null,"HOT",null,null,null,null,null,"Principal","Maturity","Rate",null,null,"Principal","Maturity","Rate",null,null,"Principal","Maturity","Rate"]
[null,null,{"$f":"+C22","v":"YE CAP STR DEC 15"},{"$f":"+D22","v":"AVG CAP STR DEC 15"},null,"AVG CAP STR DEC 15",{"$f":"+G22","v":"AVG CAP STR DEC 16"},{"$f":"+H22","v":"YE CAP STR DEC 16"},{"$f":"+I22","v":"AVG CAP STR DEC 17"},{"$f":"J22","v":"YE CAP STR DEC 17"},null,{"$f":"+'Control Panel'!B70","v":"AVG CAP STR DEC 17"},null,null,"Long-term debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Medium-term notes",null,null,14500,"2017-10-10",6.8500000000000005E-2,null,null,14500,"2017-10-10",6.8500000000000005E-2,null,null,0,"2017-10-10",6.8500000000000005E-2]
[null,"LONG-TERM DEBT",null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,70000,"2018-03-15",5.3100000000000001E-2,null,null,70000,"2018-03-15",5.3100000000000001E-2,null,null,70000,"2018-03-15",5.3100000000000001E-2]
["221","Bonds - Long Term",534500000,534500000,null,534500000,{"$f":"+(H40+C40)/2","v":584500000},{"$f":"W14*1000","v":634500000},{"$f":"(H40+J40)/2","v":627250000},{"$f":"AB14*1000","v":620000000},null,{"$f":"HLOOKUP($L$22,CapStr,19,FALSE)","v":627250000},null,19,"Notes",null,null,100000,"2038-04-01",7.1999999999999995E-2,null,null,100000,"2038-04-01",7.1999999999999995E-2,null,null,100000,"2038-04-01",7.1999999999999995E-2]
["189","Unamort Loss on Reacq Debt",-3746001.5799999996,-4011316.18,null,-4011316.18,{"$f":"+(H41+C41)/2","v":-3480686.79},{"$f":"W17*1000","v":-3215372},{"$f":"(H41+J41)/2","v":-2949872},{"$f":"AB17*1000","v":-2684372},null,{"$f":"HLOOKUP($L$22,CapStr,20,FALSE)","v":-2949872},null,20,null,null,null,50000,"2018-04-01",6.3E-2,null,null,50000,"2018-04-01",6.3E-2,null,null,50000,"2018-04-01",6.3E-2]
["181","Unamortized Debt Expense",-3293282.77,-3448222.2700000009,null,-3448222.2700000009,{"$f":"+(H42+C42)/2","v":-3485141.3849999998},{"$f":"W15*1000","v":-3677000},{"$f":"(H42+J42)/2","v":-3487500},{"$f":"AB15*1000","v":-3298000},null,{"$f":"HLOOKUP($L$22,CapStr,21,FALSE)","v":-3487500},null,21,null,null,null,40000,"2024-12-01",2.98E-2,null,null,40000,"2024-12-01",2.98E-2,null,null,40000,"2024-12-01",2.98E-2]
["231","Notes Paybles-Outside Companies",0,0,null,0,{"$f":"+(H43+C43)/2","v":0},null,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,22,FALSE)","v":0},null,22,null,null,null,110000,"2027-12-01",3.2800000000000003E-2,null,null,110000,"2027-12-01",3.2800000000000003E-2,null,null,110000,"2027-12-01",3.2800000000000003E-2]
[null,"TOTAL LONG-TERM DEBT",527460715.65000004,527040461.55000001,null,527040461.55000001,{"$f":"SUM(G40:G43)","v":577534171.82500005},627607628,620812628,614017628,null,620812628,null,23,"30-year notes",null,null,90000,"2043-12-01",4.7800000000000002E-2,null,null,90000,"2043-12-01",4.7800000000000002E-2,null,null,90000,"2043-12-01",4.7800000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,24,"35-year notes",null,null,60000,"2048-12-01",4.8300000000000003E-2,null,null,60000,"2048-12-01",4.8300000000000003E-2,null,null,60000,"2048-12-01",4.8300000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,25,"New 10-year notes",null,null,null,null,null,null,null,100000,"2027-12-01",2.75E-2,null,null,100000,"2027-12-01",2.75E-2]
[null,"LONG TERM DEBT COSTS",null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,{"$f":"SUM(R38:R45)","v":534500},null,{"$f":"R48/R47","v":5.0627221702525725E-2},null,null,{"$f":"SUM(W38:W46)","v":634500},null,{"$f":"W48/W47","v":4.6982269503546101E-2},null,null,{"$f":"SUM(AB38:AB46)","v":620000},null,{"$f":"AB48/AB47","v":4.6479032258064518E-2}]
["427","Interest - Long term Debt",27060252,27060252,null,27060252,{"$f":"+(H48+C48)/2","v":28435251},{"$f":"W28*1000","v":29810250},{"$f":"(H48+J48)/2","v":29313625},{"$f":"AB28*1000","v":28817000},null,{"$f":"HLOOKUP($L$22,CapStr,27,FALSE)","v":29313625},null,27,"Interest cost",null,null,{"$f":"(R38*T38)+(R39*T39)+(R40*T40)+(R41*T41)+(R42*T42)+(R43*T43)+(R44*T44)+(R45*T45)","v":27060.25},null,null,null,null,{"$f":"(W38*Y38)+(W39*Y39)+(W40*Y40)+(W41*Y41)+(W42*Y42)+(W43*Y43)+(W44*Y44)+(W45*Y45)+(W46*Y46)","v":29810.25},null,null,null,null,{"$f":"(AB38*AD38)+(AB39*AD39)+(AB40*AD40)+(AB41*AD41)+(AB42*AD42)+(AB43*AD43)+(AB44*AD44)+(AB45*AD45)+(AB46*AD46)","v":28817}]
["428","Amortization of Debt Discount & Expense",840508.19999999984,840508.19999999984,null,840508.19999999984,843568.09999999986,{"$f":"W29*1000","v":846628},{"$f":"(H49+J49)/2","v":878314},{"$f":"AB29*1000","v":910000},null,{"$f":"HLOOKUP($L$22,CapStr,28,FALSE)","v":878314}]
[null,"TOTAL LONG TERM DEBT COSTS",27900760.199999999,27900760.199999999,null,27900760.199999999,{"$f":"SUM(G48:G49)","v":29278819.100000001},{"$f":"SUM(H48:H49)","v":30656878},{"$f":"SUM(I48:I49)","v":30191939},{"$f":"SUM(J48:J49)","v":29727000},null,{"$f":"HLOOKUP($L$22,CapStr,29,FALSE)","v":30191939}]
[]
[null,"LONG-TERM DEBIT COST %",5.2896375734100602E-2,5.2938554504800714E-2,null,5.2938554504800714E-2,{"$f":"+G50/G44","v":5.0696254054507867E-2},{"$f":"+H50/H44","v":4.8847204259920181E-2},{"$f":"+I50/I44","v":4.8632933091689624E-2},{"$f":"+J50/J44","v":4.8413919477894862E-2},null,{"$f":"HLOOKUP($L$22,CapStr,31,FALSE)","v":4.8632933091689624E-2}]
[]
[]
[null,"COMMON EQUITY"]
["201","Common Stock Issued",22974065,22974065,null,22974065,{"$f":"+(H56+C56)/2","v":22974032.5},{"$f":"W20*1000","v":22974000},{"$f":"(H56+J56)/2","v":22974000},{"$f":"AB20*1000","v":22974000},null,{"$f":"HLOOKUP($L$22,CapStr,35,FALSE)","v":22974000}]
["207","Premium on Common Stock",266715671.87,266038743.06083331,null,266038743.06083331,291023335.935,{"$f":"W21*1000","v":315331000},315331000,{"$f":"AB21*1000","v":315331000},null,{"$f":"HLOOKUP($L$22,CapStr,36,FALSE)","v":315331000}]
["216","Unappropriated Ret. Earnings",334850031.6700002,326141429.66291672,null,326141429.66291672,335683515.8350001,{"$f":"W22*1000","v":336517000},353967000,{"$f":"AB22*1000","v":371417000},null,{"$f":"HLOOKUP($L$22,CapStr,37,FALSE)","v":353967000}]
[null,"TOTAL COMMON EQUITY",624539768.5400002,615154237.72375011,null,615154237.72375011,{"$f":"SUM(G56:G58)","v":649680884.2700001},{"$f":"SUM(H56:H58)","v":674822000},{"$f":"SUM(I56:I58)","v":692272000},{"$f":"SUM(J56:J58)","v":709722000},null,{"$f":"HLOOKUP($L$22,CapStr,38,FALSE)","v":692272000}]
[]
[]
[null,"TOTAL CAPITAL",1152000484.1900003,1142194699.2737501,null,1142194699.2737501,{"$f":"+G59+G44","v":1227215056.0950003},{"$f":"+H59+H44","v":1302429628},{"$f":"+I59+I44","v":1313084628},{"$f":"+J59+J44","v":1323739628},null,{"$f":"HLOOKUP($L$22,CapStr,41,FALSE)","v":1313084628}]

{"sheet":"Utah Allocation","index":38,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[[37,0,37,4],[38,0,38,4],[5,0,5,4],[6,0,6,4],[20,0,20,5],[21,0,21,5]]}
["Calculation of Allocation Factors"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[{"$f":"IF('Control Panel'!$B$4=\"\",\"\",'Control Panel'!$B$4)","v":"Capital Structure : AVG CAP STR DEC 17"}]
["Allocation Base # 1 - Gross Plant"]
["Gross Plant By State and Function"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Accounts 101 & 106 Non Gen Plant",null,{"$f":"'ROR-Model'!I1109+'ROR-Model'!I1120","v":74930143.431999996},{"$f":"'ROR-Model'!I1111+'ROR-Model'!I1122","v":2371885652.3601508},{"$f":"'ROR-Model'!I1110+'ROR-Model'!I1121","v":82225341.981025755},{"$f":"SUM(B10:E10)","v":2529041137.7731767}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C10*D46","v":72212338.652962193},{"$f":"$C10*E46","v":2717804.7790377941},{"$f":"SUM(D12:E12)","v":74930143.431999981}]
[]
[]
["Subtotal with Production Allocated to States",null,null,{"$f":"D10+D12","v":2444097991.013113},{"$f":"E10+E12","v":84943146.760063544},{"$f":"SUM(D15:E15)","v":2529041137.7731767}]
[]
[]
["Gross Plant Allocation Formulas",null,null,{"$f":"+D$15/$F$15","v":0.96641290428559179},{"$f":"+E$15/$F$15","v":3.3587095714408217E-2},{"$f":"SUM(D18:E18)","v":1}]
[]
[]
["Allocation Base #2 - Rate Base"]
["Rate Base Allocation Method"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Adjusted System Total Rate Base",{"$f":"'ROR-Model'!I1062+'ROR-Model'!I1073+'ROR-Model'!I1079+'ROR-Model'!I1085+'ROR-Model'!I1096+'ROR-Model'!I1123+'ROR-Model'!I1130+'ROR-Model'!I1137+'ROR-Model'!I1230","v":-153307125.68529022},{"$f":"'ROR-Model'!I1268","v":-1174599.1613886231},{"$f":"'ROR-Model'!I1229+'ROR-Model'!I1122+'ROR-Model'!I1129+'ROR-Model'!I1136+'ROR-Model'!I1044+'ROR-Model'!I1049+'ROR-Model'!I1055+'ROR-Model'!I1061+'ROR-Model'!I1067+'ROR-Model'!I1072+'ROR-Model'!I1078+'ROR-Model'!I1084+'ROR-Model'!I1090+'ROR-Model'!I1095+'ROR-Model'!I1101+'ROR-Model'!I1111","v":1447584697.2617073},{"$f":"'ROR-Model'!I1228+'ROR-Model'!I1121+'ROR-Model'!I1128+'ROR-Model'!I1135+'ROR-Model'!I1043+'ROR-Model'!I1048+'ROR-Model'!I1054+'ROR-Model'!I1060+'ROR-Model'!I1066+'ROR-Model'!I1071+'ROR-Model'!I1077+'ROR-Model'!I1083+'ROR-Model'!I1089+'ROR-Model'!I1094+'ROR-Model'!I1100+'ROR-Model'!I1110","v":46254568.5248845},{"$f":"SUM(B25:E25)","v":1339357540.939913}]
[]
["Allocation of General by Gross Plant",null,null,{"$f":"$B25*D$18","v":-148157984.58119756},{"$f":"$B25*E$18","v":-5149141.1040926529},{"$f":"SUM(B27:E27)","v":-153307125.68529022}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C25*D$46","v":-1131995.0628501908},{"$f":"$C25*E$46","v":-42604.098538432183},{"$f":"SUM(B29:E29)","v":-1174599.1613886231}]
[]
[]
["Subtotal with Production and General Allocated",null,null,{"$f":"SUM(D25:D30)","v":1298294717.6176596},{"$f":"SUM(E25:E30)","v":41062823.322253421},{"$f":"SUM(B32:E32)","v":1339357540.939913}]
[]
[]
["Rate Base Allocation Formulas",null,null,{"$f":"+D$32/$F$32","v":0.96934140282404568},{"$f":"+E$32/$F$32","v":3.065859717595423E-2},{"$f":"SUM(D35:E35)","v":0.99999999999999989}]
[]
[]
["Allocation Base #3 - Sales"]
["Dth Sales By State"]
["Note: Allocation based on sales by state including interruptible sales.  May want to change to just include Firm Sales"]
[]
[null,null,null,"Utah & Idaho","Wyo & Co","Total"]
["Dth Sales by State (Excluding Transportation)",null,null,{"$f":"Revenue!F204+Revenue!F233","v":93770169.230000004},{"$f":"Revenue!F328+Revenue!F356","v":3529161.62},{"$f":"SUM(D43:E43)","v":97299330.850000009}]
[]
[]
["Dth Sales Allocation Formulas",null,null,{"$f":"D$43/$F$43","v":0.96372881921006548},{"$f":"E$43/$F$43","v":3.6271180789934486E-2},{"$f":"SUM(D46:E46)","v":1}]

{"sheet":"ALLOCATIONS&PRETAX","index":39,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"HOT",null,null,null,"Capital Structure"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
["DISTRIGAS  ALLOCATION "]
[null,"Dist Gas Effective 2014","Dist Gas Effective 2015","Dist Gas Effective 2016","Dist Gas Effective 2017",{"$f":"+'Control Panel'!B68","v":"Dist Gas Effective 2017"},1,null,null,null,"Actual",null,"Weighted"]
[null,null,null,null,null,null,{"$f":"+G6+1","v":2},null,null,"CAPITAL COMPONENT","Weight","     Cost","Cost"]
["Questar Gas",0.44990000000000002,0.44719999999999999,0.46539999999999998,0.46539999999999998,{"$f":"HLOOKUP($F$6,$B$6:$E$13,G8,FALSE)","v":0.46539999999999998},{"$f":"+G7+1","v":3}]
["Questar Pipeline",0.27579999999999999,0.27610000000000001,0.27150000000000002,0.27150000000000002,{"$f":"HLOOKUP($F$6,$B$6:$E$13,G9,FALSE)","v":0.27150000000000002},4,null,1,"Long Term Debt",{"$f":"'Capital Str'!L24","v":0.47278950249046703},{"$f":"'Capital Str'!L30","v":4.8632933091689624E-2},{"$f":"K9*L9","v":2.2993140241072109E-2}]
["Wexpro",0.26900000000000002,0.27110000000000001,0.25619999999999998,0.25619999999999998,0.25619999999999998,5,null,2,"Common Equity",{"$f":"'Capital Str'!L26","v":0.52721049750953297},{"$f":"'Capital Str'!L32","v":9.8500000000000004E-2},{"$f":"K10*L10","v":5.1930234004688998E-2}]
["Other Operations",5.3E-3,5.5999999999999999E-3,6.8999999999999999E-3,6.8999999999999999E-3,6.8999999999999999E-3,6,null,3,"Weighted Cost of Capital",{"$f":"SUM(K9:K10)","v":1},null,{"$f":"SUM(M9:M10)","v":7.4923374245761107E-2}]
[null,null,null,null,null,null,7]
[null,{"$f":"SUM(B8:B12)","v":1},{"$f":"SUM(C8:C12)","v":1},{"$f":"SUM(D8:D12)","v":1},{"$f":"SUM(E8:E12)","v":1},{"$f":"SUM(F8:F12)","v":1},8]
[null,null,null,null,null,null,9,null,null,"PRE TAX RATE OF RETURN"]
[null,null,null,null,null,null,10,null,null,null,null,null,"Weighted"]
[null,null,null,null,null,null,11,null,null,"CAPITAL COMPONENT",null,null,"Cost"]
[null,null,null,null,null,null,12]
[null,null,null,null,null,null,13]
[null,null,null,null,null,null,14]
[null,null,null,null,null,null,15]
[null,null,null,null,null,null,16]
[null,null,null,null,null,null,17]
[null,null,null,null,null,null,18,null,4,"Common Equity",null,null,{"$f":"+M10","v":5.1930234004688998E-2}]
[null,null,null,null,null,null,19]
[null,null,null,null,null,null,20,null,5,"Effective Tax Rate",null,null,{"$f":"Taxes!L23","v":0.38075351499999999}]
[null,null,null,null,null,null,21]
[null,null,null,null,null,null,22,null,6,"Pre-Tax Equity Return (Line 4/(1-Line 5)",null,null,{"$f":"M23/(1-M25)","v":8.3860361362711647E-2}]
[]
[null,null,null,null,null,null,null,null,7,"Long Term Debt",null,null,{"$f":"+M9","v":2.2993140241072109E-2}]
[]
[null,null,null,null,null,null,null,null,8,"Total Pre-tax Rate of Return (Line 6+Line 7)",null,null,{"$f":"M29+M27","v":0.10685350160378376}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capital Str'!L37","v":"AVG CAP STR DEC 17"}]
[null,null,null,null,null,null,null,null,null,"LONG-TERM DEBT"]
[null,null,null,null,null,null,null,null,null,"Bonds - Long Term",null,null,{"$f":"+'Capital Str'!L40","v":627250000}]
[null,null,null,null,null,null,null,null,null,"Unamort Loss on Reacq Debt",null,null,{"$f":"+'Capital Str'!L41","v":-2949872}]
[null,null,null,null,null,null,null,null,null,"Unamortized Debt Expense",null,null,{"$f":"+'Capital Str'!L42","v":-3487500}]
[null,null,null,null,null,null,null,null,null,"TOTAL LONG-TERM DEBT",null,null,{"$f":"+'Capital Str'!L44","v":620812628}]
[]
[]
[null,null,null,null,null,null,null,null,null,"LONG TERM DEBT COSTS"]
[null,null,null,null,null,null,null,null,null,"Interest - Long term Debt",null,null,{"$f":"+'Capital Str'!L48","v":29313625}]
[null,null,null,null,null,null,null,null,null,"Amortization of Debt Discount & Expense",null,null,{"$f":"+'Capital Str'!L49","v":878314}]
[null,null,null,null,null,null,null,null,null,"TOTAL LONG TERM DEBT COSTS",null,null,{"$f":"+'Capital Str'!L50","v":30191939}]
[]
[null,null,null,null,null,null,null,null,null,"LONG-TERM DEBIT COST %",null,null,{"$f":"+'Capital Str'!L52","v":4.8632933091689624E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,"COMMON EQUITY"]
[null,null,null,null,null,null,null,null,null,"Common Stock Issued",null,null,{"$f":"+'Capital Str'!L56","v":22974000}]
[null,null,null,null,null,null,null,null,null,"Premium on Common Stock",null,null,{"$f":"+'Capital Str'!L57","v":315331000}]
[null,null,null,null,null,null,null,null,null,"Unappropriated Ret. Earnings",null,null,{"$f":"'Capital Str'!L58","v":353967000}]
[null,null,null,null,null,null,null,null,null,"TOTAL COMMON EQUITY",null,null,{"$f":"+'Capital Str'!L59","v":692272000}]
[]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL CAPITAL",null,null,{"$f":"+'Capital Str'!L62","v":1313084628}]

{"sheet":"Optional Adjustment 1","index":40,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 2","index":41,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 3","index":42,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 4","index":43,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 5","index":44,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 6","index":45,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 7","index":46,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 8","index":47,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 9","index":48,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 10","index":49,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 11","index":50,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"E1130","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 12","index":51,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 13","index":52,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 14","index":53,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 15","index":54,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 16","index":55,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 17","index":56,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 18","index":57,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 19","index":58,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 20","index":59,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 21","index":60,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 22","index":61,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 23","index":62,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 24","index":63,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 25","index":64,"n_rows":1247,"n_cols":12,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,"Original Adjustment",null,"Update Adjustment","Change"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0},null,{"$f":"-(11505279+3475420)","v":-14980699},null,-3079812.6830380452,{"$f":"K1186-I1186","v":11900886.316961955}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0},null,{"$f":"Report!L13","v":361161088.24908793}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 26","index":65,"n_rows":1247,"n_cols":14,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,"Original Adjustment","Updated Adj",null,"Difference"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0},null,null,null,-246189,-167071,null,{"$f":"L842-K842","v":79118}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 27","index":66,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.7609999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Labor Adjustment ROO","index":67,"n_rows":49,"n_cols":12,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"Labor Annualization Calculations"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"},null,null,null,null,null,null,null,null,{"$f":"\"12 Mos \" & TEXT(J5,\"mmm-yyy\")","v":"12 Mos Dec-2015"}]
[]
[null,null,null,null,null,null,null,null,null,"2015-12-31"]
[null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,{"$f":"+I6+1","v":2},null,null,"Total"]
[null,null,null,null,null,null,null,null,3,"Base Pay ",null,"Actual "]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,4,"Including Allowed Time",null,"Amount"]
["Administrative & General Expense",null,null,null,null,null,null,null,5,"Capital",null,23825588.139999997]
[null,null,null,null,null,null,null,null,6,"Intercompany & Allocated Charges",null,1000902.03]
[920,"Administrative & General Salaries",null,null,null,null,null,null,7,"Expense",null,28550865.350000001]
[null,null,"Utah",null,4351675.8182193516,null,{"$f":"SUM(E13:E13)","v":4351675.8182193516},null,8,"Other",null,1805799.54]
[null,null,"Wyoming",null,173112.94118110559,null,{"$f":"SUM(E14:E14)","v":173112.94118110559},null,9,"Total Base Labor",null,{"$f":"SUM(L10:L13)","v":55183155.059999995}]
[null,null,"Total",null,{"$f":"SUM(E13:E14)","v":4524788.7594004571},null,{"$f":"SUM(E15:E15)","v":4524788.7594004571},null,10]
[null,null,null,null,null,null,null,null,11,"Incentive Compensation",null,8064626.290000001]
[null,null,null,null,null,null,null,null,12,"Total Labor",null,{"$f":"SUM(L14:L16)","v":63247781.349999994}]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14,"Expense",null,28550865.350000001]
[null,null,null,null,null,null,null,null,15,"Incentive Accrual Expense",null,5681667.1799999997]
[null,null,null,null,null,null,null,null,16,"Other",null,115113.65000000002]
[null,null,null,null,null,null,null,null,17,"Total Base Labor Expensed",null,{"$f":"SUM(L18:L21)","v":34347646.18}]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,20,"Overhead Components"]
[null,null,null,null,null,null,null,null,21,"Other Than Payroll Taxes"]
[null,null,null,null,null,null,null,null,22,"Pension Plan",null,10416257]
[null,null,null,null,null,null,null,null,23,"Heathcare",null,12024451.290000001]
[null,null,null,null,null,null,null,null,24,"401K",null,3965248.0200000005]
[null,null,null,null,null,null,null,null,25,"Post Retirement",null,896812.95999999961]
[null,null,null,null,null,null,null,null,26,"Allowed Time",null,10806005.140000001]
[null,null,null,null,null,null,null,null,27,"Other",null,2982108.7799999993]
[null,null,null,null,null,null,null,null,28,"Total Overhead",null,{"$f":"SUM(L27:L32)","v":41090883.189999998}]
[null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,30,"Overhead Expensed",null,21750070.41]
[null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,32,"Total Labor & Overhead ",null,{"$f":"+L33+L17","v":104338664.53999999}]
[null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,34,"Total Labor & Overhead Expensed",null,{"$f":"+L35+L22","v":56097716.590000004}]
[null,null,null,null,null,null,null,null,35]
[null,null,null,null,null,null,null,null,36,"Expense / Capitalization Ratio"]
[null,null,null,null,null,null,null,null,37,"\\1 Average 12 Months Ending Dec 2011-Dec 2015 Capitalization Ratio",0.58101668846029564,{"$f":"+L37*K42","v":60622505.349400468}]
[null,null,null,null,null,null,null,null,38,"\\2 Actual 12 Months Ending Dec 2015 Capitalization Ratio",0.53765032202893492,{"$f":"L37*K43","v":56097716.590000011}]
[null,null,null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,41,"Labor Adjustment",null,{"$f":"L42-L43","v":4524788.7594004571}]
[null,null,null,null,null,null,null,null,42]
[null,null,null,null,null,null,null,null,43,"Utah",null,{"$f":"E13","v":4351675.8182193516}]
[null,null,null,null,null,null,null,null,44,"Wyoming",null,{"$f":"E14","v":173112.94118110559}]

{"sheet":"COS Input","index":68,"n_rows":89,"n_cols":18,"rows_kept":89,"cut":false,"hidden":false,"merged":[[12,0,12,1],[7,1,7,5],[10,1,10,5],[52,5,52,6]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 17"},null,null,"FT-1 (N)"]
[]
[]
[]
[null,"% Breakdown in \"Peak Day-Throughput\" allocation factor",null,null,null,null,null,null,null,null,null,"Peak Day","Throughput",{"$f":"ROUND(L9*100,0)&\"%\"","v":"60%"},{"$f":"ROUND(M9*100,0)&\"%\"","v":"40%"}]
[null,null,null,null,null,null,null,null,null,null,null,0.6,{"$f":"1-L9","v":0.4}]
[]
[null,"% Breakdown in \"Customer-DNG Revenue\" allocation factor",null,null,null,null,null,null,null,null,null,"Customers","DNG Revenue",{"$f":"L12*100&\"%\"","v":"75%"},{"$f":"M12*100&\"%\"","v":"25%"}]
[null,null,null,null,null,null,null,null,null,null,null,0.75,{"$f":"1-L12","v":0.25}]
["Allocation Factor"]
["#","Data Description",null,"GS"," GSR"," GSC","FS","IS","TS","TSS","TSL"," FT-1","NGV","Total"]
[{"$f":"'COS Alloc Factors'!B26","v":210},{"$f":"'COS Alloc Factors'!C26","v":"Peak Day"},null,{"$f":"VLOOKUP($D$4,Alloc_Peak_Day,D70,FALSE)","v":1245774.3241647058},896825.55790000001,387431.9,31434.980738013623,0,155201,0,0,58000,2033.1882352941177,{"$f":"D15+G15+H15+I15+L15+M15","v":1492443.4931380134}]
[]
[220,"Throughput",null,{"$f":"+'AVG Projected Rev 2017'!T22","v":102122155},72309276,29812879.000000004,{"$f":"+'AVG Projected Rev 2017'!T49","v":4547974},{"$f":"+'AVG Projected Rev 2017'!T103","v":583438},{"$f":"+'AVG Projected Rev 2017'!T148+'AVG Projected Rev 2017'!T166","v":41159777},3399092.5071353861,37760684.492864616,{"$f":"+'AVG Projected Rev 2017'!T130","v":5850772},{"$f":"+'AVG Projected Rev 2017'!T67","v":518463},{"$f":"D17+G17+H17+I17+L17+M17","v":154782579}]
[]
[]
[250,"Distribution Throughput",null,{"$f":"VLOOKUP($D$4,Alloc_Dist_Throu,D70,FALSE)","v":101897194.33673801},72309276,29587918.336738005,4268600.5050079999,373614.40650299995,15186656,3246348.5071353861,11940307.492864616,499716,518463,{"$f":"SUM(G20:M20,D20)","v":137930900.24824899}]
[]
[310,"DNG Revenue",null,{"$f":"'ROR-Model'!W16","v":307471692.51393181},247983942.18095636,59487750.332975432,{"$f":"'ROR-Model'!W43","v":3760170.0566884405},{"$f":"'ROR-Model'!W97","v":329301.54204376793},{"$f":"'ROR-Model'!W133+'ROR-Model'!W142+'ROR-Model'!W160+'ROR-Model'!W178","v":19461407.575063094},14415786.709348919,5045620.8657141756,{"$f":"'ROR-Model'!W124+'ROR-Model'!W115","v":4876110.0966950078},{"$f":"'ROR-Model'!W61","v":3029291.2739240346},{"$f":"D22+G22+H22+I22+L22+M22","v":338927973.05834615}]
[]
[]
[410,"Customers",null,{"$f":"+'AVG Projected Rev 2017'!T21","v":991860.58333333337},924215.25947023183,67645.323863101541,{"$f":"+'AVG Projected Rev 2017'!T48","v":589},{"$f":"+'AVG Projected Rev 2017'!T102","v":46},{"$f":"+'AVG Projected Rev 2017'!T147+'AVG Projected Rev 2017'!T165","v":582},192.06,389.94,{"$f":"+'AVG Projected Rev 2017'!T129","v":7},29,{"$f":"D25+G25+H25+I25+L25+M25","v":993113.58333333337}]
[]
[]
[{"$f":"'COS Alloc Factors'!B46","v":510},{"$f":"'COS Alloc Factors'!C46","v":"Customer Assistance Expense"},null,{"$f":"VLOOKUP($D$4,Alloc_Cust_Assist,D70,FALSE)","v":3070994.0272504902},{"$f":"VLOOKUP($D$4,Alloc_Cust_Assist,E70,FALSE)","v":2804476.8949298472},266517.1323206427,16410.304677798631,36565.93496510441,717149.17678537732,{"$f":"VLOOKUP($D$4,Alloc_Cust_Assist,J70,FALSE)","v":367849.12315933366},{"$f":"VLOOKUP($D$4,Alloc_Cust_Assist,K70,FALSE)","v":349300.05362604372},26926.755257734709,28510.4410634956,{"$f":"D28+G28+H28+I28+L28+M28","v":3896556.6400000006}]
[]
[605,"Tools, Shop & Garage Equipment",null,{"$f":"D66","v":13056158.822263755},{"$f":"E66","v":0},{"$f":"F66","v":0},194774.88757193333,15095.686542839941,{"$f":"I66","v":1071172.0112876731},{"$f":"J66","v":0},{"$f":"K66","v":0},231559.51940449385,17959116.526287001,{"$f":"'ROR-Model'!W1074","v":32527877.453357697}]
[]
[645,"SD Mains",null,{"$f":"VLOOKUP($D$4,Alloc_SD_Mains,D70,FALSE)","v":572766511.20198548},{"$f":"VLOOKUP($D$4,Alloc_SD_Mains,E70,FALSE)","v":512272138.01730633},60494373.184679329,1250615.4997777103,153217.97078168899,{"$f":"VLOOKUP($D$4,Alloc_SD_Mains,I70,FALSE)","v":1574142.8167367871},{"$f":"VLOOKUP($D$4,Alloc_SD_Mains,J70,FALSE)","v":1010262.7331009407},{"$f":"VLOOKUP($D$4,Alloc_SD_Mains,K70,FALSE)","v":563880.08363584592},19442.315717425474,181522.83500181514,{"$f":"D32+G32+H32+I32+L32+M32","v":575945452.64000094}]
[null,null,null,1]
[{"$f":"'COS Alloc Factors'!B70","v":660},{"$f":"'COS Alloc Factors'!C70","v":"Service Lines"},null,{"$f":"VLOOKUP($D$4,Alloc_Serv_Lines,D70,FALSE)","v":354210812.10760564},318313940.76059556,35896871.347010098,801446.16268767929,94921.243056194478,{"$f":"VLOOKUP($D$4,Alloc_Serv_Lines,I70,FALSE)","v":1258510.2341186346},{"$f":"VLOOKUP($D$4,Alloc_Serv_Lines,J70,FALSE)","v":716558.00742129632},{"$f":"VLOOKUP($D$4,Alloc_Serv_Lines,K70,FALSE)","v":541952.22669733863},38057.478675411592,140191.39385642763,{"$f":"D34+G34+H34+I34+L34+M34","v":356543938.61999995}]
[null,null,null,1]
[{"$f":"'COS Alloc Factors'!B72","v":670},{"$f":"'COS Alloc Factors'!C72","v":"Meters & Regulators"},null,{"$f":"VLOOKUP($D$4,Alloc_Meters_Regs,D70,FALSE)","v":282832820.46700191},{"$f":"VLOOKUP($D$4,Alloc_Meters_Regs,E70,FALSE)","v":237780547.43963382},45052273.027368076,2311224.7394856131,598322.43176394096,{"$f":"VLOOKUP($D$4,Alloc_Meters_Regs,I70,FALSE)","v":12560176.468734032},{"$f":"VLOOKUP($D$4,Alloc_Meters_Regs,J70,FALSE)","v":3443974.2795831249},{"$f":"VLOOKUP($D$4,Alloc_Meters_Regs,K70,FALSE)","v":9116202.189150909},3162377.6590144956,0,{"$f":"D36+G36+H36+I36+L36+M36","v":301464921.76600003}]
[null,null,null,1]
[]
[null,null,null,null,null,null,"Small Diam.","Lg. Diam.","Feeders",null,null,null,null,"Total"]
[null,"Utah Distribution Mains",null,{"$f":"G40+H40+I40","v":1319689572.8060002},null,null,{"$f":"N32","v":575945452.64000094},62403945.445999995,681340174.71999931,null,null,null,null,{"$f":"SUM(G40:I40)","v":1319689572.8060002}]
[null,"Ratio to Total",null,null,null,null,{"$f":"G40/D40","v":0.43642494758475087},{"$f":"H40/$N$40","v":4.7286836792468638E-2},{"$f":"I40/$N$40","v":0.51628821562278049}]
[null,"Allocated to total",null,null,null,null,{"$f":"G41*$N$42","v":657778966.27837324},{"$f":"H41*$N$42","v":71270642.973231763},{"$f":"I41*$N$42","v":778148753.07537186},null,null,null,null,{"$f":"'ROR-Model'!Q1001","v":1507198362.3269768}]
[]
[null,"Value of TS Peaking Supply",null,null,0]
[null,"Value of IS Peaking Supply",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of FT-1 subsidy",0.5]
[null,"NGV","DNG Revenue Less NGV",{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!D$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!E$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!F$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!G$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!H$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!I$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!J$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!K$9,FALSE)*$M47","v":0},{"$f":"-VLOOKUP($C47,range,'COS Alloc Factors'!L$9,FALSE)*$M47","v":0},{"$f":"'COS Sum'!P85*0","v":0},{"$f":"SUM(D47:M47)","v":0}]
[null,"% Cost of Service",{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput Less FT-1\"","v":"60% Peak Day 40% Throughput Less FT-1"},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!D$9,FALSE)*$L48","v":2229443.0566204782},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!E$9,FALSE)*$L48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!F$9,FALSE)*$L48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!G$9,FALSE)*$L48","v":71106.163150158711},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!H$9,FALSE)*$L48","v":4395.5470340303837},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!I$9,FALSE)*$L48","v":491990.58437771816},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!J$9,FALSE)*$L48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!K$9,FALSE)*$L48","v":0},{"$f":"P48","v":-2803224.3147040438},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors'!M$9,FALSE)*$L48","v":6288.963521658251},{"$f":"SUM(D48:M48)","v":-1.9190338207408786E-10},null,{"$f":"-R46*SUM('COS Sum'!O83,'COS Sum'!O85)","v":-2803224.3147040438}]
[null,"Gradualism Adjustment",{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput Less FT-1\"","v":"60% Peak Day 40% Throughput Less FT-1"},{"$f":"SUM(D47:D48)","v":2229443.0566204782},{"$f":"SUM(E47:E48)","v":0},0,71106.163150158711,4395.5470340303837,{"$f":"SUM(I47:I48)","v":491990.58437771816},{"$f":"SUM(J47:J48)","v":0},{"$f":"SUM(K47:K48)","v":0},{"$f":"SUM(L47:L48)","v":-2803224.3147040438},6288.963521658251,-1.9190338207408786E-10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"GS","GSR","GSC","FS","IS","TS","TSS","TSL","FT-1","NGV"]
[null,"Gross Plant Allocation Percentages",null,{"$f":"'COS Alloc Factors'!D60","v":0.89508144510732335},{"$f":"'COS Alloc Factors'!E60","v":0},{"$f":"'COS Alloc Factors'!F60","v":0},{"$f":"'COS Alloc Factors'!G60","v":1.3353038226006699E-2},{"$f":"'COS Alloc Factors'!H60","v":1.0349038419026815E-3},{"$f":"'COS Alloc Factors'!I60","v":7.343554906722928E-2},{"$f":"'COS Alloc Factors'!J60","v":0},{"$f":"'COS Alloc Factors'!K60","v":0},{"$f":"'COS Alloc Factors'!L60","v":1.5874855083985173E-2},{"$f":"'COS Alloc Factors'!M60","v":1.220208673552717E-3},{"$f":"SUM(D63:M63)","v":0.99999999999999989}]
[null,"Total Tools and Work allocated on Gross Plant",null,{"$f":"D63*$N$64","v":13056158.822263755},{"$f":"E63*$N$64","v":0},{"$f":"F63*$N$64","v":0},194774.88757193333,15095.686542839941,1071172.0112876731,{"$f":"J63*$N$64","v":0},{"$f":"K63*$N$64","v":0},{"$f":"L63*$N$64","v":231559.51940449385},{"$f":"M63*$N$64","v":17798.64650897534},{"$f":"N66-N65","v":14586559.573579673}]
[null,"NGV Direct Assignment",null,null,null,null,null,null,null,null,null,null,17941317.879778024,{"$f":"SUM(D65:M65)","v":17941317.879778024}]
[null,"Total",null,{"$f":"SUM(D64:D65)","v":13056158.822263755},{"$f":"SUM(E64:E65)","v":0},{"$f":"SUM(F64:F65)","v":0},194774.88757193333,15095.686542839941,{"$f":"SUM(I64:I65)","v":1071172.0112876731},{"$f":"SUM(J64:J65)","v":0},{"$f":"SUM(K64:K65)","v":0},231559.51940449385,{"$f":"SUM(M64:M65)","v":17959116.526287001},{"$f":"'ROR-Model'!W1072","v":32527877.453357697}]
[null,"NGV Plant Allocation Percentages"]
[]
[]
[null,null,1,{"$f":"C70+1","v":2},{"$f":"D70+1","v":3},4,{"$f":"F70+1","v":5},{"$f":"G70+1","v":6},{"$f":"H70+1","v":7},{"$f":"I70+1","v":8},{"$f":"J70+1","v":9},{"$f":"K70+1","v":10},{"$f":"L70+1","v":11},{"$f":"M70+1","v":12}]
[null,"Allocation Matrix"]
[null,null,null,"GS","GSR","GSC","FS","IS","TS","TSS","TSL","FT-1","NGV"]
[{"$f":"'COS Alloc Factors'!$B$36","v":250},{"$f":"'COS Alloc Factors'!$C$36","v":"Distribution Throughput"},"FT-1 (E)",101897194.33673801,72309276,29587918.336738005,4268600.5050079999,373614.40650299995,15186656,3246348.5071353861,11940307.492864616,499716,518463]
[{"$f":"'COS Alloc Factors'!$B$36","v":250},{"$f":"'COS Alloc Factors'!$C$36","v":"Distribution Throughput"},"FT-1 (N)",101897194.33673801,72309276,29587918.336738005,4268600.5050079999,373614.40650299995,15186656,3246348.5071353861,11940307.492864616,499716,518463]
[]
[{"$f":"'COS Alloc Factors'!$B$26","v":210},{"$f":"'COS Alloc Factors'!$C$26","v":"Peak Day"},"FT-1 (E)",1245774.3241647058,896825.55790000001,387431.9,31434.980738013623,0,155201,null,null,58000,2033.1882352941177]
[{"$f":"'COS Alloc Factors'!$B$26","v":210},{"$f":"'COS Alloc Factors'!$C$26","v":"Peak Day"},"FT-1 (N)",{"$f":"D76","v":1245774.3241647058},896825.55790000001,387431.9,{"$f":"G76","v":31434.980738013623},{"$f":"H76","v":0},{"$f":"I76","v":155201},null,null,{"$f":"L76","v":58000},{"$f":"M76","v":2033.1882352941177}]
[]
[{"$f":"'COS Alloc Factors'!$B$66","v":645},{"$f":"'COS Alloc Factors'!$C$66","v":"SD Mains"},"FT-1 (E)",572766511.20198548,512272138.01730633,60494373.184679329,1250615.4997777103,153217.97078168899,1574142.8167367871,1010262.7331009407,563880.08363584592,19442.315717425474,181522.83500181514]
[{"$f":"'COS Alloc Factors'!$B$66","v":645},{"$f":"'COS Alloc Factors'!$C$66","v":"SD Mains"},"FT-1 (N)",572766511.20198548,512272138.01730633,60494373.184679329,1250615.4997777103,153217.97078168899,1574142.8167367871,1010262.7331009407,563880.08363584592,19442.315717425474,181522.83500181514]
[]
[{"$f":"'COS Alloc Factors'!$B$70","v":660},{"$f":"'COS Alloc Factors'!$C$70","v":"Service Lines"},"FT-1 (E)",354210812.10760564,318313940.76059556,35896871.347010098,801446.16268767929,94921.243056194478,1258510.2341186346,716558.00742129632,541952.22669733863,38057.478675411592,140191.39385642763]
[{"$f":"'COS Alloc Factors'!$B$70","v":660},{"$f":"'COS Alloc Factors'!$C$70","v":"Service Lines"},"FT-1 (N)",354210812.10760564,318313940.76059556,35896871.347010098,801446.16268767929,94921.243056194478,1258510.2341186346,716558.00742129632,541952.22669733863,38057.478675411592,140191.39385642763]
[]
[{"$f":"'COS Alloc Factors'!$B$72","v":670},{"$f":"'COS Alloc Factors'!$C$72","v":"Meters & Regulators"},"FT-1 (E)",282832820.46700191,237780547.43963382,45052273.027368076,2311224.7394856131,598322.43176394096,12560176.468734032,3443974.2795831249,9116202.189150909,3162377.6590144956,0]
[{"$f":"'COS Alloc Factors'!$B$72","v":670},{"$f":"'COS Alloc Factors'!$C$72","v":"Meters & Regulators"},"FT-1 (N)",282832820.46700191,237780547.43963382,45052273.027368076,2311224.7394856131,598322.43176394096,12560176.468734032,3443974.2795831249,9116202.189150909,3162377.6590144956,0]
[]
[{"$f":"'COS Alloc Factors'!$B$46","v":510},{"$f":"'COS Alloc Factors'!$C$46","v":"Customer Assistance Expense"},"FT-1 (E)",3070994.0272504902,2804476.8949298472,266517.1323206427,16410.304677798631,36565.93496510441,717149.17678537732,367849.12315933366,349300.05362604372,26926.755257734709,28510.4410634956]
[{"$f":"'COS Alloc Factors'!$B$46","v":510},{"$f":"'COS Alloc Factors'!$C$46","v":"Customer Assistance Expense"},"FT-1 (N)",3070994.0272504902,2804476.8949298472,266517.1323206427,16410.304677798631,36565.93496510441,717149.17678537732,367849.12315933366,349300.05362604372,26926.755257734709,28510.4410634956]

{"sheet":"Dist Plant","index":69,"n_rows":167,"n_cols":18,"rows_kept":167,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
[]
[null,"Production Allocation Factors"]
[null,"Distribution Plant",null,"Amount","%",108,null,null,111,254,282,null,null,283]
[null,302,"Intangible Plant",{"$f":"'COS Detail'!G969","v":58742.880000000005},{"$f":"D4/$D$19","v":2.4766320392194186E-5},{"$f":"$F$19*E4","v":-15479.661221990465},null,null,{"$f":"$I$19*E4","v":-1.4535020939162617},{"$f":"$J$19*E4","v":-1915.4721076597136},{"$f":"$K$19*E4","v":-10136.332316858321},{"$f":"$J$19*G4","v":0},0,{"$f":"$N$19*E4","v":-895.17436630995837}]
[null,"374","Land & Land Rights",{"$f":"'COS Detail'!G986","v":17574052.125331346},7.4093167635818549E-3,{"$f":"$F$19*E5","v":-4631035.6795194708},null,null,-434.84285351284512,{"$f":"$J$19*E5","v":-573049.98775392189},{"$f":"$K$19*E5","v":-3032476.9997001984},0,0,{"$f":"$N$19*E5","v":-267808.47269986873}]
[null,"375","Structures & Improvements",{"$f":"'COS Detail'!G991","v":15165321.124266753},6.393782562484184E-3,{"$f":"$F$19*E6","v":-3996297.6504785754},null,null,-375.242514650869,-494506.73200285062,-2616840.2810253645,0,0,-231102.16467600013]
[null,376,"Mains - SD",{"$f":"'COS Detail'!G998","v":657778966.27837324},0.27732321987101222,-173334973.65025869,null,null,-16275.727455305043,-21448680.46836422,-113502541.8099544,0,0,-10023799.808764266]
[null,376,"Mains - LD",{"$f":"'COS Detail'!G999","v":71270642.973231763},3.0048093972116129E-2,-18780921.335471857,null,null,-1763.4822943027423,-2323974.0494541503,-12298050.786969256,0,0,-1086083.1586749924]
[null,376,"Mains - Feeders",{"$f":"'COS Detail'!G1000","v":778148753.07537186},0.32807178217089561,-205054281.94737929,null,null,-19254.092444452519,-25373666.257528752,-134272857.46154934,0,0,-11858097.814222425]
[null,377,"Compressor Station Equipment",{"$f":"'COS Detail'!G1006","v":18532312.437966168},7.8133245671120552E-3,-4883552.1547427783,null,null,-458.55352910334329,-604296.68353610474,-3197828.8682998158,0,0,-282411.26487013442]
[null,"378","Measuring & Regulation Station Equip",{"$f":"'COS Detail'!G1011","v":99992726.236583695},4.2157481806547333E-2,-26349636.361130968,null,null,-2474.1660089064394,-3260536.0526250959,-17254167.694921497,0,0,-1523774.887176777]
[null,"380","Services",{"$f":"'COS Detail'!G1016","v":386129502.07594901},0.16279431586077092,-101751120.81585981,null,null,-9554.1798391606844,-12590807.450554242,-66628278.191073611,0,0,-5884172.3853923641]
[null,"381.2","Meters & Meter Installation",{"$f":"'COS Detail'!G1021","v":311870491.02699149},0.13148630951777293,-82182718.079768062,null,null,-7716.7549793000417,-10169389.494766705,-53814571.857412629,0,0,-4752549.9120210428]
[null,"383.4","House Regulators & Reg Installations",{"$f":"'COS Detail'!G1026","v":13479673.885752305},5.6831044415397193E-3,-3552103.4231613684,null,null,-333.53376985005377,-439541.59803720162,-2325974.7228747089,0,0,-205414.8269329528]
[null,"387","Other Equipment",{"$f":"'COS Detail'!G1031","v":1618127.8578984572},6.8221157975652637E-4,-426401.82187412749,null,null,-40.038081716109986,-52763.480075060252,-279214.80354427401,0,0,-24658.419536167479]
[null,"388","Asset Retirement Costs",{"$f":"'COS Detail'!G1036","v":266340.38243466621},1.1229056601849402E-4,-70184.827332674409,null,null,-6.590182564478372,-8684.7559005793428,-45958.159112336878,0,0,-4058.7230838648752]
[]
[]
[null,"Total Distribution Plant",null,{"$f":"SUM(D4:D16)","v":2371885652.3601503},{"$f":"SUM(E4:E16)","v":1.0000000000000002},{"$f":"'COS Detail'!G1129","v":-625028707.40819955},null,null,{"$f":"'COS Detail'!G1136","v":-58688.657454919077},{"$f":"'COS Detail'!G1143","v":-77341812.482706532},{"$f":"'COS Detail'!G1212","v":-409278897.96875423},null,null,{"$f":"'COS Detail'!G1219","v":-36144827.01241716}]
[]
["FERC",null,null,null,"Jurisdiction"]
["Account",null,"Description","Allocation Factor","DNG Related","GS"," GSR"," GSC","FS","IS","TS","TSS","TSL"," FT-1","NGV","Total"]
["108 Allocation to Categories"]
[]
["Distribution Plant"]
[108,{"$f":"B4","v":302},"Intangible Plant",{"$f":"'COS Detail'!F967","v":"Direct Distribution Gross Plant"},{"$f":"F$4","v":-15479.661221990465},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!D$9,FALSE)*$E26","v":-13828.387302010633},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!E$9,FALSE)*$E26","v":0},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!F$9,FALSE)*$E26","v":0},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!G$9,FALSE)*$E26","v":-192.99728108458535},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!H$9,FALSE)*$E26","v":-16.507690469601826},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!I$9,FALSE)*$E26","v":-1171.3661350781554},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!J$9,FALSE)*$E26","v":0},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!K$9,FALSE)*$E26","v":0},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!L$9,FALSE)*$E26","v":-253.21888214698026},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!M$9,FALSE)*$E26","v":-17.18393120051185},{"$f":"SUM(F26:O26)","v":-15479.661221990467},null,{"$f":"+P26-E26","v":0}]
[108,"374","Land & Land Rights",{"$f":"'COS Detail'!F985","v":"Direct Distribution Gross Plant"},{"$f":"F$5","v":-4631035.6795194708},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!D$9,FALSE)*$E27","v":-4137025.6149307783},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!E$9,FALSE)*$E27","v":0},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!F$9,FALSE)*$E27","v":0},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!G$9,FALSE)*$E27","v":-57738.81494791757},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!H$9,FALSE)*$E27","v":-4938.5902220255111},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!I$9,FALSE)*$E27","v":-350436.50423185615},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!J$9,FALSE)*$E27","v":0},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!K$9,FALSE)*$E27","v":0},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!L$9,FALSE)*$E27","v":-75755.254661827377},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!M$9,FALSE)*$E27","v":-5140.9005250662358},{"$f":"SUM(F27:O27)","v":-4631035.6795194708},null,{"$f":"+P27-E27","v":0}]
[108,"375","Structures & Improvements",{"$f":"'COS Detail'!F990","v":"Direct Distribution Gross Plant"},{"$f":"F$6","v":-3996297.6504785754},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!D$9,FALSE)*$E28","v":-3569997.4884739048},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!E$9,FALSE)*$E28","v":0},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!F$9,FALSE)*$E28","v":0},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!G$9,FALSE)*$E28","v":-49825.029752679991},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!H$9,FALSE)*$E28","v":-4261.698217579893},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!I$9,FALSE)*$E28","v":-302405.05049380369},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!J$9,FALSE)*$E28","v":0},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!K$9,FALSE)*$E28","v":0},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!L$9,FALSE)*$E28","v":-65372.104031787567},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!M$9,FALSE)*$E28","v":-4436.2795088199437},-3996297.6504785763,null,0]
[108,{"$f":"$B$7","v":376},{"$f":"$C$7","v":"Mains - SD"},{"$f":"'COS Detail'!$F$998","v":"SD Mains"},{"$f":"F$7","v":-173334973.65025869},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!D$9,FALSE)*$E29","v":-172378248.09948236},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!E$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!F$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!G$9,FALSE)*$E29","v":-376381.83218033257},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!H$9,FALSE)*$E29","v":-46112.062881049373},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!I$9,FALSE)*$E29","v":-473749.73169788084},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!J$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!K$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!L$9,FALSE)*$E29","v":-5851.3063470377283},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!M$9,FALSE)*$E29","v":-54630.617670015454},-173334973.65025869,null,0]
[108,{"$f":"B12","v":"380"},"Services",{"$f":"'COS Detail'!F1016","v":"Service Lines"},{"$f":"F$12","v":-101751120.81585981},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!D$9,FALSE)*$E30","v":-101085289.16952705},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!E$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!F$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!G$9,FALSE)*$E30","v":-228718.08070184072},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!H$9,FALSE)*$E30","v":-27088.787170481613},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!I$9,FALSE)*$E30","v":-359155.80945068441},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!J$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!K$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!L$9,FALSE)*$E30","v":-10860.908547868932},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!M$9,FALSE)*$E30","v":-40008.060461889436},-101751120.81585982,null,0]
[108,"381.2","Meters & Meter Installation",{"$f":"'COS Detail'!F1021","v":"Meters & Regulators"},{"$f":"F$13","v":-82182718.079768062},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!D$9,FALSE)*$E31","v":-77103398.338953227},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!E$9,FALSE)*$E31","v":0},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!F$9,FALSE)*$E31","v":0},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!G$9,FALSE)*$E31","v":-630065.78036156029},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!H$9,FALSE)*$E31","v":-163109.4040474295},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!I$9,FALSE)*$E31","v":-3424044.945976607},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!J$9,FALSE)*$E31","v":0},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!K$9,FALSE)*$E31","v":0},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!L$9,FALSE)*$E31","v":-862099.61042922421},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!M$9,FALSE)*$E31","v":0},-82182718.079768047,null,0]
[108,"383.4","House Regulators & Reg Installations",{"$f":"'COS Detail'!F1026","v":"Meters & Regulators"},{"$f":"F$14","v":-3552103.4231613684},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!D$9,FALSE)*$E32","v":-3332564.9428063221},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!E$9,FALSE)*$E32","v":0},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!F$9,FALSE)*$E32","v":0},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!G$9,FALSE)*$E32","v":-27232.71835651427},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!H$9,FALSE)*$E32","v":-7049.9185960766918},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!I$9,FALSE)*$E32","v":-147994.15324590117},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!J$9,FALSE)*$E32","v":0},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!K$9,FALSE)*$E32","v":0},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!L$9,FALSE)*$E32","v":-37261.690156553799},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!M$9,FALSE)*$E32","v":0},-3552103.4231613684,null,0]
[108,{"$f":"B15","v":"387"},{"$f":"C15","v":"Other Equipment"},{"$f":"'COS Detail'!F1031","v":"Direct Distribution Gross Plant"},{"$f":"F$15","v":-426401.82187412749},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!D$9,FALSE)*$E33","v":-380915.92926994199},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!E$9,FALSE)*$E33","v":0},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!F$9,FALSE)*$E33","v":0},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!G$9,FALSE)*$E33","v":-5316.2915577449821},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!H$9,FALSE)*$E33","v":-454.71985402192712},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!I$9,FALSE)*$E33","v":-32266.381474126061},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!J$9,FALSE)*$E33","v":0},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!K$9,FALSE)*$E33","v":0},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!L$9,FALSE)*$E33","v":-6975.1521775564133},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors'!M$9,FALSE)*$E33","v":-473.34754073614891},-426401.82187412749,null,0]
[108,{"$f":"B16","v":"388"},{"$f":"C16","v":"Asset Retirement Costs"},{"$f":"'COS Detail'!F1036","v":"Direct Distribution Gross Plant"},{"$f":"F$16","v":-70184.827332674409},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!D$9,FALSE)*$E34","v":-62697.946754946192},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!E$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!F$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!G$9,FALSE)*$E34","v":-875.05021294358119},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!H$9,FALSE)*$E34","v":-74.845914820431773},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!I$9,FALSE)*$E34","v":-5310.9773369595214},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!J$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!K$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!L$9,FALSE)*$E34","v":-1148.0951208164358},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors'!M$9,FALSE)*$E34","v":-77.91199218825021},-70184.827332674424,null,0]
[null,null,null,null,{"$f":"SUM(E26:E34)","v":-369960315.60947478},{"$f":"SUM(F26:F34)","v":-362063965.9175005},0,0,-1376346.5953526187,-253106.53459395457,-5096534.9200428976,{"$f":"SUM(L26:L34)","v":0},0,-1065577.3403548195,-104784.30162991599,-369960315.60947484,null,0]
["Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[108,{"$f":"B8","v":376},{"$f":"C8","v":"Mains - LD"},"Distribution Throughput",{"$f":"F$8","v":-18780921.335471857},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!D$9,FALSE)*$E37","v":-15591144.031756625},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!E$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!F$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!G$9,FALSE)*$E37","v":-653132.46081805031},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!H$9,FALSE)*$E37","v":-57166.206214446953},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!I$9,FALSE)*$E37","v":-2323688.5234962082},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!J$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!K$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!L$9,FALSE)*$E37","v":-76460.830758755008},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!M$9,FALSE)*$E37","v":-79329.282427771759},{"$f":"SUM(F37:O37)","v":-18780921.335471857},null,0]
[108,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Throughput",{"$f":"F$9*'COS Input'!M$9","v":-82021712.778951719},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!D$9,FALSE)*$E38","v":-54116129.346685641},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!E$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!F$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!G$9,FALSE)*$E38","v":-2410042.6518551558},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!H$9,FALSE)*$E38","v":-309172.93386309344},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!I$9,FALSE)*$E38","v":-21811210.466648854},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!J$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!K$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!L$9,FALSE)*$E38","v":-3100415.7161584245},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!M$9,FALSE)*$E38","v":-274741.66374055343},{"$f":"SUM(F38:O38)","v":-82021712.778951719},null,0]
[108,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Throughput",{"$f":"F$10*'COS Input'!M$9","v":-1953420.8618971114},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!D$9,FALSE)*$E39","v":-1288824.293584683},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!E$9,FALSE)*$E39","v":0},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!F$9,FALSE)*$E39","v":0},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!G$9,FALSE)*$E39","v":-57397.333397356386},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!H$9,FALSE)*$E39","v":-7363.2314966371441},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!I$9,FALSE)*$E39","v":-519453.59472807922},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!J$9,FALSE)*$E39","v":0},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!K$9,FALSE)*$E39","v":0},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!L$9,FALSE)*$E39","v":-73839.18885990062},{"$f":"VLOOKUP($D39,range,'COS Alloc Factors'!M$9,FALSE)*$E39","v":-6543.2198304549638},{"$f":"SUM(F39:O39)","v":-1953420.8618971114},null,0]
[108,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Throughput",{"$f":"F$11*'COS Input'!M$9","v":-10539854.544452388},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!D$9,FALSE)*$E40","v":-6953965.1453024382},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!E$9,FALSE)*$E40","v":0},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!F$9,FALSE)*$E40","v":0},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!G$9,FALSE)*$E40","v":-309692.37456594716},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!H$9,FALSE)*$E40","v":-39728.964948349982},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!I$9,FALSE)*$E40","v":-2802757.6841325075},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!J$9,FALSE)*$E40","v":0},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!K$9,FALSE)*$E40","v":0},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!L$9,FALSE)*$E40","v":-398405.85582150554},{"$f":"VLOOKUP($D40,range,'COS Alloc Factors'!M$9,FALSE)*$E40","v":-35304.519681639482},{"$f":"SUM(F40:O40)","v":-10539854.544452388},null,0]
[null,null,null,null,{"$f":"SUM(E37:E40)","v":-113295909.52077307},{"$f":"SUM(F37:F40)","v":-77950062.817329392},0,0,-3430264.8206365099,-413431.33652252756,-27457110.269005649,{"$f":"SUM(L37:L40)","v":0},0,-3649121.5915985857,-395918.68568041967,-113295909.52077307,null,0]
["Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[108,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Peak Day",{"$f":"F$9*'COS Input'!L$9","v":-123032569.16842757},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!D$9,FALSE)*$E43","v":-102697902.07184185},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!E$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!F$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!G$9,FALSE)*$E43","v":-2591405.6108254953},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!H$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!I$9,FALSE)*$E43","v":-12794305.34911605},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!J$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!K$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!L$9,FALSE)*$E43","v":-4781346.191382342},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!M$9,FALSE)*$E43","v":-167609.94526184336},{"$f":"SUM(F43:O43)","v":-123032569.16842759},null,0]
[108,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Peak Day",{"$f":"F$10*'COS Input'!L$9","v":-2930131.2928456669},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!D$9,FALSE)*$E44","v":-2445842.9065100336},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!E$9,FALSE)*$E44","v":0},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!F$9,FALSE)*$E44","v":0},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!G$9,FALSE)*$E44","v":-61716.655386923092},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!H$9,FALSE)*$E44","v":0},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!I$9,FALSE)*$E44","v":-304707.88935851963},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!J$9,FALSE)*$E44","v":0},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!K$9,FALSE)*$E44","v":0},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!L$9,FALSE)*$E44","v":-113872.05999184374},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors'!M$9,FALSE)*$E44","v":-3991.7815983469427},{"$f":"SUM(F44:O44)","v":-2930131.2928456664},null,0]
[108,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Peak Day",{"$f":"F$11*'COS Input'!L$9","v":-15809781.81667858},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!D$9,FALSE)*$E45","v":-13196761.115861479},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!E$9,FALSE)*$E45","v":0},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!F$9,FALSE)*$E45","v":0},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!G$9,FALSE)*$E45","v":-332997.65730797488},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!H$9,FALSE)*$E45","v":0},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!I$9,FALSE)*$E45","v":-1644078.2910790092},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!J$9,FALSE)*$E45","v":0},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!K$9,FALSE)*$E45","v":0},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!L$9,FALSE)*$E45","v":-614406.74275669968},{"$f":"VLOOKUP($D45,range,'COS Alloc Factors'!M$9,FALSE)*$E45","v":-21538.009673418986},{"$f":"SUM(F45:O45)","v":-15809781.816678582},null,0]
[null,null,null,null,{"$f":"SUM(E43:E45)","v":-141772482.27795181},{"$f":"SUM(F43:F45)","v":-118340506.09421337},{"$f":"SUM(G43:G45)","v":0},{"$f":"SUM(H43:H45)","v":0},-2986119.9235203932,0,-14743091.529553579,{"$f":"SUM(L43:L45)","v":0},0,-5509624.9941308852,-193139.73653360928,{"$f":"SUM(F46:O46)","v":-141772482.27795184},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[108,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E35+E41+E46","v":-625028707.40819967},{"$f":"F35+F41+F46","v":-558354534.82904327},0,0,-7792731.3395095225,-666537.87111648219,-47296736.718602128,{"$f":"L35+L41+L46","v":0},0,-10224323.926084291,-693842.72384394496,-625028707.40819979,null,0]
[null,null,null,null,null,{"$f":"F48/$E$48","v":0.89332622359757918},{"$f":"G48/$E$48","v":0},{"$f":"H48/$E$48","v":0},1.2467797474172929E-2,1.0664116115248661E-3,7.5671303026587436E-2,{"$f":"L48/$E$48","v":0},0,1.6358166920814557E-2,1.1100973693209959E-3,{"$f":"SUM(F49:O49)","v":1},null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
["111 Allocation to Categories"]
[]
["Distribution Plant"]
[111,{"$f":"B4","v":302},"Intangible Plant",{"$f":"D26","v":"Direct Distribution Gross Plant"},{"$f":"I4","v":-1.4535020939162617},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!D$9,FALSE)*$E56","v":-1.2984515365493881},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!E$9,FALSE)*$E56","v":0},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!F$9,FALSE)*$E56","v":0},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!G$9,FALSE)*$E56","v":-1.8121969735234233E-2},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!H$9,FALSE)*$E56","v":-1.5500315103280076E-3},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!I$9,FALSE)*$E56","v":-0.10998839739851679},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!J$9,FALSE)*$E56","v":0},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!K$9,FALSE)*$E56","v":0},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!L$9,FALSE)*$E56","v":-2.3776629872035687E-2},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!M$9,FALSE)*$E56","v":-1.6135288507590016E-3},{"$f":"SUM(F56:O56)","v":-1.4535020939162617},null,{"$f":"+P56-E56","v":0}]
[111,"374","Land & Land Rights","Direct Distribution Gross Plant",{"$f":"I5","v":-434.84285351284512},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!D$9,FALSE)*$E57","v":-388.45652418702531},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!E$9,FALSE)*$E57","v":0},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!F$9,FALSE)*$E57","v":0},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!G$9,FALSE)*$E57","v":-5.4215326306895992},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!H$9,FALSE)*$E57","v":-0.46372146817470433},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!I$9,FALSE)*$E57","v":-32.905125337116473},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!J$9,FALSE)*$E57","v":0},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!K$9,FALSE)*$E57","v":0},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!L$9,FALSE)*$E57","v":-7.1132319820864334},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!M$9,FALSE)*$E57","v":-0.48271790775264461},-434.84285351284524,null,0]
[111,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"I6","v":-375.242514650869},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!D$9,FALSE)*$E58","v":-335.21397854632011},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!E$9,FALSE)*$E58","v":0},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!F$9,FALSE)*$E58","v":0},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!G$9,FALSE)*$E58","v":-4.6784476763664031},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!H$9,FALSE)*$E58","v":-0.40016297476147628},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!I$9,FALSE)*$E58","v":-28.395090034604582},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!J$9,FALSE)*$E58","v":0},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!K$9,FALSE)*$E58","v":0},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!L$9,FALSE)*$E58","v":-6.1382796904451169},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!M$9,FALSE)*$E58","v":-0.41655572837132498},-375.24251465086905,null,0]
[111,{"$f":"$B$7","v":376},{"$f":"$C$7","v":"Mains - SD"},"SD Mains",{"$f":"I7","v":-16275.727455305043},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!D$9,FALSE)*$E59","v":-16185.893280550554},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!E$9,FALSE)*$E59","v":0},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!F$9,FALSE)*$E59","v":0},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!G$9,FALSE)*$E59","v":-35.341327781061516},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!H$9,FALSE)*$E59","v":-4.3298092245836139},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!I$9,FALSE)*$E59","v":-44.483933927243477},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!J$9,FALSE)*$E59","v":0},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!K$9,FALSE)*$E59","v":0},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!L$9,FALSE)*$E59","v":-0.54942326615538439},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!M$9,FALSE)*$E59","v":-5.1296805554440761},-16275.727455305043,null,0]
[111,{"$f":"B12","v":"380"},"Services","Service Lines",{"$f":"I12","v":-9554.1798391606844},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!D$9,FALSE)*$E60","v":-9491.6598861551556},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!E$9,FALSE)*$E60","v":0},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!F$9,FALSE)*$E60","v":0},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!G$9,FALSE)*$E60","v":-21.476064911831877},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!H$9,FALSE)*$E60","v":-2.5435704508838146},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!I$9,FALSE)*$E60","v":-33.723846639302195},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!J$9,FALSE)*$E60","v":0},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!K$9,FALSE)*$E60","v":0},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!L$9,FALSE)*$E60","v":-1.0198125843822967},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!M$9,FALSE)*$E60","v":-3.7566584191309063},-9554.1798391606881,null,0]
[111,"381.2","Meters & Meter Installation","Meters & Regulators",{"$f":"I13","v":-7716.7549793000417},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!D$9,FALSE)*$E61","v":-7239.8193556407514},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!E$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!F$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!G$9,FALSE)*$E61","v":-59.16162620920408},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!H$9,FALSE)*$E61","v":-15.315571634318184},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!I$9,FALSE)*$E61","v":-321.50939398920758},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!J$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!K$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!L$9,FALSE)*$E61","v":-80.949031826559875},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!M$9,FALSE)*$E61","v":0},-7716.7549793000408,null,0]
[111,"383.4","House Regulators & Reg Installations","Meters & Regulators",{"$f":"I14","v":-333.53376985005377},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!D$9,FALSE)*$E62","v":-312.91964682015566},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!E$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!F$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!G$9,FALSE)*$E62","v":-2.5570852350433753},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!H$9,FALSE)*$E62","v":-0.66197000660322181},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!I$9,FALSE)*$E62","v":-13.896286782083815},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!J$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!K$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!L$9,FALSE)*$E62","v":-3.4987810061676337},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors'!M$9,FALSE)*$E62","v":0},-333.53376985005366,null,0]
[111,{"$f":"B15","v":"387"},{"$f":"C15","v":"Other Equipment"},"Direct Distribution Gross Plant",{"$f":"I15","v":-40.038081716109986},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!D$9,FALSE)*$E63","v":-35.767068339543819},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!E$9,FALSE)*$E63","v":0},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!F$9,FALSE)*$E63","v":0},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!G$9,FALSE)*$E63","v":-0.49918669409084543},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!H$9,FALSE)*$E63","v":-4.269707524524112E-2},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!I$9,FALSE)*$E63","v":-3.0297338141430288},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!J$9,FALSE)*$E63","v":0},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!K$9,FALSE)*$E63","v":0},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!L$9,FALSE)*$E63","v":-0.65494962390134048},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors'!M$9,FALSE)*$E63","v":-4.4446169185712765E-2},-40.038081716109986,null,0]
[111,{"$f":"B16","v":"388"},{"$f":"C16","v":"Asset Retirement Costs"},"Direct Distribution Gross Plant",{"$f":"I16","v":-6.590182564478372},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!D$9,FALSE)*$E64","v":-5.8871829031440743},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!E$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!F$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!G$9,FALSE)*$E64","v":-8.2165061531741926E-2},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!H$9,FALSE)*$E64","v":-7.0278472088284539E-3},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!I$9,FALSE)*$E64","v":-0.49868770183717598},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!J$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!K$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!L$9,FALSE)*$E64","v":-0.10780330642837894},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors'!M$9,FALSE)*$E64","v":-7.3157443281725368E-3},-6.5901825644783729,null,0]
[null,null,null,null,{"$f":"SUM(E56:E64)","v":-34738.363178154039},{"$f":"SUM(F56:F64)","v":-33996.915374679193},0,0,-129.23555816955471,-23.766080713289412,-478.55208662293683,{"$f":"SUM(L56:L64)","v":0},0,-100.05508991599851,-9.8389880530635967,-34738.363178154046,null,0]
[]
["Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P67-E67","v":0}]
[111,{"$f":"$B$8","v":376},{"$f":"$C$8","v":"Mains - LD"},{"$f":"$D$37","v":"Distribution Throughput"},{"$f":"I8","v":-1763.4822943027423},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!D$9,FALSE)*$E68","v":-1463.9700553985572},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!E$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!F$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!G$9,FALSE)*$E68","v":-61.327530737888232},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!H$9,FALSE)*$E68","v":-5.3677660797839541},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!I$9,FALSE)*$E68","v":-218.18863385155066},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!J$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!K$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!L$9,FALSE)*$E68","v":-7.1794838411933144},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!M$9,FALSE)*$E68","v":-7.4488243937688789},{"$f":"SUM(F68:O68)","v":-1763.4822943027425},null,0]
[111,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},{"$f":"$D$38","v":"Throughput"},{"$f":"I9*'COS Input'!M9","v":-7701.6369777810078},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!D$9,FALSE)*$E69","v":-5081.3713680186429},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!E$9,FALSE)*$E69","v":0},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!F$9,FALSE)*$E69","v":0},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!G$9,FALSE)*$E69","v":-226.2970739903914},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!H$9,FALSE)*$E69","v":-29.030577627489951},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!I$9,FALSE)*$E69","v":-2048.0189862996158},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!J$9,FALSE)*$E69","v":0},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!K$9,FALSE)*$E69","v":0},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!L$9,FALSE)*$E69","v":-291.12140574790232},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors'!M$9,FALSE)*$E69","v":-25.79756609696544},{"$f":"SUM(F69:O69)","v":-7701.6369777810069},null,0]
[111,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},{"$f":"$D$39","v":"Throughput"},{"$f":"I10*'COS Input'!M9","v":-183.42141164133733},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!D$9,FALSE)*$E70","v":-121.01742942243813},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!E$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!F$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!G$9,FALSE)*$E70","v":-5.389468353464375},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!H$9,FALSE)*$E70","v":-0.6913893169153007},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!I$9,FALSE)*$E70","v":-48.775414190395729},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!J$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!K$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!L$9,FALSE)*$E70","v":-6.9333181186469988},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors'!M$9,FALSE)*$E70","v":-0.61439223947678678},{"$f":"SUM(F70:O70)","v":-183.42141164133733},null,0]
[111,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},{"$f":"$D$40","v":"Throughput"},{"$f":"I11*'COS Input'!M9","v":-989.66640356257585},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!D$9,FALSE)*$E71","v":-652.96021371313316},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!E$9,FALSE)*$E71","v":0},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!F$9,FALSE)*$E71","v":0},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!G$9,FALSE)*$E71","v":-29.07935183116507},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!H$9,FALSE)*$E71","v":-3.730452037252475},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!I$9,FALSE)*$E71","v":-263.17204906520925},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!J$9,FALSE)*$E71","v":0},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!K$9,FALSE)*$E71","v":0},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!L$9,FALSE)*$E71","v":-37.409329400724218},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!M$9,FALSE)*$E71","v":-3.3150075150916289},{"$f":"SUM(F71:O71)","v":-989.66640356257585},null,0]
[null,null,null,null,{"$f":"SUM(E68:E71)","v":-10638.207087287663},{"$f":"SUM(F68:F71)","v":-7319.3190665527709},0,0,-322.09342491290909,-38.820185061441677,-2578.1550834067712,{"$f":"SUM(L68:L71)","v":0},0,-342.64353710846683,-37.175790245302736,-10638.207087287663,null,0]
["Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[111,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Peak Day",{"$f":"I9*'COS Input'!L9","v":-11552.45546667151},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!D$9,FALSE)*$E74","v":-9643.0802691065019},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!E$9,FALSE)*$E74","v":0},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!F$9,FALSE)*$E74","v":0},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!G$9,FALSE)*$E74","v":-243.32660951070042},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!H$9,FALSE)*$E74","v":0},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!I$9,FALSE)*$E74","v":-1201.3537860070137},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!J$9,FALSE)*$E74","v":0},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!K$9,FALSE)*$E74","v":0},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!L$9,FALSE)*$E74","v":-448.95664066859621},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors'!M$9,FALSE)*$E74","v":-15.738161378699283},{"$f":"SUM(F74:O74)","v":-11552.455466671512},null,0]
[111,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Peak Day",{"$f":"I10*'COS Input'!L9","v":-275.13211746200597},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!D$9,FALSE)*$E75","v":-229.65862979948614},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!E$9,FALSE)*$E75","v":0},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!F$9,FALSE)*$E75","v":0},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!G$9,FALSE)*$E75","v":-5.7950420586056088},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!H$9,FALSE)*$E75","v":0},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!I$9,FALSE)*$E75","v":-28.611320936806845},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!J$9,FALSE)*$E75","v":0},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!K$9,FALSE)*$E75","v":0},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!L$9,FALSE)*$E75","v":-10.692306198637876},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors'!M$9,FALSE)*$E75","v":-0.37481846846953276},{"$f":"SUM(F75:O75)","v":-275.13211746200602},null,0]
[111,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Peak Day",{"$f":"I11*'COS Input'!L9","v":-1484.4996053438635},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!D$9,FALSE)*$E76","v":-1239.1433920768254},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!E$9,FALSE)*$E76","v":0},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!F$9,FALSE)*$E76","v":0},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!G$9,FALSE)*$E76","v":-31.267660527270507},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!H$9,FALSE)*$E76","v":0},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!I$9,FALSE)*$E76","v":-154.37490552124183},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!J$9,FALSE)*$E76","v":0},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!K$9,FALSE)*$E76","v":0},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!L$9,FALSE)*$E76","v":-57.691281114374434},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors'!M$9,FALSE)*$E76","v":-2.0223661041515832},{"$f":"SUM(F76:O76)","v":-1484.4996053438638},null,0]
[null,null,null,null,{"$f":"SUM(E74:E76)","v":-13312.087189477381},{"$f":"SUM(F74:F76)","v":-11111.882290982812},0,0,-280.38931209657653,0,-1384.3400124650623,{"$f":"SUM(L74:L76)","v":0},0,-517.34022798160856,-18.135345951320399,-13312.087189477383,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[111,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E65+E72+E77","v":-58688.657454919085},{"$f":"F65+F72+F77","v":-52428.116732214781},0,0,-731.7182951790403,-62.586265774731089,{"$f":"K65+K72+K77","v":-4441.0471824947699},{"$f":"L65+L72+L77","v":0},0,-960.03885500607385,-65.150124249686726,-58688.657454919092,null,0]
[null,null,null,null,null,{"$f":"F79/$E$79","v":0.89332622359757918},{"$f":"G79/$E$79","v":0},0,1.2467797474172928E-2,1.0664116115248659E-3,7.5671303026587408E-2,{"$f":"L79/$E$79","v":0},0,1.6358166920814553E-2,1.1100973693209959E-3,1.0000000000000002,null,1.0000000000000002]
[]
["254 Allocation to Categories"]
[]
["Distribution Plant"]
[254,{"$f":"B4","v":302},"Intangible Plant",{"$f":"D26","v":"Direct Distribution Gross Plant"},{"$f":"J4","v":-1915.4721076597136},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!D$9,FALSE)*$E85","v":-1711.1414643421479},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!E$9,FALSE)*$E85","v":0},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!F$9,FALSE)*$E85","v":0},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!G$9,FALSE)*$E85","v":-23.881718305728477},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!H$9,FALSE)*$E85","v":-2.0426816971603268},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!I$9,FALSE)*$E85","v":-144.9462702976943},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!J$9,FALSE)*$E85","v":0},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!K$9,FALSE)*$E85","v":0},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!L$9,FALSE)*$E85","v":-31.333612469262068},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!M$9,FALSE)*$E85","v":-2.1263605477207919},{"$f":"SUM(F85:O85)","v":-1915.4721076597141},null,{"$f":"+P85-E85","v":0}]
[254,"374","Land & Land Rights","Direct Distribution Gross Plant",{"$f":"J5","v":-573049.98775392189},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!D$9,FALSE)*$E86","v":-511920.58149285009},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!E$9,FALSE)*$E86","v":0},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!F$9,FALSE)*$E86","v":0},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!G$9,FALSE)*$E86","v":-7144.6711898931753},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!H$9,FALSE)*$E86","v":-611.10716092496455},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!I$9,FALSE)*$E86","v":-43363.439272709242},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!J$9,FALSE)*$E86","v":0},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!K$9,FALSE)*$E86","v":0},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!L$9,FALSE)*$E86","v":-9374.0473536493919},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!M$9,FALSE)*$E86","v":-636.14128389505765},-573049.98775392189,null,0]
[254,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"J6","v":-494506.73200285062},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!D$9,FALSE)*$E87","v":-441755.83144368674},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!E$9,FALSE)*$E87","v":0},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!F$9,FALSE)*$E87","v":0},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!G$9,FALSE)*$E87","v":-6165.409784226651},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!H$9,FALSE)*$E87","v":-527.34772098505493},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!I$9,FALSE)*$E87","v":-37419.968766075173},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!J$9,FALSE)*$E87","v":0},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!K$9,FALSE)*$E87","v":0},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!L$9,FALSE)*$E87","v":-8089.2236655691404},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!M$9,FALSE)*$E87","v":-548.95062230788733},-494506.73200285068,null,0]
[254,{"$f":"$B$7","v":376},{"$f":"$C$7","v":"Mains - SD"},"SD Mains",{"$f":"J7","v":-21448680.46836422},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!D$9,FALSE)*$E88","v":-21330294.085037302},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!E$9,FALSE)*$E88","v":0},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!F$9,FALSE)*$E88","v":0},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!G$9,FALSE)*$E88","v":-46573.945710588516},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!H$9,FALSE)*$E88","v":-5705.9627474162098},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!I$9,FALSE)*$E88","v":-58622.368026338358},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!J$9,FALSE)*$E88","v":0},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!K$9,FALSE)*$E88","v":0},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!L$9,FALSE)*$E88","v":-724.04776437877524},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!M$9,FALSE)*$E88","v":-6760.0590781973733},-21448680.468364224,null,0]
[254,{"$f":"B12","v":"380"},"Services","Service Lines",{"$f":"J12","v":-12590807.450554242},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!D$9,FALSE)*$E89","v":-12508416.632780032},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!E$9,FALSE)*$E89","v":0},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!F$9,FALSE)*$E89","v":0},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!G$9,FALSE)*$E89","v":-28301.85349789622},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!H$9,FALSE)*$E89","v":-3351.9994728098955},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!I$9,FALSE)*$E89","v":-44442.376705856092},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!J$9,FALSE)*$E89","v":0},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!K$9,FALSE)*$E89","v":0},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!L$9,FALSE)*$E89","v":-1343.9420339336621},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!M$9,FALSE)*$E89","v":-4950.6460637165364},-12590807.450554246,null,0]
[254,"381.2","Meters & Meter Installation","Meters & Regulators",{"$f":"J13","v":-10169389.494766705},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!D$9,FALSE)*$E90","v":-9540868.2920161746},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!E$9,FALSE)*$E90","v":0},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!F$9,FALSE)*$E90","v":0},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!G$9,FALSE)*$E90","v":-77965.106016592341},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!H$9,FALSE)*$E90","v":-20183.356048258225},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!I$9,FALSE)*$E90","v":-423695.48631168623},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!J$9,FALSE)*$E90","v":0},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!K$9,FALSE)*$E90","v":0},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!L$9,FALSE)*$E90","v":-106677.25437399118},{"$f":"VLOOKUP($D90,range,'COS Alloc Factors'!M$9,FALSE)*$E90","v":0},-10169389.494766703,null,0]
[254,"383.4","House Regulators & Reg Installations","Meters & Regulators",{"$f":"J14","v":-439541.59803720162},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!D$9,FALSE)*$E91","v":-412375.63945144787},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!E$9,FALSE)*$E91","v":0},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!F$9,FALSE)*$E91","v":0},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!G$9,FALSE)*$E91","v":-3369.809692834368},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!H$9,FALSE)*$E91","v":-872.36550195767256},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!I$9,FALSE)*$E91","v":-18312.97652926216},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!J$9,FALSE)*$E91","v":0},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!K$9,FALSE)*$E91","v":0},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!L$9,FALSE)*$E91","v":-4610.8068616995006},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors'!M$9,FALSE)*$E91","v":0},-439541.59803720156,null,0]
[254,"387","Other Equipment","Direct Distribution Gross Plant",{"$f":"J15","v":-52763.480075060252},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!D$9,FALSE)*$E92","v":-47135.000399319695},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!E$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!F$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!G$9,FALSE)*$E92","v":-657.84438360840988},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!H$9,FALSE)*$E92","v":-56.267587816505156},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!I$9,FALSE)*$E92","v":-3992.6812894971927},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!J$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!K$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!L$9,FALSE)*$E92","v":-863.1138143909086},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors'!M$9,FALSE)*$E92","v":-58.572600427545176},-52763.480075060259,null,0]
[254,"388","Asset Retirement Costs","Direct Distribution Gross Plant",{"$f":"J16","v":-8684.7559005793428},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!D$9,FALSE)*$E93","v":-7758.3201915313384},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!E$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!F$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!G$9,FALSE)*$E93","v":-108.27977768105157},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!H$9,FALSE)*$E93","v":-9.2615245356369051},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!I$9,FALSE)*$E93","v":-657.18679546468275},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!J$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!K$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!L$9,FALSE)*$E93","v":-142.06668668820603},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!M$9,FALSE)*$E93","v":-9.6409246784281262},-8684.7559005793428,null,0]
[null,null,null,null,{"$f":"SUM(E85:E93)","v":-45779339.439562432},{"$f":"SUM(F85:F93)","v":-44802235.524276689},0,0,-170310.80177162646,-31319.710446401325,-630651.42996718688,{"$f":"SUM(L85:L93)","v":0},0,-131855.83616677002,-12966.136933770549,-45779339.43956244,null,0]
[]
["Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P96-E96","v":0}]
[254,{"$f":"$B$8","v":376},{"$f":"$C$8","v":"Mains - LD"},{"$f":"$D$37","v":"Distribution Throughput"},{"$f":"J8","v":-2323974.0494541503},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!D$9,FALSE)*$E97","v":-1929267.1261377183},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!E$9,FALSE)*$E97","v":0},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!F$9,FALSE)*$E97","v":0},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!G$9,FALSE)*$E97","v":-80819.405112488486},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!H$9,FALSE)*$E97","v":-7073.8158887443878},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!I$9,FALSE)*$E97","v":-287536.04422058788},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!J$9,FALSE)*$E97","v":0},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!K$9,FALSE)*$E97","v":0},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!L$9,FALSE)*$E97","v":-9461.3561980817431},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors'!M$9,FALSE)*$E97","v":-9816.3018965293377},{"$f":"SUM(F97:O97)","v":-2323974.0494541498},null,0]
[254,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},{"$f":"$D$38","v":"Throughput"},{"$f":"J9*'COS Input'!M9","v":-10149466.503011502},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!D$9,FALSE)*$E98","v":-6696395.6672917856},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!E$9,FALSE)*$E98","v":0},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!F$9,FALSE)*$E98","v":0},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!G$9,FALSE)*$E98","v":-298221.60909702396},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!H$9,FALSE)*$E98","v":-38257.434886028263},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!I$9,FALSE)*$E98","v":-2698945.712313808},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!J$9,FALSE)*$E98","v":0},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!K$9,FALSE)*$E98","v":0},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!L$9,FALSE)*$E98","v":-383649.21178085305},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors'!M$9,FALSE)*$E98","v":-33996.867642002864},{"$f":"SUM(F98:O98)","v":-10149466.5030115},null,0]
[254,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},{"$f":"$D$39","v":"Throughput"},{"$f":"J10*'COS Input'!M9","v":-241718.6734144419},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!D$9,FALSE)*$E99","v":-159480.68569670242},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!E$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!F$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!G$9,FALSE)*$E99","v":-7102.4158474796632},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!H$9,FALSE)*$E99","v":-911.13522135831033},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!I$9,FALSE)*$E99","v":-64277.819627713121},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!J$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!K$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!L$9,FALSE)*$E99","v":-9136.9510407909729},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!M$9,FALSE)*$E99","v":-809.6659803973921},{"$f":"SUM(F99:O99)","v":-241718.67341444187},null,0]
[254,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},{"$f":"$D$40","v":"Throughput"},{"$f":"J11*'COS Input'!M9","v":-1304214.4210500384},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!D$9,FALSE)*$E100","v":-860492.10524982458},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!E$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!F$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!G$9,FALSE)*$E100","v":-38321.711110399752},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!H$9,FALSE)*$E100","v":-4916.1104454047918},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!I$9,FALSE)*$E100","v":-346816.64485383517},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!J$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!K$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!L$9,FALSE)*$E100","v":-49299.225183964503},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!M$9,FALSE)*$E100","v":-4368.624206609622},{"$f":"SUM(F100:O100)","v":-1304214.4210500384},null,0]
[null,null,null,null,{"$f":"SUM(E97:E100)","v":-14019373.646930134},{"$f":"SUM(F97:F100)","v":-9645635.5843760297},0,0,-424465.14116739185,-51158.496441535746,-3397576.2210159437,{"$f":"SUM(L97:L100)","v":0},0,-451546.74420369032,-48991.459725539215,-14019373.646930132,null,0]
["Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[254,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Peak Day",{"$f":"J9*'COS Input'!L9","v":-15224199.75451725},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!D$9,FALSE)*$E103","v":-12707963.314747984},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!E$9,FALSE)*$E103","v":0},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!F$9,FALSE)*$E103","v":0},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!G$9,FALSE)*$E103","v":-320663.68223340536},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!H$9,FALSE)*$E103","v":0},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!I$9,FALSE)*$E103","v":-1583182.9057278293},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!J$9,FALSE)*$E103","v":0},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!K$9,FALSE)*$E103","v":0},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!L$9,FALSE)*$E103","v":-591649.5933158556},{"$f":"VLOOKUP($D103,range,'COS Alloc Factors'!M$9,FALSE)*$E103","v":-20740.258492178393},{"$f":"SUM(F103:O103)","v":-15224199.754517253},null,0]
[254,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Peak Day",{"$f":"J10*'COS Input'!L9","v":-362578.01012166281},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!D$9,FALSE)*$E104","v":-302651.57615218894},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!E$9,FALSE)*$E104","v":0},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!F$9,FALSE)*$E104","v":0},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!G$9,FALSE)*$E104","v":-7636.8940040986763},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!H$9,FALSE)*$E104","v":0},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!I$9,FALSE)*$E104","v":-37704.924848158662},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!J$9,FALSE)*$E104","v":0},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!K$9,FALSE)*$E104","v":0},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!L$9,FALSE)*$E104","v":-14090.667206997392},{"$f":"VLOOKUP($D104,range,'COS Alloc Factors'!M$9,FALSE)*$E104","v":-493.94791021916762},{"$f":"SUM(F104:O104)","v":-362578.01012166281},null,0]
[254,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Peak Day",{"$f":"J11*'COS Input'!L9","v":-1956321.6315750575},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!D$9,FALSE)*$E105","v":-1632983.2718154632},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!E$9,FALSE)*$E105","v":0},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!F$9,FALSE)*$E105","v":0},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!G$9,FALSE)*$E105","v":-41205.535143322442},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!H$9,FALSE)*$E105","v":0},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!I$9,FALSE)*$E105","v":-203440.24744526995},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!J$9,FALSE)*$E105","v":0},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!K$9,FALSE)*$E105","v":0},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!L$9,FALSE)*$E105","v":-76027.437657139177},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors'!M$9,FALSE)*$E105","v":-2665.1395138629719},{"$f":"SUM(F105:O105)","v":-1956321.631575058},null,0]
[null,null,null,null,{"$f":"SUM(E103:E105)","v":-17543099.396213971},{"$f":"SUM(F103:F105)","v":-14643598.162715636},0,0,-369506.11138082645,0,-1824328.0780212579,{"$f":"SUM(L103:L105)","v":0},0,-681767.69817999215,-23899.345916260532,-17543099.396213975,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[254,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E94+E101+E106","v":-77341812.482706547},{"$f":"F94+F101+F106","v":-69091469.271368355},0,0,-964282.05431984481,-82478.206887937064,-5852555.7290043887,{"$f":"L94+L101+L106","v":0},0,-1265170.2785504526,-85856.942575570298,-77341812.482706547,null,0]
[null,null,null,null,null,{"$f":"F108/$E$108","v":0.89332622359757929},{"$f":"G108/$E$108","v":0},{"$f":"H108/$E$79","v":0},{"$f":"I108/$E$108","v":1.2467797474172926E-2},1.0664116115248656E-3,7.5671303026587422E-2,{"$f":"L108/$E$108","v":0},0,1.6358166920814557E-2,1.1100973693209959E-3,1,null,{"$f":"+P109-E109","v":1}]
[]
[]
["282 Allocation to Categories",null,null,null,"Jurisdiction"]
[null,null,null,null,"DNG Related","GS"," GSR"," GSC","FS","IS","TS","TSS","TSL"," FT-1","NGV","Total"]
["Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P114-E114","v":0}]
[282,{"$f":"B4","v":302},{"$f":"C4","v":"Intangible Plant"},{"$f":"D26","v":"Direct Distribution Gross Plant"},{"$f":"K$4","v":-10136.332316858321},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!D$9,FALSE)*$E115","v":-9055.0514697491453},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!E$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!F$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!G$9,FALSE)*$E115","v":-126.37773845750361},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!H$9,FALSE)*$E115","v":-10.80950248097246},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!I$9,FALSE)*$E115","v":-767.02947432717713},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!J$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!K$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!L$9,FALSE)*$E115","v":-165.81181600401536},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!M$9,FALSE)*$E115","v":-11.252315839507819},{"$f":"SUM(F115:O115)","v":-10136.332316858321},null,0]
[282,{"$f":"B5","v":"374"},"Land & Land Rights",{"$f":"D27","v":"Direct Distribution Gross Plant"},{"$f":"K$5","v":-3032476.9997001984},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!D$9,FALSE)*$E116","v":-2708991.2262886958},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!E$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!F$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!G$9,FALSE)*$E116","v":-37808.309077349637},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!H$9,FALSE)*$E116","v":-3233.8686841623789},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!I$9,FALSE)*$E116","v":-229471.48596547041},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!J$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!K$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!L$9,FALSE)*$E116","v":-49605.764944626761},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!M$9,FALSE)*$E116","v":-3366.3447398936173},{"$f":"SUM(F116:O116)","v":-3032476.9997001984},null,0]
[282,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"K$6","v":-2616840.2810253645},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!D$9,FALSE)*$E117","v":-2337692.0460064169},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!E$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!F$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!G$9,FALSE)*$E117","v":-32626.234646082019},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!H$9,FALSE)*$E117","v":-2790.628861191442},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!I$9,FALSE)*$E117","v":-198019.71387765059},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!J$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!K$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!L$9,FALSE)*$E117","v":-42806.71012212419},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!M$9,FALSE)*$E117","v":-2904.9475118994733},-2616840.2810253641,null,0]
[282,{"$f":"B7","v":376},"Mains - SD","SD Mains",{"$f":"K$7","v":-113502541.8099544},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!D$9,FALSE)*$E118","v":-112876062.45878349},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!E$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!F$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!G$9,FALSE)*$E118","v":-246460.90597823032},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!H$9,FALSE)*$E118","v":-30194.923937623604},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!I$9,FALSE)*$E118","v":-310218.98003105709},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!J$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!K$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!L$9,FALSE)*$E118","v":-3831.529952158101},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!M$9,FALSE)*$E118","v":-35773.011271838666},-113502541.80995439,null,0]
[282,{"$f":"B8","v":376},"Mains - LD","Service Lines",{"$f":"K$12","v":-66628278.191073611},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!D$9,FALSE)*$E119","v":-66192280.869328491},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!E$9,FALSE)*$E119","v":0},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!F$9,FALSE)*$E119","v":0},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!G$9,FALSE)*$E119","v":-149768.2952889436},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!H$9,FALSE)*$E119","v":-17738.17558943597},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!I$9,FALSE)*$E119","v":-235181.02792525207},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!J$9,FALSE)*$E119","v":0},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!K$9,FALSE)*$E119","v":0},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!L$9,FALSE)*$E119","v":-7111.8984275839757},{"$f":"VLOOKUP($D119,range,'COS Alloc Factors'!M$9,FALSE)*$E119","v":-26197.924513914233},-66628278.191073619,null,0]
[282,{"$f":"B9","v":376},"Mains - Feeders","Meters & Regulators",{"$f":"K$13","v":-53814571.857412629},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!D$9,FALSE)*$E120","v":-50488551.210181855},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!E$9,FALSE)*$E120","v":0},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!F$9,FALSE)*$E120","v":0},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!G$9,FALSE)*$E120","v":-412577.25473685912},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!H$9,FALSE)*$E120","v":-106806.673590552},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!I$9,FALSE)*$E120","v":-2242119.9626108627},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!J$9,FALSE)*$E120","v":0},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!K$9,FALSE)*$E120","v":0},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!L$9,FALSE)*$E120","v":-564516.75629249099},{"$f":"VLOOKUP($D120,range,'COS Alloc Factors'!M$9,FALSE)*$E120","v":0},-53814571.857412614,null,0]
[282,{"$f":"B10","v":377},"Compressor Station Equipment","Meters & Regulators",{"$f":"K$14","v":-2325974.7228747089},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!D$9,FALSE)*$E121","v":-2182217.3782336302},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!E$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!F$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!G$9,FALSE)*$E121","v":-17832.424055953703},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!H$9,FALSE)*$E121","v":-4616.400622199395},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!I$9,FALSE)*$E121","v":-96908.963105822884},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!J$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!K$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!L$9,FALSE)*$E121","v":-24399.556857102292},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!M$9,FALSE)*$E121","v":0},-2325974.722874708,null,0]
[282,{"$f":"B11","v":"378"},"Measuring & Regulation Station Equip","Direct Distribution Gross Plant",{"$f":"K$15","v":-279214.80354427401},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!D$9,FALSE)*$E122","v":-249429.90602274629},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!E$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!F$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!G$9,FALSE)*$E122","v":-3481.1936223809903},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!H$9,FALSE)*$E122","v":-297.75790860924809},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!I$9,FALSE)*$E122","v":-21128.548008507838},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!J$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!K$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!L$9,FALSE)*$E122","v":-4567.4423631396785},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!M$9,FALSE)*$E122","v":-309.9556188899773},-279214.80354427407,null,0]
[282,{"$f":"B12","v":"380"},"Services","Direct Distribution Gross Plant",{"$f":"K$16","v":-45958.159112336878},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!D$9,FALSE)*$E123","v":-41055.62872332058},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!E$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!F$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!G$9,FALSE)*$E123","v":-572.99702009843134},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!H$9,FALSE)*$E123","v":-49.010314521703371},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!I$9,FALSE)*$E123","v":-3477.7137847337644},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!J$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!K$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!L$9,FALSE)*$E123","v":-751.79123813296121},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!M$9,FALSE)*$E123","v":-51.018031529440933},-45958.159112336878,null,0]
[null,null,null,null,{"$f":"SUM(E115:E123)","v":-242255993.15701437},{"$f":"SUM(F115:F123)","v":-237085335.77503842},0,0,-901253.99216435524,-165738.24901077675,-3337293.4247836848,0,0,-697757.26201336307,-68614.454003804916,-242255993.15701434,null,0]
["Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[282,{"$f":"B97","v":376},{"$f":"C97","v":"Mains - LD"},"Distribution Throughput",{"$f":"K$8","v":-12298050.786969256},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!D$9,FALSE)*$E126","v":-10209333.062236493},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!E$9,FALSE)*$E126","v":0},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!F$9,FALSE)*$E126","v":0},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!G$9,FALSE)*$E126","v":-427681.68985341128},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!H$9,FALSE)*$E126","v":-37433.355625413089},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!I$9,FALSE)*$E126","v":-1521588.7955976042},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!J$9,FALSE)*$E126","v":0},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!K$9,FALSE)*$E126","v":0},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!L$9,FALSE)*$E126","v":-50067.787574884976},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors'!M$9,FALSE)*$E126","v":-51946.096081449439},{"$f":"SUM(F126:O126)","v":-12298050.786969256},null,0]
[282,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Throughput",{"$f":"K$9*'COS Input'!M$9","v":-53709142.984619737},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!D$9,FALSE)*$E127","v":-35436116.003678292},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!E$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!F$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!G$9,FALSE)*$E127","v":-1578134.8743151058},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!H$9,FALSE)*$E127","v":-202451.43327570843},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!I$9,FALSE)*$E127","v":-14282333.079022173},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!J$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!K$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!L$9,FALSE)*$E127","v":-2030202.3131324721},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!M$9,FALSE)*$E127","v":-179905.28119598591},{"$f":"SUM(F127:O127)","v":-53709142.984619729},null,0]
[282,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Throughput",{"$f":"K$10*'COS Input'!M$9","v":-1279131.5473199263},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!D$9,FALSE)*$E128","v":-843942.97462116426},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!E$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!F$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!G$9,FALSE)*$E128","v":-37584.701439758246},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!H$9,FALSE)*$E128","v":-4821.5629725696917},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!I$9,FALSE)*$E128","v":-340146.60810990306},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!J$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!K$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!L$9,FALSE)*$E128","v":-48351.094094226843},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!M$9,FALSE)*$E128","v":-4284.6060823042044},{"$f":"SUM(F128:O128)","v":-1279131.5473199263},null,0]
[282,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Throughput",{"$f":"K$11*'COS Input'!M$9","v":-6901667.0779685993},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!D$9,FALSE)*$E129","v":-4553568.7520409282},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!E$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!F$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!G$9,FALSE)*$E129","v":-202791.57144201067},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!H$9,FALSE)*$E129","v":-26015.168261512452},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!I$9,FALSE)*$E129","v":-1835291.0236586067},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!J$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!K$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!L$9,FALSE)*$E129","v":-260882.59256295566},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!M$9,FALSE)*$E129","v":-23117.970002585589},{"$f":"SUM(F129:O129)","v":-6901667.0779686002},null,0]
[null,null,null,null,{"$f":"SUM(E126:E129)","v":-74187992.396877527},{"$f":"SUM(F126:F129)","v":-51042960.792576879},0,0,-2246192.8370502861,-270721.52013520367,-17979359.506388284,0,0,-2389503.7873645397,-259253.95336232515,-74187992.396877497,null,0]
["Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[282,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Peak Day",{"$f":"K$9*'COS Input'!L$9","v":-80563714.476929605},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!D$9,FALSE)*$E132","v":-67248245.857315108},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!E$9,FALSE)*$E132","v":0},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!F$9,FALSE)*$E132","v":0},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!G$9,FALSE)*$E132","v":-1696894.2706435299},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!H$9,FALSE)*$E132","v":0},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!I$9,FALSE)*$E132","v":-8377917.8964048633},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!J$9,FALSE)*$E132","v":0},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!K$9,FALSE)*$E132","v":0},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!L$9,FALSE)*$E132","v":-3130902.7518603751},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors'!M$9,FALSE)*$E132","v":-109753.70070573264},{"$f":"SUM(F132:O132)","v":-80563714.47692962},null,0]
[282,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Peak Day",{"$f":"K$10*'COS Input'!L$9","v":-1918697.3209798895},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!D$9,FALSE)*$E133","v":-1601577.4595891614},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!E$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!F$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!G$9,FALSE)*$E133","v":-40413.063278037036},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!H$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!I$9,FALSE)*$E133","v":-199527.64997975191},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!J$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!K$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!L$9,FALSE)*$E133","v":-74565.265035828459},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors'!M$9,FALSE)*$E133","v":-2613.8830971109351},{"$f":"SUM(F133:O133)","v":-1918697.3209798902},null,0]
[282,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Peak Day",{"$f":"K$11*'COS Input'!L$9","v":-10352500.616952898},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!D$9,FALSE)*$E134","v":-8641452.436086677},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!E$9,FALSE)*$E134","v":0},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!F$9,FALSE)*$E134","v":0},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!G$9,FALSE)*$E134","v":-218052.24719090544},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!H$9,FALSE)*$E134","v":0},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!I$9,FALSE)*$E134","v":-1076569.0330247737},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!J$9,FALSE)*$E134","v":0},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!K$9,FALSE)*$E134","v":0},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!L$9,FALSE)*$E134","v":-402323.46386580553},{"$f":"VLOOKUP($D134,range,'COS Alloc Factors'!M$9,FALSE)*$E134","v":-14103.43678473679},{"$f":"SUM(F134:O134)","v":-10352500.616952898},null,0]
[null,null,null,null,{"$f":"SUM(E132:E134)","v":-92834912.414862394},{"$f":"SUM(F132:F134)","v":-77491275.752990961},{"$f":"SUM(G132:G134)","v":0},{"$f":"SUM(H132:H134)","v":0},-1955359.5811124726,0,-9654014.5794093888,0,0,-3607791.480762009,-126471.02058758037,{"$f":"SUM(F135:O135)","v":-92834912.414862409},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[282,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E124+E130+E135","v":-409278897.96875429},{"$f":"F124+F130+F135","v":-365619572.32060623},0,0,-5102806.4103271142,-436459.76914598042,-30970667.510581359,0,0,-6695052.5301399119,-454339.42795371043,-409278897.96875423,null,0]
[null,null,null,null,null,{"$f":"F137/$E$48","v":0.58496444721190055},{"$f":"G137/$E$48","v":0},{"$f":"H137/$E$48","v":0},8.1641152635802457E-3,6.9830355625718989E-4,4.9550792057227448E-2,0,0,1.0711592044951375E-2,7.2690969641652978E-4,{"$f":"SUM(F138:O138)","v":0.65481615983033348},null,0.65481615983033348]
[]
[]
["283 Allocation to Categories"]
[]
["Distribution Plant"]
[283,{"$f":"B4","v":302},{"$f":"C4","v":"Intangible Plant"},{"$f":"D26","v":"Direct Distribution Gross Plant"},{"$f":"N$4","v":-895.17436630995837},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!D$9,FALSE)*$E144","v":-799.68273611703125},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!E$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!F$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!G$9,FALSE)*$E144","v":-11.160852703223652},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!H$9,FALSE)*$E144","v":-0.95462433857235329},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!I$9,FALSE)*$E144","v":-67.739010734674238},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!J$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!K$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!L$9,FALSE)*$E144","v":-14.643411707332694},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!M$9,FALSE)*$E144","v":-0.99373070912427452},{"$f":"SUM(F144:O144)","v":-895.17436630995849},null,0]
[283,{"$f":"B5","v":"374"},"Land & Land Rights",{"$f":"D27","v":"Direct Distribution Gross Plant"},{"$f":"N$5","v":-267808.47269986873},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!D$9,FALSE)*$E145","v":-239240.33156440913},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!E$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!F$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!G$9,FALSE)*$E145","v":-3338.9817994895334},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!H$9,FALSE)*$E145","v":-285.59406495188006},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!I$9,FALSE)*$E145","v":-20265.416090759336},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!J$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!K$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!L$9,FALSE)*$E145","v":-4380.8556992328613},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!M$9,FALSE)*$E145","v":-297.29348102599806},{"$f":"SUM(F145:O145)","v":-267808.47269986873},null,0]
[283,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"N$6","v":-231102.16467600013},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!D$9,FALSE)*$E146","v":-206449.6240352371},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!E$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!F$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!G$9,FALSE)*$E146","v":-2881.3349850233308},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!H$9,FALSE)*$E146","v":-246.45003185901822},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!I$9,FALSE)*$E146","v":-17487.801933297917},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!J$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!K$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!L$9,FALSE)*$E146","v":-3780.4077855315836},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!M$9,FALSE)*$E146","v":-256.54590505121536},-231102.16467600016,null,0]
[283,376,"Mains - SD","SD Mains",{"$f":"N$7","v":-10023799.808764266},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!D$9,FALSE)*$E147","v":-9968473.2627651785},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!E$9,FALSE)*$E147","v":0},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!F$9,FALSE)*$E147","v":0},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!G$9,FALSE)*$E147","v":-21765.810199642481},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!H$9,FALSE)*$E147","v":-2666.6175749471931},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!I$9,FALSE)*$E147","v":-27396.50498679528},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!J$9,FALSE)*$E147","v":0},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!K$9,FALSE)*$E147","v":0},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!L$9,FALSE)*$E147","v":-338.37558691878212},{"$f":"VLOOKUP($D147,range,'COS Alloc Factors'!M$9,FALSE)*$E147","v":-3159.2376507829895},-10023799.808764266,null,0]
[283,376,"Mains - LD","Service Lines",{"$f":"N$12","v":-5884172.3853923641},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!D$9,FALSE)*$E148","v":-5845667.9624901172},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!E$9,FALSE)*$E148","v":0},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!F$9,FALSE)*$E148","v":0},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!G$9,FALSE)*$E148","v":-13226.553218428457},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!H$9,FALSE)*$E148","v":-1566.5192888713041},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!I$9,FALSE)*$E148","v":-20769.645376658656},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!J$9,FALSE)*$E148","v":0},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!K$9,FALSE)*$E148","v":0},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!L$9,FALSE)*$E148","v":-628.07620835249895},{"$f":"VLOOKUP($D148,range,'COS Alloc Factors'!M$9,FALSE)*$E148","v":-2313.6288099370418},-5884172.385392365,null,0]
[283,376,"Mains - Feeders","Meters & Regulators",{"$f":"N$13","v":-4752549.9120210428},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!D$9,FALSE)*$E149","v":-4458817.5902948882},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!E$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!F$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!G$9,FALSE)*$E149","v":-36436.116241840093},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!H$9,FALSE)*$E149","v":-9432.4646588472078},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!I$9,FALSE)*$E149","v":-198009.32467288803},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!J$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!K$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!L$9,FALSE)*$E149","v":-49854.416152578386},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!M$9,FALSE)*$E149","v":0},-4752549.9120210418,null,0]
[283,377,"Compressor Station Equipment","Meters & Regulators",{"$f":"N$14","v":-205414.8269329528},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!D$9,FALSE)*$E150","v":-192719.12143822949},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!E$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!F$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!G$9,FALSE)*$E150","v":-1574.8426950751812},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!H$9,FALSE)*$E150","v":-407.69021500383013},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!I$9,FALSE)*$E150","v":-8558.3638071662735},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!J$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!K$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!L$9,FALSE)*$E150","v":-2154.808777478012},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!M$9,FALSE)*$E150","v":0},-205414.82693295277,null,0]
[283,"378","Measuring & Regulation Station Equip","Direct Distribution Gross Plant",{"$f":"N$15","v":-24658.419536167479},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!D$9,FALSE)*$E151","v":-22028.012804129266},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!E$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!F$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!G$9,FALSE)*$E151","v":-307.43618081012534},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!H$9,FALSE)*$E151","v":-26.296024915220595},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!I$9,FALSE)*$E151","v":-1865.9347368780529},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!J$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!K$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!L$9,FALSE)*$E151","v":-403.36654277610228},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!M$9,FALSE)*$E151","v":-27.373246658712976},-24658.419536167479,null,0]
[283,"380","Services","Direct Distribution Gross Plant",{"$f":"N$16","v":-4058.7230838648752},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!D$9,FALSE)*$E152","v":-3625.7637651373302},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!E$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!F$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!G$9,FALSE)*$E152","v":-50.603337413377851},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!H$9,FALSE)*$E152","v":-4.3282694245975151},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!I$9,FALSE)*$E152","v":-307.12886438014442},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!J$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!K$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!L$9,FALSE)*$E152","v":-66.393269691224845},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!M$9,FALSE)*$E152","v":-4.5055778182007984},-4058.7230838648757,null,0]
[null,null,null,null,{"$f":"SUM(E144:E152)","v":-21394459.887472834},{"$f":"SUM(F144:F152)","v":-20937821.351893444},0,0,-79592.839510425794,-14636.914753158822,-294727.8594795583,0,0,-61621.343434266782,-6059.5784019832827,-21394459.887472834,null,0]
["Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[283,{"$f":"B126","v":376},{"$f":"C126","v":"Mains - LD"},"Distribution Throughput",{"$f":"N$8","v":-1086083.1586749924},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!D$9,FALSE)*$E155","v":-901621.31318791106},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!E$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!F$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!G$9,FALSE)*$E155","v":-37770.040851971688},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!H$9,FALSE)*$E155","v":-3305.8683706633306},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!I$9,FALSE)*$E155","v":-134376.73936735993},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!J$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!K$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!L$9,FALSE)*$E155","v":-4421.6585066323778},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!M$9,FALSE)*$E155","v":-4587.5383904540622},{"$f":"SUM(F155:O155)","v":-1086083.1586749926},null,0]
[283,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Throughput",{"$f":"N$9*'COS Input'!M$9","v":-4743239.1256889701},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!D$9,FALSE)*$E156","v":-3129485.2710502613},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!E$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!F$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!G$9,FALSE)*$E156","v":-139370.51804399877},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!H$9,FALSE)*$E156","v":-17879.182314268852},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!I$9,FALSE)*$E156","v":-1261321.9519428797},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!J$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!K$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!L$9,FALSE)*$E156","v":-179294.14825091852},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!M$9,FALSE)*$E156","v":-15888.05408664292},{"$f":"SUM(F156:O156)","v":-4743239.125688971},null,0]
[283,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Throughput",{"$f":"N$10*'COS Input'!M$9","v":-112964.50594805377},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!D$9,FALSE)*$E157","v":-74531.50645542331},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!E$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!F$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!G$9,FALSE)*$E157","v":-3319.2342400147882},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!H$9,FALSE)*$E157","v":-425.80880772971614},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!I$9,FALSE)*$E157","v":-30039.516745208559},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!J$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!K$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!L$9,FALSE)*$E157","v":-4270.0514015515046},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!M$9,FALSE)*$E157","v":-378.38829812588796},{"$f":"SUM(F157:O157)","v":-112964.50594805377},null,0]
[283,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Throughput",{"$f":"N$11*'COS Input'!M$9","v":-609509.95487071085},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!D$9,FALSE)*$E158","v":-402141.31646785478},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!E$9,FALSE)*$E158","v":0},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!F$9,FALSE)*$E158","v":0},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!G$9,FALSE)*$E158","v":-17909.221085488996},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!H$9,FALSE)*$E158","v":-2297.4889767785676},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!I$9,FALSE)*$E158","v":-162080.86196676258},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!J$9,FALSE)*$E158","v":0},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!K$9,FALSE)*$E158","v":0},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!L$9,FALSE)*$E158","v":-23039.438938918436},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors'!M$9,FALSE)*$E158","v":-2041.6274349074733},{"$f":"SUM(F158:O158)","v":-609509.95487071073},null,0]
[null,null,null,null,{"$f":"SUM(E155:E158)","v":-6551796.7451827275},{"$f":"SUM(F155:F158)","v":-4507779.4071614509},0,0,-198369.01422147424,-23908.348469440465,-1587819.0700222109,0,0,-211025.29709802082,-22895.608210130344,-6551796.7451827284,null,0]
["Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[283,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Peak Day",{"$f":"N$9*'COS Input'!L$9","v":-7114858.6885334551},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!D$9,FALSE)*$E161","v":-5938923.8621012894},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!E$9,FALSE)*$E161","v":0},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!F$9,FALSE)*$E161","v":0},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!G$9,FALSE)*$E161","v":-149858.56875390292},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!H$9,FALSE)*$E161","v":0},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!I$9,FALSE)*$E161","v":-739882.74155513837},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!J$9,FALSE)*$E161","v":0},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!K$9,FALSE)*$E161","v":0},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!L$9,FALSE)*$E161","v":-276500.78936474654},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors'!M$9,FALSE)*$E161","v":-9692.7267583782686},{"$f":"SUM(F161:O161)","v":-7114858.6885334561},null,0]
[283,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Peak Day",{"$f":"N$10*'COS Input'!L$9","v":-169446.75892208065},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!D$9,FALSE)*$E162","v":-141440.81336989964},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!E$9,FALSE)*$E162","v":0},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!F$9,FALSE)*$E162","v":0},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!G$9,FALSE)*$E162","v":-3569.0166008461874},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!H$9,FALSE)*$E162","v":0},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!I$9,FALSE)*$E162","v":-17620.972956350255},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!J$9,FALSE)*$E162","v":0},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!K$9,FALSE)*$E162","v":0},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!L$9,FALSE)*$E162","v":-6585.1149893899828},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors'!M$9,FALSE)*$E162","v":-230.84100559459762},{"$f":"SUM(F162:O162)","v":-169446.75892208065},null,0]
[283,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Peak Day",{"$f":"N$11*'COS Input'!L$9","v":-914264.93230606616},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!D$9,FALSE)*$E163","v":-763156.38306431635},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!E$9,FALSE)*$E163","v":0},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!F$9,FALSE)*$E163","v":0},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!G$9,FALSE)*$E163","v":-19256.943843182948},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!H$9,FALSE)*$E163","v":0},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!I$9,FALSE)*$E163","v":-95075.513686944047},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!J$9,FALSE)*$E163","v":0},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!K$9,FALSE)*$E163","v":0},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!L$9,FALSE)*$E163","v":-35530.568706662678},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors'!M$9,FALSE)*$E163","v":-1245.5230049602742},{"$f":"SUM(F163:O163)","v":-914264.93230606627},null,0]
[null,null,null,null,{"$f":"SUM(E161:E163)","v":-8198570.3797616018},{"$f":"SUM(F161:F163)","v":-6843521.058535506},{"$f":"SUM(G161:G163)","v":0},{"$f":"SUM(H161:H163)","v":0},-172684.52919793205,0,-852579.22819843271,0,0,-318616.47306079918,-11169.09076893314,{"$f":"SUM(F164:O164)","v":-8198570.3797616027},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[283,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E153+E159+E164","v":-36144827.01241716},{"$f":"F153+F159+F164","v":-32289121.817590401},0,0,-450646.38292983209,-38545.263222599286,-2735126.157700202,0,0,-591263.11359308683,-40124.277381046762,-36144827.012417167,null,0]
[null,null,null,null,null,{"$f":"F166/$E$48","v":5.1660222058412933E-2},{"$f":"G166/$E$48","v":0},{"$f":"H166/$E$48","v":0},7.2100109577130146E-4,6.1669588557675288E-5,4.3760008544918242E-3,0,0,9.4597753124791933E-4,6.4195895173246853E-5,{"$f":"SUM(F167:O167)","v":5.7829067023654895E-2},null,5.7829067023654895E-2]

{"sheet":"COS REVRUN","index":70,"n_rows":650,"n_cols":21,"rows_kept":650,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[null,null,null,"TEMPERATURE ADJUSTED INPUT DATA FROM REVRUN SYSTEM"]
[]
[]
[]
[null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month","Allocated GSS"]
[null,"Rate Class",null,"Description",null,null,"2008-01-08","2008-02-08","2008-03-08","2008-04-08","2008-05-08","2008-06-08","2008-07-08","2008-08-08","2008-09-08","2008-10-08","2008-11-08","2008-12-08","Total"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "]
[14,null,"GS-R","Distribution Non-Gas Rev",null,null,26252423,21637302,18613101,11827858,9198069,7369025,6746232,6606228,6811332,9507736,17248649,24580135,166398090,{"$f":"(S14/($S$14+$S$23))*$S$32","v":2064626.5970019037},{"$f":"SUM(S14:T14)","v":168462716.59700191}]
[15]
[16,null,null,"Supplier Non-Gas Revenue",null,null,13971789,11069256,9164248,2733374,1812308,1172605,955918,906344,978160,1916925,8284873,12879379,65845179]
[17]
[18,null,null,"Commodity Revenue",null,null,61020385,48343864,40023932,25425540,16857884,10907445,8891842,8430715,9098733,17831028,36183350,56249395,339264113]
[19,null,null,"Total Revenue",null,null,101244597,81050422,67801281,39986772,27868261,19449075,16593992,15943287,16888225,29255689,61716872,93708909,571507382]
[20]
[21,null,null,"Total Dth",null,null,11358716,8999029,7450305,4732869,3138032,2030380,1655183,1569346,1693695,3319179,6735395,10470614,63152743,{"$f":"(S21/($S$21+$S$30))*$S$39","v":457034.42389544362},{"$f":"SUM(S21:T21)","v":63609777.423895441}]
[22]
[23,null,"GS-C","Distribution Non-Gas Rev",null,null,6123949,5232348,4411072,2478180,1742791,1302200,1141464,1116971,1179594,1744667,3757099,5538056,35768391,{"$f":"(S23/($S$14+$S$23))*$S$32","v":443805.40299809643},{"$f":"SUM(S23:T23)","v":36212196.402998097}]
[24]
[25,null,null,"Supplier Non-Gas Revenue",null,null,5950874,4938535,4019388,1145971,687279,415629,317913,303932,342922,690629,3300716,5270747,27384535]
[26]
[27,null,null,"Commodity Revenue",null,null,25989844,21568557,17554272,10659694,6392989,3866132,2957191,2827143,3189820,6424153,14415547,23019459,138864801]
[28,null,null,"Total Revenue",null,null,38064667,31739440,25984732,14283845,8823059,5583961,4416568,4248046,4712336,8859449,21473362,33828262,202017727]
[29]
[30,null,null,"Total Dth",null,null,4837912,4014906,3267662,1984262,1190031,719666,550470,526262,593773,1195832,2683400,4284986,25849162,{"$f":"(S30/($S$21+$S$30))*$S$39","v":187069.57610455638},{"$f":"SUM(S30:T30)","v":26036231.576104555}]
[31]
[32,null,"GSS","Distribution Non-Gas Rev",null,null,447830,360011,275801,186929,106582,73941,67880,66203,83019,152175,273232,414829,2508432]
[33]
[34,null,null,"Supplier Non-Gas Revenue",null,null,143209,115010,87886,28575,15664,10002,8850,8531,11663,23064,87056,132615,672125]
[35]
[36,null,null,"Commodity Revenue",null,null,625449,502293,383833,265802,145703,93034,82322,79352,108490,214536,380206,579184,3460204]
[37,null,null,"Total Revenue",null,null,1216488,977314,747520,481306,267949,176977,159052,154086,203172,389775,740494,1126628,6640761]
[38]
[39,null,null,"Total Dth",null,null,116425,93500,71449,49478,27122,17318,15324,14771,20195,39935,70774,107813,644104]
[40]
[41,null,"F-S","Distribution Non-Gas Rev",null,null,351842,345676,340348,263151,229700,226841,198371,195492,210599,230949,298072,355072,3246113]
[42]
[43,null,null,"Supplier Non-Gas Revenue",null,null,886964,869773,854921,363301,310218,305681,260507,255940,279909,312199,737073,895969,6332455]
[44]
[45,null,null,"Commodity Revenue",null,null,3948063,3871545,3805436,3354663,2864508,2822609,2405479,2363314,2584635,2882799,3280869,3988148,38172068]
[46,null,null,"Total Revenue",null,null,5186869,5086994,5000705,3981115,3404426,3355131,2864357,2814746,3075143,3425947,4316014,5239189,47750636]
[47]
[48,null,null,"Total Dth",null,null,740358,726009,713612,629081,537165,529308,451086,443179,484682,540595,615243,747875,7158193]
[49]
[50,null,"F-3","Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[52,null,null,"Supplier Non-Gas Demand Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,"Commodity Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[54,null,null,"Commodity Demand Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,"Total Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56]
[57,null,null,"Total Sales Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58]
[59,null,"NGV","Distribution Non-Gas Rev",null,null,21481,27006,25140,27129,27768,32007,30259,29778,31864,30619,34996,33291,351338]
[60]
[61,null,null,"Supplier Non-Gas Revenue",null,null,7458,9376,8728,9419,9641,11112,10505,10338,11063,10630,12150,11558,121978]
[62]
[63,null,null,"Commodity Revenue",null,null,44805,56329,52436,56585,57918,66759,63112,62109,66461,63864,72993,69436,732807]
[64,null,null,"Total Revenue",null,null,73744,92711,86304,93133,95327,109878,103876,102225,109388,105113,120139,114285,1206123]
[65]
[66,null,null,"Total Dth",null,null,8402,10563,9833,10611,10861,12519,11835,11647,12463,11976,13688,13021,137419]
[67]
[68,null,"F-4","Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69]
[70,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71]
[72,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,"Total Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74]
[75,null,null,"Total Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76]
[77,null,"I-2","Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78]
[79,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80]
[81,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,"Total Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83]
[84,null,null,"Total Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85]
[86,null,"IS","Distribution Non-Gas Rev",null,null,23682,23702,23696,21856,18349,18223,18209,15772,18848,26986,25961,26301,261585]
[87]
[88,null,null,"Supplier Non-Gas Revenue",null,null,23474,23503,23493,20942,16079,15904,15885,12506,16771,28055,26634,27106,250352]
[89]
[90,null,null,"Commodity Revenue",null,null,236420,236709,236617,210919,161945,160181,159989,125955,168911,282565,268250,273005,2521466]
[91,null,null,"Total Revenue",null,null,283576,283914,283806,253717,196373,194308,194083,154233,204530,337606,320845,326412,3033403]
[92]
[93,null,null,"Total Dth",null,null,128497,128654,128604,114637,88019,87060,86956,68458,91805,153577,145797,148381,1370445]
[94]
[95,null,"IS-2","Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96]
[97,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98]
[99,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,"Total Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101]
[102,null,null,"Total Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103]
[104,null,"ISE","Distribution Non-Gas Rev",null,null,13509,13008,16478,15472,13212,10916,12205,13930,12252,13796,14930,16019,165727]
[105]
[106,null,null,"Supplier Non-Gas Revenue",null,null,3495,3081,7749,7135,4059,2406,3172,5618,3531,5391,5480,6786,57903]
[107]
[108,null,null,"Commodity Revenue",null,null,35192,31039,78061,71855,40884,24231,31947,56580,35560,54299,55188,68360,583196]
[109,null,null,"Total Revenue",null,null,52196,47128,102288,94462,58155,37553,47324,76128,51343,73486,75598,91165,806826]
[110]
[111,null,null,"Total Dth",null,null,19127,16871,42427,39054,22221,13170,17364,30752,19327,29512,29995,37154,316974]
[112]
[113,null,"FT-1L","Distribution Non-Gas Rev",null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,2400000]
[114]
[115,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116]
[117,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,"Total Revenue",null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,2400000]
[119]
[120,null,null,"Total Dth",null,null,1825000,1825000,1825000,1825000,2737500,2737500,2737500,2737500,2737500,1825000,1825000,1825000,26462500]
[121]
[122,null,"FT-1","Distribution Non-Gas Rev",null,null,91709,86380,90782,79637,92530,95875,140959,132809,124206,119277,123913,137214,1315291]
[123]
[124,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125]
[126,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,"Total Revenue",null,null,91709,86380,90782,79637,92530,95875,140959,132809,124206,119277,123913,137214,1315291]
[128]
[129,null,null,"Total Dth",null,null,512237,471518,509968,432283,522798,578879,1112783,919911,829107,739490,766521,873351,8268846]
[130]
[131,null,"FT-2","Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132]
[133,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134]
[135,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,"Total Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137]
[138,null,null,"Total Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139]
[140,null,"MT","Distribution Non-Gas Rev",null,null,1992,1759,1858,1394,1231,1186,1185,1174,1190,1320,1598,2024,17911]
[141]
[142,null,null,"Supplier Non-Gas Revenue",null,null,207,160,180,86,53,44,44,42,45,71,127,213,1272]
[143]
[144,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,"Total Revenue",null,null,2199,1919,2038,1480,1284,1230,1229,1216,1235,1391,1725,2237,19183]
[146]
[147,null,null,"Total Dth",null,null,3445,2663,2995,1436,890,738,734,699,753,1188,2121,3554,21216]
[148]
[149,null,"FT-E","Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150]
[151,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152]
[153,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,"Total Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155]
[156,null,null,"Total Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[157]
[158,null,"TS","Distribution Non-Gas Rev",null,null,437329,426025,417859,389373,394167,372293,364298,372446,348237,381188,402425,442728,4748368]
[159]
[160,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161]
[162,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,"Total Revenue",null,null,437329,426025,417859,389373,394167,372293,364298,372446,348237,381188,402425,442728,4748368]
[164]
[165,null,null,"Total Dth",null,null,2662366,2542516,2488148,2227029,2276155,2074205,2008889,2081801,1858951,2160025,2343823,2710679,27434587]
[166]
[167,null,"TSE","Distribution Non-Gas Rev",null,null,3519,3368,3386,3303,3109,3016,3050,3092,3090,3229,3378,3463,39003]
[168]
[169,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170]
[171,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,"Total Revenue",null,null,3519,3368,3386,3303,3109,3016,3050,3092,3090,3229,3378,3463,39003]
[173]
[174,null,null,"Total Dth",null,null,5343,4050,4198,3488,1828,1026,1315,1675,1663,2850,4129,4858,36423]
[175]
[176,null,"FT-2C","Distribution Non-Gas Rev",null,null,2560,2368,1960,2185,1981,1904,1362,1781,1962,1994,2277,2468,24802]
[177]
[178,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179]
[180,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,"Total Revenue",null,null,2560,2368,1960,2185,1981,1904,1362,1781,1962,1994,2277,2468,24802]
[182]
[183,null,null,"Total Dth",null,null,17494,15571,11490,13738,11699,10931,5506,9700,11514,11827,14664,16570,150704]
[184]
[185,null,"E-1","Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186]
[187,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188]
[189,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,null,null,"Total Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191]
[192,null,null,"Total Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193]
[194,null,"CET","Distribution Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,"Utah Totals"]
[197,null,null,"Distribution Non-Gas Rev",null,null,33971825,28358953,24421481,15496467,12029489,9707427,8925474,8755676,9026193,12413936,22386530,31751600,217245051]
[198,null,null,"Supplier Non-Gas Revenue",null,null,20987470,17028694,14166593,4308803,2855301,1933383,1572794,1503251,1644064,2986964,12454109,19224373,100665799]
[199,null,null,"Commodity Revenue",null,null,91900158,74610336,62134587,40045058,26521831,17940391,14591882,13945168,15252610,27753244,54656403,84246987,523598655]
[200,null,null,"Total Utah Revenue",null,null,146859453,119997983,100722661,59850328,41406621,29581201,25090150,24204095,25922867,43154144,89497042,135222960,841509505]
[201]
[202,null,null,"Sales Dth",null,null,17209437,13989532,11683892,7559992,5013451,3409421,2788218,2664415,2915940,5290606,10294292,15809844,98629040]
[203,null,null,"Transportation Dth",null,null,3200885,3036318,3016799,2677974,2813370,2665779,3129227,3013786,2701988,2915380,3131258,3609012,35911776]
[204,null,null,"Total Utah Dth",null,null,22235322,18850850,16525691,12062966,10564321,8812700,8654945,8415701,8355428,10030986,15250550,21243856,161003316,{"$f":"S183+S174+S165+S147+S129+S120+S111+S93+S66+S48+S39+S30+S21","v":161003316}]
[205]
[206,"Idaho"]
[207,null,"GS-1","Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208]
[209,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210]
[211,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,"Total Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213]
[214,null,null,"Total Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215]
[216,null,"I-2","Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217]
[218,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219]
[220,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,"Total Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222]
[223,null,null,"Total Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224]
[225,null,"Idaho Totals"]
[226,null,null,"Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,null,null,"Total Idaho Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230]
[231,null,null,"Sales Dth"]
[232,null,null,"Transportation Dth"]
[233,null,null,"Total Idaho Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[234]
[235,"Wyoming",null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "]
[236,null,"GS-1","Distribution Non-Gas Rev",null,null,1268026,1120005,1037208,796455,612120,431316,354319,324969,399744,576565,847368,1235522,9003617]
[237]
[238]
[239]
[240,null,null,"Commodity Revenue",null,null,3570724,3052828,2762305,1948933,1323467,714464,460428,362134,612416,1198794,2114425,3451612,21572530]
[241,null,null,"Total Revenue",null,null,4838750,4172833,3799513,2745388,1935587,1145780,814747,687103,1012160,1775359,2961793,4687134,30576147]
[242]
[243,null,null,"Total Dth",null,null,575423,491964,445146,314071,213277,115136,74198,58358,98691,193186,340740,556228,3476418]
[244]
[245,null,"F-1","Distribution Non-Gas Rev",null,null,31418,28747,27776,23576,18381,15768,13092,11964,14418,17036,21812,26837,250825]
[246]
[247]
[248]
[249,null,null,"Commodity Revenue",null,null,209215,189054,181005,149221,109835,90165,70629,62247,80614,99696,135916,174142,1551739]
[250,null,null,"Total Revenue",null,null,240633,217801,208781,172797,128216,105933,83721,74211,95032,116732,157728,200979,1802564]
[251]
[252,null,null,"Total Dth",null,null,33715,30466,29169,24047,17700,14530,11382,10031,12991,16066,21903,28063,250063]
[253]
[254,null,"NGV","Distribution Non-Gas Rev",null,null,1198,1198,1198,1198,1198,1198,1198,1198,1198,1198,1198,1198,14376]
[255]
[256]
[257]
[258,null,null,"Commodity Revenue",null,null,2377,2377,2377,2377,2377,2377,2377,2377,2377,2377,2377,2377,28524]
[259,null,null,"Total Revenue",null,null,3575,3575,3575,3575,3575,3575,3575,3575,3575,3575,3575,3575,42900]
[260]
[261,null,null,"Total Dth",null,null,383,383,383,383,383,383,383,383,383,383,383,383,4596]
[262]
[263,null,"GSW","Distribution Non-Gas Rev",null,null,72145,62205,56313,41917,30391,19104,14497,12671,17752,29134,47088,73048,476265]
[264]
[265]
[266]
[267,null,null,"Commodity Revenue",null,null,164021,139621,125188,89773,61340,33472,21973,17388,29730,57660,101750,165566,1007482]
[268,null,null,"Total Revenue",null,null,236166,201826,181501,131690,91731,52576,36470,30059,47482,86794,148838,238614,1483747]
[269]
[270,null,null,"Total Dth",null,null,26432,22500,20174,14467,9885,5394,3541,2802,4791,9292,16397,26681,162356]
[271]
[272,null,"I-2","Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[273]
[274,null,null,"Supplier Non-Gas Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[275]
[276,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[277,null,null,"Total Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[279,null,null,"Total Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[281,null,"I-4","Distribution Non-Gas Rev",null,null,3512,3154,3250,2860,2788,2030,2039,1884,2008,3042,3430,3578,33575]
[282]
[283,null,null,"Supplier Non-Gas Revenue",null,null,3498,3071,3186,2719,2632,1725,1738,1553,1700,2935,3401,3576,31734]
[284]
[285,null,null,"Commodity Revenue",null,null,119755,105123,109046,93057,90107,59084,59473,53128,58210,100469,116415,122406,1086273]
[286,null,null,"Total Revenue",null,null,126765,111348,115482,98636,95527,62839,63250,56565,61918,106446,123246,129560,1151582]
[287]
[288,null,null,"Total Dth",null,null,19324,16963,17596,15016,14540,9534,9597,8573,9393,16212,18785,19752,175285]
[289]
[290,null,"IC","Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,"Sales"," (To Commodity Costs) "]
[292]
[293]
[294,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[295,null,null,"Total Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296]
[297,null,null,"Total Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298]
[299,null,"I-T","Distribution Non-Gas Rev",null,null,1840,1810,1644,1424,1347,1222,1206,1251,1278,1504,1689,1871,18086]
[300]
[301]
[302]
[303,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,"Total Revenue",null,null,1840,1810,1644,1424,1347,1222,1206,1251,1278,1504,1689,1871,18086]
[305]
[306,null,null,"Total Dth",null,null,7561,7300,5834,3890,3207,2104,1965,2357,2600,4591,6226,7836,55471]
[307]
[308,null,"IC","Distribution Non-Gas Rev",null,null,5692,4602,4331,3410,4143,3514,2905,3000,3152,3701,7203,5601,51254]
[309,null,"Trans"]
[310]
[311]
[312,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313,null,null,"Total Revenue",null,null,5692,4602,4331,3410,4143,3514,2905,3000,3152,3701,7203,5601,51254]
[314]
[315,null,null,"Total Dth",null,null,37458,25266,23183,17545,31149,23632,15173,17385,15736,18807,90371,41454,357159]
[316]
[317,null,"Wyoming Totals"]
[318,null,null,"Distribution Non-Gas Rev",null,null,1372787,1212155,1122495,863146,662090,467386,383106,350802,433112,623933,917466,1336605,9778658]
[319,null,null,"Supplier Non-Gas Revenue",null,null,3498,3071,3186,2719,2632,1725,1738,1553,1700,2935,3401,3576,31734]
[320,null,null,"Non-Core DNG Revenue Credits",null,null,11044,9566,9225,7694,8278,6766,6150,6135,6438,8247,12322,11050,69340]
[321,null,null,"Commodity Revenue",null,null,4066092,3489003,3179921,2283361,1587126,899562,614880,497274,783347,1458996,2470883,3916103,25246548]
[322,null,null,"Total Wyoming Revenue",null,null,5453421,4713795,4314827,3156920,2260126,1375439,1005874,855764,1224597,2094111,3404072,5267334,35126280]
[323]
[324,null,null,"Sales Dth",null,null,655277,562276,512468,367984,255785,144977,99101,80147,126249,235139,398208,631107,4068718]
[325,null,null,"Transportation Dth",null,null,45019,32566,29017,21435,34356,25736,17138,19742,18336,23398,96597,49290,412630]
[326,null,null,"Total Wyoming Dth",null,null,700296,594842,541485,389419,290141,170713,116239,99889,144585,258537,494805,680397,4481348]
[327]
[328,"Colorado",null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "]
[329,null,"I-4","Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330]
[331]
[332]
[333,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334,null,null,"Total Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[335]
[336,null,null,"Total Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[337]
[338,null,"IC","Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[339]
[340]
[341]
[342,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,"Total Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[344]
[345,null,null,"Total Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[346]
[347,null,"Colorado Totals"]
[348,null,null,"Distribution Non-Gas Rev",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,null,null,"Commodity Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350,null,null,"Total Colorado Revenue",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[351]
[352,null,null,"Sales Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,null,null,"Transportation Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[354,null,null,"Total Colorado Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355]
[356,"System Total Tariff Sales and Revenue"]
[357,null,"SystemTotal Tariff Revenue"]
[358,null,null,"Distribution Non-Gas Rev",null,null,35344612,29571108,25543976,16359613,12691579,10174813,9308580,9106478,9459305,13037869,23303996,33088205,227023709]
[359,null,null,"Supplier Non-Gas Revenue",null,null,20990968,17031765,14169779,4311522,2857933,1935108,1574532,1504804,1645764,2989899,12457510,19227949,100697533]
[360,null,null,"Non-Core DNG Revenue Credits",null,null,11044,9566,9225,7694,8278,6766,6150,6135,6438,8247,12322,11050,69340]
[361,null,null,"Commodity Revenue",null,null,95966250,78099339,65314508,42328419,28108957,18839953,15206762,14442442,16035957,29212240,57127286,88163090,548845203]
[362]
[363,null,null,"SystemTotal Tariff Revenue",null,null,152312874,124711778,105037488,63007248,43666747,30956640,26096024,25059859,27147464,45248255,92901114,140490294,876635785]
[364]
[365,null,null,"Sales Dth",null,null,17864714,14551808,12196360,7927976,5269236,3554398,2887319,2744562,3042189,5525745,10692500,16440951,102697758]
[366,null,null,"Transportation Dth",null,null,5070904,4893884,4870816,4524409,5585226,5429015,5883865,5771028,5457824,4763778,5052855,5483302,62786906]
[367,null,null,"SystemTotal Dth",null,null,22935618,19445692,17067176,12452385,10854462,8983413,8771184,8515590,8500013,10289523,15745355,21924253,165484664]
[368]
[369,null,"GS-1","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[370,null,"GSS","Customers",null,null,7127,7118,7122,7095,7097,7085,7067,7044,7048,7083,7127,7162,7162]
[371,null,"F-1","Customers",null,null,684,684,684,684,684,684,684,684,684,684,684,684,684]
[372,null,"F-3","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[373,null,"NGV","Customers",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[374,null,"F-4","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375,null,"I-2","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[376,null,"I-4","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,null,"IS-2","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,"IS-4","Customers",null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
[379,null,"FT-1","Customers",null,null,13,13,13,13,13,13,13,13,13,13,13,13,13]
[380,null,"FT-2","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[381,null,"MT","Customers",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[382,null,"FT-E","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,null,"IT","Customers",null,null,111,111,111,111,111,111,111,111,111,111,111,111,111]
[384,null,"IT-S","Customers",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[385,null,"FT-2C","Customers",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[386,null,"E-1","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,null,"P-I","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388,null,"Utah","Customers",null,null,853164,854724,857107,857829,858229,857956,857058,857203,857111,859991,864515,867145,"error"]
[389,null,"GS-1","Customers",null,null,24146,24185,24306,23961,23984,23991,23846,23841,23861,24136,24211,24290,24290]
[390,null,"F-1","Customers",null,null,46,46,46,46,46,46,46,46,46,46,46,46,46]
[391,null,"NGV","Customers",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[392,null,"GSW","Customers",null,null,1088,1085,1081,1083,1091,1101,1115,1123,1135,1139,1143,1143,1143]
[393,null,"I-2","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[394,null,"I-4","Customers",null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
[395,null,"IC","Customers",null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
[396,null,"I-T","Customers",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[397,null,"Wyoming Totals","Customers",null,null,25290,25326,25443,25100,25131,25148,25017,25020,25052,25331,25410,25489,25489]
[398,null,"I-4","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[399,null,"IC","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[400,null,"Colorado Totals","Customers",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[401]
[402]
[403]
[404]
[405]
[406]
[407]
[408]
[409,"Program: 03/27/08"]
[410,39538]
[411,0.6720949074074074]
[412,"00:00:00"]
[413,"Date File Run",null,"00:00:00"]
[414,"Time File Run",null,"00:00:00"]
[415,"GS-UPC in Dth"]
[416]
[417]
[418]
[419]
[420]
[421]
[422]
[423]
[424]
[425]
[426]
[427]
[428]
[429]
[430]
[431]
[432]
[433]
[434]
[435]
[436]
[437]
[438]
[439]
[440]
[441]
[442]
[443]
[444]
[445]
[446]
[447]
[448]
[449]
[450]
[451]
[452]
[453]
[454]
[455]
[456]
[457]
[458]
[459]
[460]
[461]
[462]
[463]
[464]
[465]
[466]
[467]
[468]
[469]
[470]
[471]
[472]
[473]
[474]
[475]
[476]
[477]
[478]
[479]
[480]
[481]
[482]
[483]
[484]
[485]
[486]
[487]
[488]
[489]
[490]
[491]
[492]
[493]
[494]
[495]
[496]
[497]
[498]
[499]
[500]
[501]
[502]
[503]
[504]
[505]
[506]
[507]
[508]
[509]
[510]
[511]
[512]
[513]
[514]
[515]
[516]
[517]
[518]
[519]
[520]
[521]
[522]
[523]
[524]
[525]
[526]
[527]
[528]
[529]
[530]
[531]
[532]
[533]
[534]
[535]
[536]
[537]
[538]
[539]
[540]
[541]
[542]
[543]
[544]
[545]
[546]
[547]
[548]
[549]
[550]
[551]
[552]
[553]
[554]
[555]
[556]
[557]
[558]
[559]
[560]
[561]
[562]
[563]
[564]
[565]
[566]
[567]
[568]
[569]
[570]
[571]
[572]
[573]
[574]
[575]
[576]
[577]
[578]
[579]
[580]
[581]
[582]
[583]
[584]
[585]
[586]
[587]
[588]
[589]
[590]
[591]
[592]
[593]
[594]
[595]
[596]
[597]
[598]
[599]
[600]
[601]
[602]
[603]
[604]
[605]
[606]
[607]
[608]
[609]
[610]
[611]
[612]
[613]
[614]
[615]
[616]
[617]
[618]
[619]
[620]
[621]
[622]
[623]
[624]
[625]
[626]
[627]
[628]
[629]
[630]
[631]
[632]
[633]
[634]
[635]
[636]
[637]
[638]
[639]
[640]
[641]
[642]
[643]
[644]
[645]
[646]
[647]
[648]
[649]
[650]

{"sheet":"COS Alloc Factors","index":71,"n_rows":78,"n_cols":26,"rows_kept":78,"cut":false,"hidden":false,"merged":[[6,4,6,13],[6,16,6,25]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 17"},null,null,null,null,null,null,null,null,"Hot Input",1]
["Hot Input ",1,null,null,null,null,null,null,null,"TS Only",1]
["GS Only",1,null,null,null,null,null,null,null,"TSS/TSL Split",2]
["RES/COM Split",2,null,null,"Allocation Factors",null,null,null,null,null,null,null,null,null,null,null,"Allocation Factor Base Data"]
[null,null,null,{"$f":"IF($B$5=1,1,0)","v":1},{"$f":"IF($B$5=2,1,0)","v":0},{"$f":"IF($B$5=2,1,0)","v":0},1,1,{"$f":"IF($K$4=1,1,0)","v":1},{"$f":"IF($K$4=2,1,0)","v":0},{"$f":"IF($K$4=2,1,0)","v":0},1,1,null,null,{"$f":"IF($B$5=1,1,0)","v":1},{"$f":"IF($B$5=2,1,0)","v":0},{"$f":"IF($B$5=2,1,0)","v":0},1,1,{"$f":"IF($K$4=1,1,0)","v":1},{"$f":"IF($K$4=2,1,0)","v":0},{"$f":"IF($K$4=2,1,0)","v":0},1,1]
[null,null,null,2,3,4,5,6,7,8,9,10,11,12,null,16,17,18,30,31,32,33,34,35,36,37]
["Category","#","Factor Name","GS"," GSR"," GSC","FS","IS","TS","TSS","TSL"," FT-1","NGV","Total",null,"GS"," GSR"," GSC","FS","IS","TS","TSS","TSL","FT-1","NGV","Total"]
[]
["Direct Assignment",100,"No Allocation",{"$f":"P12","v":0},0,0,0,0,{"$f":"U12*I$8","v":0},{"$f":"V12*J$8","v":0},{"$f":"W12*K$8","v":0},{"$f":"X12","v":0},0,{"$f":"SUM(D12:M12)","v":0},"OK",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P12:Y12)","v":0}]
[]
[null,110,"GS",{"$f":"(P14/$Z14)*D$8","v":1},{"$f":"(Q14/$Z14)*E$8","v":0},{"$f":"(R14/$Z14)*F$8","v":0},{"$f":"(S14/$Z14)","v":0},{"$f":"(T14/$Z14)","v":0},{"$f":"(U14/$Z14)*I$8","v":0},{"$f":"(V14/$Z14)*J$8","v":0},{"$f":"(W14/$Z14)*K$8","v":0},{"$f":"(X14/$Z14)","v":0},{"$f":"(Y14/$Z14)","v":0},{"$f":"SUM(D14:M14)","v":1},"OK",{"$f":"P38","v":307471692.51393181},{"$f":"Q38","v":0},{"$f":"R38","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P14:Y14)","v":307471692.51393181}]
[]
[null,120,"FS",{"$f":"(P16/$Z16)*D$8","v":0},{"$f":"(Q16/$Z16)*E$8","v":0},{"$f":"(R16/$Z16)*F$8","v":0},{"$f":"(S16/$Z16)","v":1},{"$f":"(T16/$Z16)","v":0},{"$f":"(U16/$Z16)*I$8","v":0},{"$f":"(V16/$Z16)*J$8","v":0},{"$f":"(W16/$Z16)*K$8","v":0},{"$f":"(X16/$Z16)","v":0},{"$f":"(Y16/$Z16)","v":0},{"$f":"SUM(D16:M16)","v":1},"OK",0,0,0,1,0,0,0,0,0,0,{"$f":"SUM(P16:Y16)","v":1}]
[]
[null,145,"IS",{"$f":"(P18/$Z18)*D$8","v":0},{"$f":"(Q18/$Z18)*E$8","v":0},{"$f":"(R18/$Z18)*F$8","v":0},{"$f":"(S18/$Z18)","v":0},{"$f":"(T18/$Z18)","v":1},{"$f":"(U18/$Z18)*I$8","v":0},{"$f":"(V18/$Z18)*J$8","v":0},{"$f":"(W18/$Z18)*K$8","v":0},{"$f":"(X18/$Z18)","v":0},{"$f":"(Y18/$Z18)","v":0},{"$f":"SUM(D18:M18)","v":1},"OK",0,0,0,0,1,0,0,0,0,0,{"$f":"SUM(P18:Y18)","v":1}]
[]
[null,150,"TS",{"$f":"(P20/$Z20)*D$8","v":0},{"$f":"(Q20/$Z20)*E$8","v":0},{"$f":"(R20/$Z20)*F$8","v":0},{"$f":"(S20/$Z20)","v":0},{"$f":"(T20/$Z20)","v":0},{"$f":"(U20/$Z20)*I$8","v":1},{"$f":"(V20/$Z20)*J$8","v":0},{"$f":"(W20/$Z20)*K$8","v":0},{"$f":"(X20/$Z20)","v":0},{"$f":"(Y20/$Z20)","v":0},{"$f":"SUM(D20:M20)","v":1},"OK",0,0,0,0,0,{"$f":"U38","v":19461407.575063094},{"$f":"V38","v":0},{"$f":"W38","v":0},0,0,{"$f":"SUM(P20:Y20)","v":19461407.575063094}]
[]
[null,160,"FT-1",{"$f":"(P22/$Z22)*D$8","v":0},{"$f":"(Q22/$Z22)*E$8","v":0},{"$f":"(R22/$Z22)*F$8","v":0},{"$f":"(S22/$Z22)","v":0},{"$f":"(T22/$Z22)","v":0},{"$f":"(U22/$Z22)*I$8","v":0},{"$f":"(V22/$Z22)*J$8","v":0},{"$f":"(W22/$Z22)*K$8","v":0},{"$f":"(X22/$Z22)","v":1},{"$f":"(Y22/$Z22)","v":0},{"$f":"SUM(D22:M22)","v":1},"OK",0,0,0,0,0,0,0,0,1,0,{"$f":"SUM(P22:Y22)","v":1}]
[]
[null,170,"NGV",{"$f":"(P24/$Z24)*D$8","v":0},{"$f":"(Q24/$Z24)*E$8","v":0},{"$f":"(R24/$Z24)*F$8","v":0},{"$f":"(S24/$Z24)","v":0},{"$f":"(T24/$Z24)","v":0},{"$f":"(U24/$Z24)*I$8","v":0},{"$f":"(V24/$Z24)*J$8","v":0},{"$f":"(W24/$Z24)*K$8","v":0},{"$f":"(X24/$Z24)","v":0},{"$f":"(Y24/$Z24)","v":1},{"$f":"SUM(D24:M24)","v":1},"OK",0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(P24:Y24)","v":1}]
[]
["Volumetric Factors",210,"Peak Day",{"$f":"(P26/$Z26)*D$8","v":0.83472126743327435},{"$f":"(Q26/$Z26)*E$8","v":0},{"$f":"(R26/$Z26)*F$8","v":0},{"$f":"(S26/$Z26)","v":2.1062761091154208E-2},{"$f":"(T26/$Z26)","v":0},{"$f":"(U26/$Z26)*I$8","v":0.10399120684540906},{"$f":"(V26/$Z26)*J$8","v":0},{"$f":"(W26/$Z26)*K$8","v":0},{"$f":"(X26/$Z26)","v":3.8862442877518354E-2},{"$f":"(Y26/$Z26)","v":1.3623217526441379E-3},{"$f":"SUM(D26:M26)","v":1.0000000000000002},"OK",{"$f":"'COS Input'!D15*P8","v":1245774.3241647058},{"$f":"'COS Input'!E15*Q8","v":0},{"$f":"'COS Input'!F15*R8","v":0},{"$f":"'COS Input'!G15","v":31434.980738013623},{"$f":"'COS Input'!H15","v":0},{"$f":"'COS Input'!I15*U8","v":155201},{"$f":"'COS Input'!J15*V8","v":0},{"$f":"'COS Input'!K15*W8","v":0},{"$f":"'COS Input'!L15","v":58000},{"$f":"'COS Input'!M15","v":2033.1882352941177},{"$f":"SUM(P26:Y26)","v":1492443.4931380134}]
[]
[null,220,"Throughput",{"$f":"(P28/$Z28)*D$8","v":0.65977809427765122},{"$f":"(Q28/$Z28)*E$8","v":0},{"$f":"(R28/$Z28)*F$8","v":0},{"$f":"(S28/$Z28)","v":2.9382983727128619E-2},{"$f":"(T28/$Z28)","v":3.7694035321636553E-3},{"$f":"(U28/$Z28)*I$8","v":0.26591995860205947},{"$f":"(V28/$Z28)*J$8","v":0},{"$f":"(W28/$Z28)*K$8","v":0},{"$f":"(X28/$Z28)","v":3.7799938712741052E-2},{"$f":"(Y28/$Z28)","v":3.3496211482559675E-3},{"$f":"SUM(D28:M28)","v":1},"OK",{"$f":"'COS Input'!D17*P8","v":102122155},{"$f":"'COS Input'!E17*Q8","v":0},{"$f":"'COS Input'!F17*R8","v":0},{"$f":"'COS Input'!G17*S8","v":4547974},{"$f":"'COS Input'!H17*T8","v":583438},{"$f":"'COS Input'!I17*U8","v":41159777},{"$f":"'COS Input'!J17*V8","v":0},{"$f":"'COS Input'!K17*W8","v":0},{"$f":"'COS Input'!L17*X8","v":5850772},{"$f":"'COS Input'!M17*Y8","v":518463},{"$f":"SUM(P28:Y28)","v":154782579}]
[]
[null,230,{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"(P30/$Z30)*D$8","v":0.76474399817102512},{"$f":"(Q30/$Z30)*E$8","v":0},{"$f":"(R30/$Z30)*F$8","v":0},{"$f":"(S30/$Z30)","v":2.4390850145543971E-2},{"$f":"(T30/$Z30)","v":1.5077614128654621E-3},{"$f":"(U30/$Z30)*I$8","v":0.16876270754806921},{"$f":"(V30/$Z30)*J$8","v":0},{"$f":"(W30/$Z30)*K$8","v":0},{"$f":"(X30/$Z30)","v":3.8437441211607429E-2},{"$f":"(Y30/$Z30)","v":2.1572415108888701E-3},{"$f":"SUM(D30:M30)","v":1},"OK",{"$f":"(D26*'COS Input'!$L$9)+(D28*'COS Input'!$M$9)","v":0.76474399817102512},{"$f":"(E26*'COS Input'!$L$9)+(E28*'COS Input'!$M$9)","v":0},{"$f":"(F26*'COS Input'!$L$9)+(F28*'COS Input'!$M$9)","v":0},{"$f":"(G26*'COS Input'!$L$9)+(G28*'COS Input'!$M$9)","v":2.4390850145543971E-2},{"$f":"(H26*'COS Input'!$L$9)+(H28*'COS Input'!$M$9)","v":1.5077614128654621E-3},{"$f":"(I26*'COS Input'!$L$9)+(I28*'COS Input'!$M$9)","v":0.16876270754806921},{"$f":"(J26*'COS Input'!$L$9)+(J28*'COS Input'!$M$9)","v":0},{"$f":"(K26*'COS Input'!$L$9)+(K28*'COS Input'!$M$9)","v":0},{"$f":"(L26*'COS Input'!$L$9)+(L28*'COS Input'!$M$9)","v":3.8437441211607429E-2},{"$f":"(M26*'COS Input'!$L$9)+(M28*'COS Input'!$M$9)","v":2.1572415108888701E-3},{"$f":"SUM(P30:Y30)","v":1}]
[]
[null,235,{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput Less FT-1\"","v":"60% Peak Day 40% Throughput Less FT-1"},{"$f":"(P32/$Z32)*D$8","v":0.79531382662677008},{"$f":"(Q32/$Z32)*E$8","v":0},{"$f":"(R32/$Z32)*F$8","v":0},{"$f":"(S32/$Z32)","v":2.5365848454288215E-2},{"$f":"(T32/$Z32)","v":1.5680325726963639E-3},{"$f":"(U32/$Z32)*I$8","v":0.17550881739896049},{"$f":"(V32/$Z32)*J$8","v":0},{"$f":"(W32/$Z32)*K$8","v":0},{"$f":"(X32/$Z32)","v":0},{"$f":"(Y32/$Z32)","v":2.2434749472848453E-3},{"$f":"SUM(D32:M32)","v":1},null,{"$f":"P30/SUM($P$30:$U$30,$Y$30)","v":0.79531382662677008},{"$f":"Q30/SUM($P$30:$U$30,$Y$30)","v":0},{"$f":"R30/SUM($P$30:$U$30,$Y$30)","v":0},{"$f":"S30/SUM($P$30:$U$30,$Y$30)","v":2.5365848454288215E-2},1.5680325726963639E-3,{"$f":"U30/SUM($P$30:$U$30,$Y$30)","v":0.17550881739896049},{"$f":"V30/SUM($P$30:$U$30,$Y$30)","v":0},{"$f":"W30/SUM($P$30:$U$30,$Y$30)","v":0},null,{"$f":"Y30/SUM($P$30:$U$30,$Y$30)","v":2.2434749472848453E-3},{"$f":"SUM(P32:Y32)","v":1}]
[]
[null,240,"Firm Sales",{"$f":"(P34/$Z34)*D$8","v":0.95273343081136841},{"$f":"(Q34/$Z34)*E$8","v":0},{"$f":"(R34/$Z34)*F$8","v":0},{"$f":"(S34/$Z34)","v":4.2429645871269586E-2},{"$f":"(T34/$Z34)","v":0},{"$f":"(U34/$Z34)*I$8","v":0},{"$f":"(V34/$Z34)*J$8","v":0},{"$f":"(W34/$Z34)*K$8","v":0},{"$f":"(X34/$Z34)","v":0},{"$f":"(Y34/$Z34)","v":4.8369233173619821E-3},{"$f":"SUM(D34:M34)","v":1},"OK",{"$f":"P28","v":102122155},{"$f":"Q28","v":0},{"$f":"R28","v":0},{"$f":"S28","v":4547974},null,null,null,null,null,{"$f":"Y28","v":518463},{"$f":"SUM(P34:Y34)","v":107188592}]
[]
[null,250,"Distribution Throughput",{"$f":"(P36/$Z36)*D$8","v":0.83015863563143499},{"$f":"(Q36/$Z36)*E$8","v":0},{"$f":"(R36/$Z36)*F$8","v":0},{"$f":"(S36/$Z36)","v":3.4776380197305203E-2},{"$f":"(T36/$Z36)","v":3.0438446119507531E-3},{"$f":"(U36/$Z36)*I$8","v":0.12372601332967711},{"$f":"(V36/$Z36)*J$8","v":0},{"$f":"(W36/$Z36)*K$8","v":0},{"$f":"(X36/$Z36)","v":4.0711970085483551E-3},{"$f":"(Y36/$Z36)","v":4.2239292210835867E-3},{"$f":"SUM(D36:M36)","v":1},"OK",{"$f":"'COS Input'!D20*P8","v":101897194.33673801},{"$f":"'COS Input'!E20*Q$8","v":0},{"$f":"'COS Input'!F20*R$8","v":0},{"$f":"'COS Input'!G20*S8","v":4268600.5050079999},{"$f":"'COS Input'!H20*T8","v":373614.40650299995},{"$f":"'COS Input'!I20*U8","v":15186656},{"$f":"'COS Input'!J20*V8","v":0},{"$f":"'COS Input'!K20*W8","v":0},{"$f":"'COS Input'!L20*X8","v":499716},{"$f":"'COS Input'!M20*Y8","v":518463},{"$f":"SUM(P36:Y36)","v":122744244.24824901}]
[]
["Revenue Factors",310,"DNG Revenue",{"$f":"(P38/$Z38)*D$8","v":0.90718889249368873},{"$f":"(Q38/$Z38)*E$8","v":0},{"$f":"(R38/$Z38)*F$8","v":0},{"$f":"(S38/$Z38)","v":1.1094304263995143E-2},{"$f":"(T38/$Z38)","v":9.7159741366959688E-4},{"$f":"(U38/$Z38)*I$8","v":5.7420481996370454E-2},{"$f":"(V38/$Z38)*J$8","v":0},{"$f":"(W38/$Z38)*K$8","v":0},{"$f":"(X38/$Z38)","v":1.4386862355134049E-2},{"$f":"(Y38/$Z38)","v":8.937861477142062E-3},{"$f":"SUM(D38:M38)","v":1.0000000000000002},"OK",{"$f":"'COS Input'!D22*P8","v":307471692.51393181},{"$f":"'COS Input'!E22*Q8","v":0},{"$f":"'COS Input'!F22*R8","v":0},{"$f":"'COS Input'!G22","v":3760170.0566884405},{"$f":"'COS Input'!H22","v":329301.54204376793},{"$f":"'COS Input'!I22*U8","v":19461407.575063094},{"$f":"IF('COS Input'!I23=0,0,'COS Input'!J22*V8)","v":0},{"$f":"IF('COS Input'!I23=0,0,'COS Input'!K22*W8)","v":0},{"$f":"'COS Input'!L22","v":4876110.0966950078},{"$f":"'COS Input'!M22","v":3029291.2739240346},{"$f":"SUM(P38:Y38)","v":338927973.05834615}]
[]
[null,315,"DNG Revenue Less NGV",{"$f":"(P40/$Z40)*D$8","v":0.91537034584513621},{"$f":"(Q40/$Z40)*E$8","v":0},{"$f":"(R40/$Z40)*F$8","v":0},{"$f":"(S40/$Z40)","v":1.1194357884088681E-2},{"$f":"(T40/$Z40)","v":9.803597331623701E-4},{"$f":"(U40/$Z40)*I$8","v":5.7938326734944784E-2},{"$f":"(V40/$Z40)*J$8","v":0},{"$f":"(W40/$Z40)*K$8","v":0},{"$f":"(X40/$Z40)","v":1.451660980266802E-2},{"$f":"(Y40/$Z40)","v":0},{"$f":"SUM(D40:M40)","v":1.0000000000000002},null,{"$f":"'COS Input'!D22*P8","v":307471692.51393181},{"$f":"'COS Input'!E22*Q8","v":0},{"$f":"'COS Input'!F22*R8","v":0},{"$f":"'COS Input'!G22*S8","v":3760170.0566884405},{"$f":"'COS Input'!H22*T8","v":329301.54204376793},{"$f":"'COS Input'!I22*U8","v":19461407.575063094},{"$f":"IF('COS Input'!I23=0,0,'COS Input'!J22*V8)","v":0},{"$f":"IF('COS Input'!I23=0,0,'COS Input'!K22*W8)","v":0},{"$f":"'COS Input'!L22*X8","v":4876110.0966950078},0,{"$f":"SUM(P40:Y40)","v":335898681.7844221}]
[]
["Customer Factors",410,"Customers",{"$f":"(P42/$Z42)*D$8","v":0.99873831148719727},{"$f":"(Q42/$Z42)*E$8","v":0},{"$f":"(R42/$Z42)*F$8","v":0},{"$f":"(S42/$Z42)","v":5.9308422509241347E-4},{"$f":"(T42/$Z42)","v":4.6318971738966074E-5},{"$f":"(U42/$Z42)*I$8","v":5.8603568591474476E-4},{"$f":"(V42/$Z42)*J$8","v":0},{"$f":"(W42/$Z42)*K$8","v":0},{"$f":"(X42/$Z42)","v":7.0485391776687508E-6},{"$f":"(Y42/$Z42)","v":2.9201090878913397E-5},{"$f":"SUM(D42:M42)","v":1},"OK",{"$f":"'COS Input'!D25*P8","v":991860.58333333337},{"$f":"'COS Input'!E25*Q8","v":0},{"$f":"'COS Input'!F25*R8","v":0},{"$f":"'COS Input'!G25","v":589},{"$f":"'COS Input'!H25","v":46},{"$f":"'COS Input'!I25","v":582},{"$f":"IF('COS Input'!I26=0,0,'COS Input'!J25*V8)","v":0},{"$f":"IF('COS Input'!I26=0,0,'COS Input'!K25*W8)","v":0},{"$f":"'COS Input'!L25","v":7},{"$f":"'COS Input'!M25","v":29},{"$f":"SUM(P42:Y42)","v":993113.58333333337}]
[]
[null,420,{"$f":"'COS Input'!$N$11&\" Customers \"&'COS Input'!$O$11&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"(P44/$Z44)*D$8","v":0.97585095673882016},{"$f":"(Q44/$Z44)*E$8","v":0},{"$f":"(R44/$Z44)*F$8","v":0},{"$f":"(S44/$Z44)","v":3.2183892348180958E-3},{"$f":"(T44/$Z44)","v":2.7763858222162375E-4},{"$f":"(U44/$Z44)*I$8","v":1.4794647263528672E-2},{"$f":"(V44/$Z44)*J$8","v":0},{"$f":"(W44/$Z44)*K$8","v":0},{"$f":"(X44/$Z44)","v":3.6020019931667637E-3},{"$f":"(Y44/$Z44)","v":2.2563661874447005E-3},{"$f":"SUM(D44:M44)","v":1},"OK",{"$f":"(D42*'COS Input'!$L$12)+(D38*'COS Input'!$M$12)","v":0.97585095673882016},{"$f":"(E42*'COS Input'!$L$12)+(E38*'COS Input'!$M$12)","v":0},{"$f":"(F42*'COS Input'!$L$12)+(F38*'COS Input'!$M$12)","v":0},{"$f":"(G42*'COS Input'!$L$12)+(G38*'COS Input'!$M$12)","v":3.2183892348180958E-3},{"$f":"(H42*'COS Input'!$L$12)+(H38*'COS Input'!$M$12)","v":2.7763858222162375E-4},{"$f":"(I42*'COS Input'!$L$12)+(I38*'COS Input'!$M$12)","v":1.4794647263528672E-2},{"$f":"(J42*'COS Input'!$L$12)+(J38*'COS Input'!$M$12)","v":0},{"$f":"(K42*'COS Input'!$L$12)+(K38*'COS Input'!$M$12)","v":0},{"$f":"(L42*'COS Input'!$L$12)+(L38*'COS Input'!$M$12)","v":3.6020019931667637E-3},{"$f":"(M42*'COS Input'!$L$12)+(M38*'COS Input'!$M$12)","v":2.2563661874447005E-3},{"$f":"(N42*'COS Input'!$L$12)+(N38*'COS Input'!$M$12)","v":1}]
[]
["Expense Factors",510,"Customer Assistance Expense",{"$f":"(P46/$Z46)*D$8","v":0.78813021623381041},{"$f":"(Q46/$Z46)*E$8","v":0},{"$f":"(R46/$Z46)*F$8","v":0},{"$f":"(S46/$Z46)","v":4.2114888076665111E-3},{"$f":"(T46/$Z46)","v":9.3841661608964587E-3},{"$f":"(U46/$Z46)*I$8","v":0.18404690167300564},{"$f":"(V46/$Z46)*J$8","v":0},{"$f":"(W46/$Z46)*K$8","v":0},{"$f":"(X46/$Z46)","v":6.9103974984782218E-3},{"$f":"(Y46/$Z46)","v":7.3168296261428385E-3},{"$f":"SUM(D46:M46)","v":1},"OK",{"$f":"'COS Input'!D28*P8","v":3070994.0272504902},{"$f":"'COS Input'!E28*Q8","v":0},{"$f":"'COS Input'!F28*R8","v":0},{"$f":"'COS Input'!G28","v":16410.304677798631},{"$f":"'COS Input'!H28","v":36565.93496510441},{"$f":"'COS Input'!I28*U8","v":717149.17678537732},{"$f":"'COS Input'!J28*V8","v":0},{"$f":"'COS Input'!K28*W8","v":0},{"$f":"'COS Input'!L28","v":26926.755257734709},{"$f":"'COS Input'!M28","v":28510.4410634956},{"$f":"SUM(P46:Y46)","v":3896556.6400000006}]
[]
[null,520,"Blank"]
[]
[null,530,null,{"$f":"P50","v":0},0,0,0,0,{"$f":"U50*I$8","v":0},{"$f":"V50*J$8","v":0},{"$f":"W50*K$8","v":0},{"$f":"X50","v":0},0,{"$f":"SUM(D50:M50)","v":0},"OK",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P50:Y50)","v":0}]
[]
[null,540,null,{"$f":"P52","v":0},0,0,0,0,{"$f":"U52*I$8","v":0},{"$f":"V52*J$8","v":0},{"$f":"W52*K$8","v":0},{"$f":"X52","v":0},0,{"$f":"SUM(D52:M52)","v":0},"OK",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P52:Y52)","v":0}]
[]
[null,550,"Distribution O&M Expense",{"$f":"(P54/$Z54)*D$8","v":0.86087606457913879},{"$f":"(Q54/$Z54)*E$8","v":0},{"$f":"(R54/$Z54)*F$8","v":0},{"$f":"(S54/$Z54)","v":1.2539102921463777E-2},{"$f":"(T54/$Z54)","v":1.1200920553661067E-3},{"$f":"(U54/$Z54)*I$8","v":7.9963999503051608E-2},{"$f":"(V54/$Z54)*J$8","v":0},{"$f":"(W54/$Z54)*K$8","v":0},{"$f":"(X54/$Z54)","v":1.6602568868780192E-2},{"$f":"(Y54/$Z54)","v":2.8898172072199652E-2},{"$f":"SUM(D54:M54)","v":1},"OK",{"$f":"'COS Detail'!H750*P8","v":49567019.705625229},{"$f":"'COS Detail'!I750*Q8","v":0},{"$f":"'COS Detail'!J750*R8","v":0},{"$f":"'COS Detail'!K750","v":721969.15116104053},{"$f":"'COS Detail'!L750","v":64492.006764746395},{"$f":"'COS Detail'!M750*U8","v":4604120.5025790334},{"$f":"'COS Detail'!N750*V8","v":0},{"$f":"'COS Detail'!O750*W8","v":0},{"$f":"'COS Detail'!P750","v":955933.02235106612},{"$f":"'COS Detail'!Q750","v":1663882.0888341602},{"$f":"SUM(P54:Y54)","v":57577416.477315269}]
[]
["Plant Factors",605,"Tools, Shop & Garage Equipment",{"$f":"P56/$Z$56","v":0.40138366977633921},0,0,5.9879372040559523E-3,4.6408458604426051E-4,{"$f":"U56/$Z$56*I$8","v":3.293089175042687E-2},{"$f":"(V56/$Z$56)*J$8","v":0},{"$f":"(W56/$Z$56)*K$8","v":0},{"$f":"X56/$Z$56","v":7.1188020102612342E-3},{"$f":"Y56/$Z$56","v":0.55211461467287248},{"$f":"SUM(D56:M56)","v":1},null,{"$f":"'COS Input'!D30*P8","v":13056158.822263755},{"$f":"'COS Input'!E30*Q8","v":0},{"$f":"'COS Input'!F30*R8","v":0},{"$f":"'COS Input'!G30*S8","v":194774.88757193333},{"$f":"'COS Input'!H30*T8","v":15095.686542839941},{"$f":"'COS Input'!I30*U8","v":1071172.0112876731},{"$f":"'COS Input'!J30*V8","v":0},{"$f":"'COS Input'!K30*W8","v":0},{"$f":"'COS Input'!L30*X8","v":231559.51940449385},{"$f":"'COS Input'!M30*Y8","v":17959116.526287001},{"$f":"SUM(P56:Y56)","v":32527877.453357697}]
[]
[null,610,"Rate Base",{"$f":"(P58/$Z58)*D$8","v":0.87976988689840063},{"$f":"(Q58/$Z58)*E$8","v":0},{"$f":"(R58/$Z58)*F$8","v":0},{"$f":"(S58/$Z58)","v":1.255052326937817E-2},{"$f":"(T58/$Z58)","v":1.0669133333857592E-3},{"$f":"(U58/$Z58)*I$8","v":7.5719069632438879E-2},{"$f":"(V58/$Z58)*J$8","v":0},{"$f":"(W58/$Z58)*K$8","v":0},{"$f":"(X58/$Z58)","v":1.6369031710305109E-2},{"$f":"(Y58/$Z58)","v":1.4524575156091502E-2},{"$f":"SUM(D58:M58)","v":1},"OK",{"$f":"'COS Detail'!H1275*P8","v":1179111088.9534993},{"$f":"'COS Detail'!I1275*Q8","v":0},{"$f":"'COS Detail'!J1275*R8","v":0},{"$f":"'COS Detail'!K1275","v":16820831.650949325},{"$f":"'COS Detail'!L1275","v":1429929.9863314943},{"$f":"'COS Detail'!M1275*U8","v":101482439.8725543},{"$f":"'COS Detail'!N1275*V8","v":0},{"$f":"'COS Detail'!O1275*W8","v":0},{"$f":"'COS Detail'!P1275","v":21938585.410210982},{"$f":"'COS Detail'!Q1275","v":19466553.565800533},{"$f":"SUM(P58:Y58)","v":1340249429.4393458}]
[]
[null,620,"Gross Plant",{"$f":"(P60/$Z60)*D$8","v":0.89508144510732335},{"$f":"(Q60/$Z60)*E$8","v":0},{"$f":"(R60/$Z60)*F$8","v":0},{"$f":"(S60/$Z60)","v":1.3353038226006699E-2},{"$f":"(T60/$Z60)","v":1.0349038419026815E-3},{"$f":"(U60/$Z60)*I$8","v":7.343554906722928E-2},{"$f":"(V60/$Z60)*J$8","v":0},{"$f":"(W60/$Z60)*K$8","v":0},{"$f":"(X60/$Z60)","v":1.5874855083985173E-2},{"$f":"(Y60/$Z60)","v":1.220208673552717E-3},{"$f":"SUM(D60:M60)","v":0.99999999999999989},"OK",{"$f":"'COS Detail'!H1109+'COS Detail'!H1110+'COS Detail'!H1111+'COS Detail'!H1120+'COS Detail'!H1121+'COS Detail'!H1122","v":2187666761.779923},{"$f":"'COS Detail'!I1109+'COS Detail'!I1110+'COS Detail'!I1111+'COS Detail'!I1120+'COS Detail'!I1121+'COS Detail'!I1122","v":0},{"$f":"'COS Detail'!J1109+'COS Detail'!J1110+'COS Detail'!J1111+'COS Detail'!J1120+'COS Detail'!J1121+'COS Detail'!J1122","v":0},{"$f":"'COS Detail'!K1109+'COS Detail'!K1110+'COS Detail'!K1111+'COS Detail'!K1120+'COS Detail'!K1121+'COS Detail'!K1122","v":32636133.902104273},{"$f":"'COS Detail'!L1109+'COS Detail'!L1110+'COS Detail'!L1111+'COS Detail'!L1120+'COS Detail'!L1121+'COS Detail'!L1122","v":2529406.4008860961},{"$f":"'COS Detail'!M1109+'COS Detail'!M1110+'COS Detail'!M1111+'COS Detail'!M1120+'COS Detail'!M1121+'COS Detail'!M1122","v":179483677.94415995},{"$f":"'COS Detail'!N1109+'COS Detail'!N1110+'COS Detail'!N1111+'COS Detail'!N1120+'COS Detail'!N1121+'COS Detail'!N1122","v":0},{"$f":"'COS Detail'!O1109+'COS Detail'!O1110+'COS Detail'!O1111+'COS Detail'!O1120+'COS Detail'!O1121+'COS Detail'!O1122","v":0},{"$f":"'COS Detail'!P1109+'COS Detail'!P1110+'COS Detail'!P1111+'COS Detail'!P1120+'COS Detail'!P1121+'COS Detail'!P1122","v":38799701.418392465},{"$f":"'COS Detail'!Q1109+'COS Detail'!Q1110+'COS Detail'!Q1111+'COS Detail'!Q1120+'COS Detail'!Q1121+'COS Detail'!Q1122","v":2982309.567646971},{"$f":"SUM(P60:Y60)","v":2444097991.013113}]
[]
[null,630,"Distribution Gross Plant",{"$f":"(P62/$Z62)*D$8","v":0.89332622359757918},{"$f":"(Q62/$Z62)*E$8","v":0},{"$f":"(R62/$Z62)*F$8","v":0},{"$f":"(S62/$Z62)","v":1.2467797474172926E-2},{"$f":"(T62/$Z62)","v":1.0664116115248659E-3},{"$f":"(U62/$Z62)*I$8","v":7.5671303026587422E-2},{"$f":"(V62/$Z62)*J$8","v":0},{"$f":"(W62/$Z62)*K$8","v":0},{"$f":"(X62/$Z62)","v":1.6358166920814553E-2},{"$f":"(Y62/$Z62)","v":1.1100973693209961E-3},{"$f":"SUM(D62:M62)","v":1},"OK",{"$f":"'COS Detail'!H1039","v":2118815176.0730202},{"$f":"'COS Detail'!I1039","v":0},{"$f":"'COS Detail'!J1039","v":0},{"$f":"'COS Detail'!K1039","v":29571457.551192001},{"$f":"'COS Detail'!L1039","v":2529343.7567967698},{"$f":"'COS Detail'!M1039","v":179479232.79388681},{"$f":"'COS Detail'!N1039","v":0},{"$f":"'COS Detail'!O1039","v":0},{"$f":"'COS Detail'!P1039","v":38798740.492556013},{"$f":"'COS Detail'!Q1039","v":2632958.8126986637},{"$f":"SUM(P62:Y62)","v":2371826909.4801507}]
[]
[null,640,"Direct Distribution Gross Plant",{"$f":"(P64/$Z64)*D$8","v":0.89332622359757929},{"$f":"(Q64/$Z64)*E$8","v":0},{"$f":"(R64/$Z64)*F$8","v":0},{"$f":"(S64/$Z64)","v":1.2467797474172929E-2},{"$f":"(T64/$Z64)","v":1.0664116115248659E-3},{"$f":"(U64/$Z64)*I$8","v":7.5671303026587436E-2},{"$f":"(V64/$Z64)*J$8","v":0},{"$f":"(W64/$Z64)*K$8","v":0},{"$f":"(X64/$Z64)","v":1.6358166920814557E-2},{"$f":"(Y64/$Z64)","v":1.1100973693209961E-3},{"$f":"SUM(D64:M64)","v":1.0000000000000002},"OK",{"$f":"('COS Detail'!H1002+'COS Detail'!H1007+'COS Detail'!H1012+'COS Detail'!H1017+'COS Detail'!H1022+'COS Detail'!H1027)","v":2087884790.5083787},{"$f":"('COS Detail'!I1002+'COS Detail'!I1007+'COS Detail'!I1012+'COS Detail'!I1017+'COS Detail'!I1022+'COS Detail'!I1027)","v":0},{"$f":"('COS Detail'!J1002+'COS Detail'!J1007+'COS Detail'!J1012+'COS Detail'!J1017+'COS Detail'!J1022+'COS Detail'!J1027)","v":0},{"$f":"('COS Detail'!K1002+'COS Detail'!K1007+'COS Detail'!K1012+'COS Detail'!K1017+'COS Detail'!K1022+'COS Detail'!K1027)","v":29139774.507717676},{"$f":"('COS Detail'!L1002+'COS Detail'!L1007+'COS Detail'!L1012+'COS Detail'!L1017+'COS Detail'!L1022+'COS Detail'!L1027)","v":2492420.49019631},{"$f":"('COS Detail'!M1002+'COS Detail'!M1007+'COS Detail'!M1012+'COS Detail'!M1017+'COS Detail'!M1022+'COS Detail'!M1027)","v":176859201.5925577},{"$f":"('COS Detail'!N1002+'COS Detail'!N1007+'COS Detail'!N1012+'COS Detail'!N1017+'COS Detail'!N1022+'COS Detail'!N1027)","v":0},{"$f":"('COS Detail'!O1002+'COS Detail'!O1007+'COS Detail'!O1012+'COS Detail'!O1017+'COS Detail'!O1022+'COS Detail'!O1027)","v":0},{"$f":"('COS Detail'!P1002+'COS Detail'!P1007+'COS Detail'!P1012+'COS Detail'!P1017+'COS Detail'!P1022+'COS Detail'!P1027)","v":38232357.914023899},{"$f":"('COS Detail'!Q1002+'COS Detail'!Q1007+'COS Detail'!Q1012+'COS Detail'!Q1017+'COS Detail'!Q1022+'COS Detail'!Q1027)","v":2594522.9773449036},{"$f":"SUM(P64:Y64)","v":2337203067.9902191}]
[]
[null,645,"SD Mains",{"$f":"(P66/$Z66)*D$8","v":0.99448048174797821},{"$f":"(Q66/$Z66)*E$8","v":0},{"$f":"(R66/$Z66)*F$8","v":0},{"$f":"(S66/$Z66)","v":2.1714130983154353E-3},{"$f":"(T66/$Z66)","v":2.6602861447967544E-4},{"$f":"(U66/$Z66)*I$8","v":2.7331456642660863E-3},{"$f":"(V66/$Z66)*J$8","v":0},{"$f":"(W66/$Z66)*K$8","v":0},{"$f":"(X66/$Z66)","v":3.3757217160594617E-5},{"$f":"(Y66/$Z66)","v":3.1517365779998156E-4},{"$f":"SUM(D66:M66)","v":1},"OK",{"$f":"'COS Input'!D32*P8","v":572766511.20198548},{"$f":"'COS Input'!E32*Q8","v":0},{"$f":"'COS Input'!F32*R8","v":0},{"$f":"'COS Input'!G32","v":1250615.4997777103},{"$f":"'COS Input'!H32","v":153217.97078168899},{"$f":"'COS Input'!I32*U8","v":1574142.8167367871},{"$f":"'COS Input'!J32*V8","v":0},{"$f":"'COS Input'!K32*W8","v":0},{"$f":"'COS Input'!L32","v":19442.315717425474},{"$f":"'COS Input'!M32","v":181522.83500181514},{"$f":"SUM(P66:Y66)","v":575945452.64000094}]
[]
[null,650,"Mains",{"$f":"(P68/$Z68)*D$8","v":0.86809998225983076},{"$f":"(Q68/$Z68)*E$8","v":0},{"$f":"(R68/$Z68)*F$8","v":0},{"$f":"(S68/$Z68)","v":1.5184832361405498E-2},{"$f":"(T68/$Z68)","v":1.0384747569504784E-3},{"$f":"(U68/$Z68)*I$8","v":9.4173621896233878E-2},{"$f":"(V68/$Z68)*J$8","v":0},{"$f":"(W68/$Z68)*K$8","v":0},{"$f":"(X68/$Z68)","v":2.0052044456469457E-2},{"$f":"(Y68/$Z68)","v":1.4510442691099757E-3},{"$f":"SUM(D68:M68)","v":1},"OK",{"$f":"'COS Detail'!H1001*P8","v":1308398871.5980945},{"$f":"'COS Detail'!I1001*Q8","v":0},{"$f":"'COS Detail'!J1001*R8","v":0},{"$f":"'COS Detail'!K1001","v":22886554.467320047},{"$f":"'COS Detail'!L1001","v":1565187.4529936663},{"$f":"'COS Detail'!M1001*U8","v":141938328.69640362},{"$f":"'COS Detail'!N1001*V8","v":0},{"$f":"'COS Detail'!O1001*W8","v":0},{"$f":"'COS Detail'!P1001","v":30222408.5660985},{"$f":"'COS Detail'!Q1001","v":2187011.5460665002},{"$f":"SUM(P68:Y68)","v":1507198362.3269768}]
[]
[null,660,"Service Lines",{"$f":"(P70/$Z70)*D$8","v":0.99345627211775178},{"$f":"(Q70/$Z70)*E$8","v":0},{"$f":"(R70/$Z70)*F$8","v":0},{"$f":"(S70/$Z70)","v":2.2478187843822822E-3},{"$f":"(T70/$Z70)","v":2.6622593395805936E-4},{"$f":"(U70/$Z70)*I$8","v":3.5297479435204733E-3},{"$f":"(V70/$Z70)*J$8","v":0},{"$f":"(W70/$Z70)*K$8","v":0},{"$f":"(X70/$Z70)","v":1.0673994016757855E-4},{"$f":"(Y70/$Z70)","v":3.9319528021998393E-4},{"$f":"SUM(D70:M70)","v":1.0000000000000002},"OK",{"$f":"'COS Input'!D34*P8","v":354210812.10760564},{"$f":"'COS Input'!E34*Q8","v":0},{"$f":"'COS Input'!F34*R8","v":0},{"$f":"'COS Input'!G34","v":801446.16268767929},{"$f":"'COS Input'!H34","v":94921.243056194478},{"$f":"'COS Input'!I34*U8","v":1258510.2341186346},{"$f":"'COS Input'!J34*V8","v":0},{"$f":"'COS Input'!K34*W8","v":0},{"$f":"'COS Input'!L34","v":38057.478675411592},{"$f":"'COS Input'!M34","v":140191.39385642763},{"$f":"SUM(P70:Y70)","v":356543938.61999995}]
[]
[null,670,"Meters & Regulators",{"$f":"(P72/$Z72)*D$8","v":0.93819479497033975},{"$f":"(Q72/$Z72)*E$8","v":0},{"$f":"(R72/$Z72)*F$8","v":0},{"$f":"(S72/$Z72)","v":7.6666456778663218E-3},{"$f":"(T72/$Z72)","v":1.9847165907692721E-3},{"$f":"(U72/$Z72)*I$8","v":4.1663807500905065E-2},{"$f":"(V72/$Z72)*J$8","v":0},{"$f":"(W72/$Z72)*K$8","v":0},{"$f":"(X72/$Z72)","v":1.0490035260119462E-2},{"$f":"(Y72/$Z72)","v":0},{"$f":"SUM(D72:M72)","v":0.99999999999999989},"OK",{"$f":"+'COS Input'!D36*P8","v":282832820.46700191},{"$f":"+'COS Input'!E36*Q8","v":0},{"$f":"+'COS Input'!F36*R8","v":0},{"$f":"+'COS Input'!G36","v":2311224.7394856131},{"$f":"+'COS Input'!H36","v":598322.43176394096},{"$f":"+'COS Input'!I36*U8","v":12560176.468734032},{"$f":"+'COS Input'!J36*V8","v":0},{"$f":"+'COS Input'!K36*W8","v":0},{"$f":"+'COS Input'!L36","v":3162377.6590144956},{"$f":"+'COS Input'!M36","v":0},{"$f":"SUM(P72:Y72)","v":301464921.76600003}]
[]
[null,680,"Mains & Service Lines",{"$f":"(P74/$Z74)*D$8","v":0.89208131556649217},{"$f":"(Q74/$Z74)*E$8","v":0},{"$f":"(R74/$Z74)*F$8","v":0},{"$f":"(S74/$Z74)","v":1.2709911996938491E-2},{"$f":"(T74/$Z74)","v":8.9073939847067441E-4},{"$f":"(U74/$Z74)*I$8","v":7.6832960682259158E-2},{"$f":"(V74/$Z74)*J$8","v":0},{"$f":"(W74/$Z74)*K$8","v":0},{"$f":"(X74/$Z74)","v":1.6236400294932628E-2},{"$f":"(Y74/$Z74)","v":1.248672060906953E-3},{"$f":"SUM(D74:M74)","v":1.0000000000000002},"OK",{"$f":"P68+P70","v":1662609683.7057002},{"$f":"Q68+Q70","v":0},0,{"$f":"S68+S70","v":23688000.630007725},{"$f":"T68+T70","v":1660108.6960498607},{"$f":"U68+U70","v":143196838.93052226},{"$f":"V68+V70","v":0},0,{"$f":"X68+X70","v":30260466.04477391},{"$f":"Y68+Y70","v":2327202.9399229279},{"$f":"SUM(P74:Y74)","v":1863742300.9469767}]
[]
["Taxes",null,"Taxes",{"$f":"(P76/$Z76)*D$8","v":0.97635283266240969},{"$f":"(Q76/$Z76)*E$8","v":0},{"$f":"(R76/$Z76)*F$8","v":0},{"$f":"(S76/$Z76)","v":9.7582097216563236E-3},{"$f":"(T76/$Z76)","v":5.6342545641609827E-4},{"$f":"(U76/$Z76)*I$8","v":2.0784884450093445E-2},{"$f":"(V76/$Z76)*J$8","v":0},{"$f":"(W76/$Z76)*K$8","v":0},{"$f":"(X76/$Z76)","v":-1.5296184276223458E-2},{"$f":"(Y76/$Z76)","v":7.8368319856478141E-3},{"$f":"SUM(D76:M76)","v":0.99999999999999978},"OK",{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!G21-'COS Sum'!G26-'COS Sum'!G34-'COS Sum'!G37-'COS Sum'!G38)-'ALLOCATIONS&PRETAX'!$M$9*'COS Sum'!G75)*P8","v":33532129.738291431},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!H21-'COS Sum'!H26-'COS Sum'!H34-'COS Sum'!H37-'COS Sum'!H38)-'ALLOCATIONS&PRETAX'!$M$9*'COS Sum'!H75)","v":0},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!I21-'COS Sum'!I26-'COS Sum'!I34-'COS Sum'!I37-'COS Sum'!I38)-'ALLOCATIONS&PRETAX'!$M$9*'COS Sum'!I75)","v":0},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!J21-'COS Sum'!J26-'COS Sum'!J34-'COS Sum'!J37-'COS Sum'!J38)-'ALLOCATIONS&PRETAX'!$M$9*'COS Sum'!J75)","v":335138.6337537017},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!K21-'COS Sum'!K26-'COS Sum'!K34-'COS Sum'!K37-'COS Sum'!K38)-'ALLOCATIONS&PRETAX'!$M$9*'COS Sum'!K75)","v":19350.438561111023},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!L21-'COS Sum'!L26-'COS Sum'!L34-'COS Sum'!L37-'COS Sum'!L38)-'ALLOCATIONS&PRETAX'!$M$9*'COS Sum'!L75)","v":713841.77795171679},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!M21-'COS Sum'!M26-'COS Sum'!M34-'COS Sum'!M37-'COS Sum'!M38)-'ALLOCATIONS&PRETAX'!$M$9*'COS Sum'!M75)","v":0},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!N21-'COS Sum'!N26-'COS Sum'!N34-'COS Sum'!N37-'COS Sum'!N38)-'ALLOCATIONS&PRETAX'!$M$9*'COS Sum'!N75)","v":0},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!O21-'COS Sum'!O26-'COS Sum'!O34-'COS Sum'!O37-'COS Sum'!O38)-'ALLOCATIONS&PRETAX'!$M$9*'COS Sum'!O75)","v":-525336.35228207184},{"$f":"(Taxes!$L$20*(1-Taxes!$L$18)+Taxes!$L$18)*(('COS Sum'!P21-'COS Sum'!P26-'COS Sum'!P34-'COS Sum'!P37-'COS Sum'!P38)-'ALLOCATIONS&PRETAX'!$M$9*'COS Sum'!P75)","v":269150.30928250204},{"$f":"SUM(P76:Y76)","v":34344274.545558393}]
[]
[null,null,"Net Income",{"$f":"P78/$Z$78","v":0.94201284333008739},{"$f":"Q78/$Z$78","v":0},{"$f":"R78/$Z$78","v":0},1.0751014576413599E-2,7.4244016949326559E-4,{"$f":"(U78/$Z$78)*I$8","v":4.0316690176446818E-2},{"$f":"(V78/$Z$78)*J$8","v":0},{"$f":"(W78/$Z$78)*K$8","v":0},{"$f":"X78/$Z$78","v":-4.0376419882300974E-3},{"$f":"Y78/$Z$78","v":1.0214653735788788E-2},{"$f":"SUM(D78:M78)","v":0.99999999999999978},"OK",{"$f":"'COS Sum'!G46*P8","v":81647150.888310015},{"$f":"'COS Sum'!H46","v":0},{"$f":"'COS Sum'!I46","v":0},{"$f":"'COS Sum'!J46","v":931823.50488960184},{"$f":"'COS Sum'!K46","v":64349.573334764107},{"$f":"'COS Sum'!L46","v":3494371.557097923},{"$f":"'COS Sum'!M46","v":0},{"$f":"'COS Sum'!N46","v":0},{"$f":"'COS Sum'!O46","v":-349954.8514440828},{"$f":"'COS Sum'!P46","v":885335.46091531217},{"$f":"SUM(P78:Y78)","v":86673076.133103549}]

{"sheet":"COS Detail","index":72,"n_rows":1275,"n_cols":72,"rows_kept":1275,"cut":false,"hidden":false,"merged":[[644,66,644,69],[644,21,644,24],[644,36,644,39],[644,41,644,44],[644,46,644,49],[644,61,644,64],[644,26,644,29],[644,31,644,34],[644,51,644,54],[644,56,644,59],[958,1,958,4],[7,1,7,2],[8,1,8,2],[8,3,8,4],[10,1,10,4],[514,1,514,4],[645,1,645,2],[645,3,645,4]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 17"}]
[]
[]
[null,null,null,null,null,null,{"$f":"'COS Sum'!F9","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"FERC",null,null,null,"Allocation",{"$f":"'COS Sum'!F10","v":"Jurisdiction"},{"$f":"+'COS Alloc Factors'!D8","v":1},{"$f":"+'COS Alloc Factors'!E8","v":0},{"$f":"+'COS Alloc Factors'!F8","v":0},{"$f":"+'COS Alloc Factors'!G8","v":1},{"$f":"+'COS Alloc Factors'!H8","v":1},{"$f":"+'COS Alloc Factors'!I8","v":1},{"$f":"+'COS Alloc Factors'!J8","v":0},{"$f":"+'COS Alloc Factors'!K8","v":0},{"$f":"+'COS Alloc Factors'!L8","v":1},{"$f":"+'COS Alloc Factors'!M8","v":1},null,{"$f":"SUM(S10:S1275)","v":0}]
[null,"Account",null,"Description",null,"Factor",{"$f":"'COS Sum'!F11","v":"DNG Related"},"GS","GSR","GSC","FS","IS","TS","TSS","TSL","FT-1","NGV","Total","Check"]
[1]
[2,"UTILITY OPERATING REVENUE"]
[3]
[4,"TARIFF DTH SALES AND REVENUE"]
[5]
[6,"Utah"]
[7,null,"GS",{"$f":"'ROR-Model'!C16","v":"Distribution Non-Gas Rev"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W16","v":307471692.51393181},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!D$9,FALSE)*$G16","v":307471692.51393181},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!E$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!F$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!G$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!H$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!I$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!J$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!K$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!L$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!M$9,FALSE)*$G16","v":0},{"$f":"SUM(H16:Q16)","v":307471692.51393181},{"$f":"R16-G16","v":0}]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R17-G17","v":0}]
[9,null,null,{"$f":"'ROR-Model'!C18","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!D$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!E$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!F$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!G$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!H$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!I$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!J$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!K$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!L$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!M$9,FALSE)*$G18","v":0},{"$f":"'ROR-Model'!AB18","v":0},0]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[11,null,null,{"$f":"'ROR-Model'!C20","v":"Commodity Revenue"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!D$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!E$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!F$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!G$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!H$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!I$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!J$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!K$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!L$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!M$9,FALSE)*$G20","v":0},{"$f":"'ROR-Model'!AB20","v":0},0]
[12,null,null,{"$f":"'ROR-Model'!C21","v":"Total Revenue"},null,null,{"$f":"SUM(G16:G20)","v":307471692.51393181},{"$f":"SUM(H16:H20)","v":307471692.51393181},{"$f":"SUM(I16:I20)","v":0},0,0,0,0,{"$f":"SUM(N16:N20)","v":0},0,0,0,{"$f":"SUM(R16:R20)","v":307471692.51393181},0]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[14,null,null,{"$f":"'ROR-Model'!C23","v":"Total Dth"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W23","v":102122155},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!D$9,FALSE)*$G23","v":102122155},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!E$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!F$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!G$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!H$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!I$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!J$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!K$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!L$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!M$9,FALSE)*$G23","v":0},{"$f":"SUM(H23:Q23)","v":102122155},0]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C25","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!D$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!E$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!F$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!G$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!H$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!I$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!J$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!K$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!L$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!M$9,FALSE)*$G25","v":0},{"$f":"SUM(H25:Q25)","v":0},0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C27","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!D$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!E$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!F$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!G$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!H$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!I$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!J$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!K$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!L$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!M$9,FALSE)*$G27","v":0},{"$f":"'ROR-Model'!AB27","v":0},0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C29","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!D$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!E$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!F$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!G$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!H$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!I$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!J$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!K$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!L$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!M$9,FALSE)*$G29","v":0},{"$f":"'ROR-Model'!AB29","v":0},0]
[21,null,null,{"$f":"'ROR-Model'!C30","v":"Total Revenue"},null,null,{"$f":"SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},0,0,0,0,{"$f":"SUM(N25:N29)","v":0},0,0,0,{"$f":"SUM(R25:R29)","v":0},0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C32","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!D$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!E$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!F$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!G$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!H$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!I$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!J$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!K$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!L$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!M$9,FALSE)*$G32","v":0},{"$f":"SUM(H32:Q32)","v":0},0]
[24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C34","v":"Distribution Non-Gas Rev"},null,"GS",{"$f":"'ROR-Model'!W34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!D$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!E$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!F$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!G$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!H$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!I$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!J$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!K$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!L$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!M$9,FALSE)*$G34","v":0},{"$f":"SUM(H34:Q34)","v":0},0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C36","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!D$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!E$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!F$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!G$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!H$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!I$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!J$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!K$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!L$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!M$9,FALSE)*$G36","v":0},{"$f":"'ROR-Model'!AB36","v":0},0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C38","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!D$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!E$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!F$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!G$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!H$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!I$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!J$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!K$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!L$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!M$9,FALSE)*$G38","v":0},{"$f":"'ROR-Model'!AB38","v":0},0]
[21,null,null,{"$f":"'ROR-Model'!C39","v":"Total Revenue"},null,null,{"$f":"SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},0,0,0,0,{"$f":"SUM(N34:N38)","v":0},0,0,0,{"$f":"SUM(R34:R38)","v":0},0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C41","v":"Total Dth"},null,"GS",{"$f":"'ROR-Model'!W41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!D$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!E$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!F$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!G$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!H$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!I$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!J$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!K$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!L$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!M$9,FALSE)*$G41","v":0},{"$f":"SUM(H41:Q41)","v":0},0]
[33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[34,"FS","FS",{"$f":"'ROR-Model'!C43","v":"Distribution Non-Gas Rev"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W43","v":3760170.0566884405},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!D$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!E$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!F$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!G$9,FALSE)*$G43","v":3760170.0566884405},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!H$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!I$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!J$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!K$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!L$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!M$9,FALSE)*$G43","v":0},{"$f":"SUM(H43:Q43)","v":3760170.0566884405},0]
[35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[36,null,null,{"$f":"'ROR-Model'!C45","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!D$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!E$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!F$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!G$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!H$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!I$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!J$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!K$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!L$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!M$9,FALSE)*$G45","v":0},{"$f":"SUM(H45:Q45)","v":0},0]
[37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[38,null,null,{"$f":"'ROR-Model'!C47","v":"Commodity Revenue"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!D$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!E$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!F$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!G$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!H$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!I$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!J$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!K$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!L$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!M$9,FALSE)*$G47","v":0},{"$f":"SUM(H47:Q47)","v":0},0]
[39,null,null,{"$f":"'ROR-Model'!C48","v":"Total Revenue"},null,null,{"$f":"SUM(G43:G47)","v":3760170.0566884405},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":0},0,3760170.0566884405,0,0,{"$f":"SUM(N43:N47)","v":0},0,0,0,{"$f":"SUM(R43:R47)","v":3760170.0566884405},{"$f":"R48-G48","v":0}]
[40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[41,null,null,{"$f":"'ROR-Model'!C50","v":"Total Dth"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W50","v":4547974},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!D$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!E$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!F$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!G$9,FALSE)*$G50","v":4547974},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!H$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!I$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!J$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!K$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!L$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!M$9,FALSE)*$G50","v":0},{"$f":"SUM(H50:Q50)","v":4547974},0]
[42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C52","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!D$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!E$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!F$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!G$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!H$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!I$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!J$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!K$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!L$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!M$9,FALSE)*$G52","v":0},{"$f":"SUM(H52:Q52)","v":0},0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C54","v":"Supplier Non-Gas Demand Revenue"},null,"TS",{"$f":"'ROR-Model'!W54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!D$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!E$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!F$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!G$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!H$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!I$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!J$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!K$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!L$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!M$9,FALSE)*$G54","v":0},{"$f":"'ROR-Model'!AB54","v":0},0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C56","v":"Commodity Demand Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!D$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!E$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!F$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!G$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!H$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!I$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!J$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!K$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!L$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!M$9,FALSE)*$G56","v":0},{"$f":"'ROR-Model'!AB56","v":0},0]
[21,null,null,{"$f":"'ROR-Model'!C57","v":"Total Revenue"},null,null,{"$f":"SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},0,0,0,0,{"$f":"SUM(N52:N56)","v":0},0,0,0,{"$f":"SUM(R52:R56)","v":0},0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C59","v":"Total Sales Dth"},null,"TS",{"$f":"'ROR-Model'!W59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!D$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!E$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!F$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!G$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!H$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!I$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!J$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!K$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!L$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!M$9,FALSE)*$G59","v":0},{"$f":"SUM(H59:Q59)","v":0},0]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[52,"OK","NGV",{"$f":"'ROR-Model'!C61","v":"Distribution Non-Gas Rev"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W61","v":3029291.2739240346},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!D$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!E$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!F$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!G$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!H$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!I$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!J$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!K$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!L$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!M$9,FALSE)*$G61","v":3029291.2739240346},{"$f":"SUM(H61:Q61)","v":3029291.2739240346},0]
[53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[54,null,null,{"$f":"'ROR-Model'!C63","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!D$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!E$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!F$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!G$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!H$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!I$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!J$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!K$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!L$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!M$9,FALSE)*$G63","v":0},{"$f":"'ROR-Model'!AB63","v":0},0]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[56,null,null,{"$f":"'ROR-Model'!C65","v":"Commodity Revenue"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!D$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!E$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!F$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!G$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!H$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!I$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!J$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!K$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!L$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!M$9,FALSE)*$G65","v":0},{"$f":"'ROR-Model'!AB65","v":0},0]
[57,null,null,{"$f":"'ROR-Model'!C66","v":"Total Revenue"},null,null,{"$f":"SUM(G61:G65)","v":3029291.2739240346},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":0},0,0,0,0,{"$f":"SUM(N61:N65)","v":0},0,0,3029291.2739240346,{"$f":"SUM(R61:R65)","v":3029291.2739240346},0]
[58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[59,null,null,{"$f":"'ROR-Model'!C68","v":"Total Dth"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W68","v":518463},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!D$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!E$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!F$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!G$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!H$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!I$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!J$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!K$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!L$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!M$9,FALSE)*$G68","v":518463},{"$f":"SUM(H68:Q68)","v":518463}]
[60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R69-G69","v":0}]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C70","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!D$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!E$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!F$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!G$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!H$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!I$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!J$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!K$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!L$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!M$9,FALSE)*$G70","v":0},{"$f":"SUM(H70:Q70)","v":0},0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C72","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!D$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!E$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!F$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!G$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!H$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!I$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!J$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!K$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!L$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!M$9,FALSE)*$G72","v":0},{"$f":"'ROR-Model'!AB72","v":0},0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C74","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!D$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!E$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!F$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!G$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!H$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!I$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!J$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!K$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!L$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!M$9,FALSE)*$G74","v":0},{"$f":"'ROR-Model'!AB74","v":0},0]
[21,null,null,{"$f":"'ROR-Model'!C75","v":"Total Revenue"},null,null,{"$f":"SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},0,0,0,0,{"$f":"SUM(N70:N74)","v":0},0,0,0,{"$f":"SUM(R70:R74)","v":0},0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C77","v":"Total Dth"},null,"TS",{"$f":"'ROR-Model'!W77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!D$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!E$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!F$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!G$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!H$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!I$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!J$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!K$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!L$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!M$9,FALSE)*$G77","v":0},{"$f":"SUM(H77:Q77)","v":0},0]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C79","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!D$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!E$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!F$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!G$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!H$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!I$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!J$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!K$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!L$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!M$9,FALSE)*$G79","v":0},{"$f":"SUM(H79:Q79)","v":0},0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C81","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!D$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!E$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!F$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!G$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!H$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!I$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!J$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!K$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!L$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!M$9,FALSE)*$G81","v":0},{"$f":"'ROR-Model'!AB81","v":0},0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C83","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!D$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!E$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!F$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!G$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!H$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!I$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!J$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!K$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!L$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!M$9,FALSE)*$G83","v":0},{"$f":"'ROR-Model'!AB83","v":0},0]
[21,null,null,{"$f":"'ROR-Model'!C84","v":"Total Revenue"},null,null,{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},0,0,0,0,{"$f":"SUM(N79:N83)","v":0},0,0,0,{"$f":"SUM(R79:R83)","v":0},0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C86","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!D$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!E$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!F$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!G$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!H$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!I$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!J$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!K$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!L$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!M$9,FALSE)*$G86","v":0},{"$f":"SUM(H86:Q86)","v":0},0]
[78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[79,"IS","IS",{"$f":"'ROR-Model'!C88","v":"Distribution Non-Gas Rev"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!D$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!E$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!F$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!G$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!H$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!I$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!J$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!K$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!L$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!M$9,FALSE)*$G88","v":0},{"$f":"SUM(H88:Q88)","v":0},0]
[80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[81,null,null,{"$f":"'ROR-Model'!C90","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!D$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!E$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!F$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!G$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!H$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!I$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!J$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!K$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!L$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!M$9,FALSE)*$G90","v":0},{"$f":"SUM(H90:Q90)","v":0},0]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[83,null,null,{"$f":"'ROR-Model'!C92","v":"Commodity Revenue"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!D$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!E$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!F$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!G$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!H$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!I$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!J$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!K$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!L$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!M$9,FALSE)*$G92","v":0},{"$f":"SUM(H92:Q92)","v":0},0]
[84,null,null,{"$f":"'ROR-Model'!C93","v":"Total Revenue"},null,null,{"$f":"SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(H93:Q93)","v":0},0]
[85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[86,null,null,{"$f":"'ROR-Model'!C95","v":"Total Dth"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!D$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!E$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!F$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!G$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!H$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!I$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!J$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!K$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!L$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!M$9,FALSE)*$G95","v":0},{"$f":"SUM(H95:Q95)","v":0},0]
[87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","IS",{"$f":"'ROR-Model'!C97","v":"Distribution Non-Gas Rev"},null,"IS",{"$f":"'ROR-Model'!W97","v":329301.54204376793},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!D$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!E$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!F$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!G$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!H$9,FALSE)*$G97","v":329301.54204376793},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!I$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!J$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!K$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!L$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!M$9,FALSE)*$G97","v":0},{"$f":"SUM(H97:Q97)","v":329301.54204376793},0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C99","v":"Supplier Non-Gas Revenue"},null,"IS",{"$f":"'ROR-Model'!W99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!D$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!E$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!F$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!G$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!H$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!I$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!J$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!K$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!L$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!M$9,FALSE)*$G99","v":0},{"$f":"SUM(H99:Q99)","v":0},0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C101","v":"Commodity Revenue"},null,"IS",{"$f":"'ROR-Model'!W101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!D$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!E$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!F$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!G$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!H$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!I$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!J$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!K$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!L$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!M$9,FALSE)*$G101","v":0},{"$f":"SUM(H101:Q101)","v":0},{"$f":"R101-G101","v":0}]
[21,null,null,{"$f":"'ROR-Model'!C102","v":"Total Revenue"},null,null,{"$f":"SUM(G97:G101)","v":329301.54204376793},{"$f":"SUM(H97:H101)","v":0},0,0,0,329301.54204376793,0,0,0,0,0,{"$f":"SUM(H102:Q102)","v":329301.54204376793},0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C104","v":"Total Dth"},null,"IS",{"$f":"'ROR-Model'!W104","v":583438},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!D$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!E$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!F$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!G$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!H$9,FALSE)*$G104","v":583438},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!I$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!J$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!K$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!L$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!M$9,FALSE)*$G104","v":0},{"$f":"SUM(H104:Q104)","v":583438},0]
[96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","IS",{"$f":"'ROR-Model'!C106","v":"Distribution Non-Gas Rev"},null,"IS",{"$f":"'ROR-Model'!W106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!D$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!E$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!F$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!G$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!H$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!I$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!J$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!K$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!L$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!M$9,FALSE)*$G106","v":0},{"$f":"SUM(H106:Q106)","v":0},0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C108","v":"Supplier Non-Gas Revenue"},null,"IS",{"$f":"'ROR-Model'!W108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!D$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!E$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!F$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!G$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!H$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!I$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!J$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!K$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!L$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!M$9,FALSE)*$G108","v":0},{"$f":"'ROR-Model'!AB108","v":0},0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C110","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!D$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!E$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!F$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!G$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!H$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!I$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!J$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!K$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!L$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!M$9,FALSE)*$G110","v":0},{"$f":"'ROR-Model'!AB110","v":0},0]
[21,null,null,{"$f":"'ROR-Model'!C111","v":"Total Revenue"},null,null,{"$f":"SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},0,0,0,0,{"$f":"SUM(N106:N110)","v":0},0,0,0,{"$f":"SUM(R106:R110)","v":0},0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C113","v":"Total Dth"},null,"IS",{"$f":"'ROR-Model'!W113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!D$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!E$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!F$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!G$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!H$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!I$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!J$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!K$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!L$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!M$9,FALSE)*$G113","v":0},{"$f":"SUM(H113:Q113)","v":0},0]
[105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[106,"OK","FT1-L",{"$f":"'ROR-Model'!C115","v":"Distribution Non-Gas Rev"},null,{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W115","v":2624472},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!D$9,FALSE)*$G115","v":2007049.2103679066},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!E$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!F$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!G$9,FALSE)*$G115","v":64013.103263176075},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!H$9,FALSE)*$G115","v":3957.077610745845},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!I$9,FALSE)*$G115","v":442913.00060409628},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!J$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!K$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!L$9,FALSE)*$G115","v":100877.98821150977},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!M$9,FALSE)*$G115","v":5661.619942565535},{"$f":"SUM(H115:Q115)","v":2624472},0]
[107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[108,null,null,{"$f":"'ROR-Model'!C117","v":"Supplier Non-Gas Revenue"},null,{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!D$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!E$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!F$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!G$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!H$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!I$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!J$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!K$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!L$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!M$9,FALSE)*$G117","v":0},{"$f":"'ROR-Model'!AB117","v":0},0]
[109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[110,null,null,{"$f":"'ROR-Model'!C119","v":"Commodity Revenue"},null,{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!D$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!E$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!F$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!G$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!H$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!I$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!J$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!K$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!L$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!M$9,FALSE)*$G119","v":0},{"$f":"'ROR-Model'!AB119","v":0},0]
[111,null,null,{"$f":"'ROR-Model'!C120","v":"Total Revenue"},null,null,{"$f":"SUM(G115:G119)","v":2624472},{"$f":"SUM(H115:H119)","v":2007049.2103679066},{"$f":"SUM(I115:I119)","v":0},0,64013.103263176075,3957.077610745845,442913.00060409628,{"$f":"SUM(N115:N119)","v":0},0,100877.98821150977,5661.619942565535,{"$f":"SUM(R115:R119)","v":2624472},0]
[112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[113,null,null,{"$f":"'ROR-Model'!C122","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!I122","v":32698029},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!D$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!E$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!F$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!G$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!H$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!I$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!J$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!K$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!L$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!M$9,FALSE)*$G122","v":0},{"$f":"SUM(H122:Q122)","v":0}]
[114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R123-G123","v":0}]
[115,"OK","FT-1",{"$f":"'ROR-Model'!C124","v":"Distribution Non-Gas Rev"},null,{"$f":"+C124","v":"FT-1"},{"$f":"'ROR-Model'!W124","v":2251638.0966950073},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!D$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!E$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!F$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!G$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!H$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!I$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!J$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!K$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!L$9,FALSE)*$G124","v":2251638.0966950073},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!M$9,FALSE)*$G124","v":0},{"$f":"SUM(H124:Q124)","v":2251638.0966950073},0]
[116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[117,null,null,{"$f":"'ROR-Model'!C126","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C124","v":"FT-1"},{"$f":"'ROR-Model'!W126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!D$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!E$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!F$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!G$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!H$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!I$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!J$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!K$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!L$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!M$9,FALSE)*$G126","v":0},{"$f":"'ROR-Model'!AB126","v":0},0]
[118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[119,null,null,{"$f":"'ROR-Model'!C128","v":"Commodity Revenue"},null,{"$f":"+C124","v":"FT-1"},{"$f":"'ROR-Model'!W128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!D$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!E$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!F$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!G$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!H$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!I$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!J$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!K$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!L$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!M$9,FALSE)*$G128","v":0},{"$f":"'ROR-Model'!AB128","v":0},0]
[120,null,null,{"$f":"'ROR-Model'!C129","v":"Total Revenue"},null,null,{"$f":"SUM(G124:G128)","v":2251638.0966950073},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":0},0,0,0,0,{"$f":"SUM(N124:N128)","v":0},0,2251638.0966950073,0,{"$f":"SUM(R124:R128)","v":2251638.0966950073},0]
[121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[122,null,null,{"$f":"'ROR-Model'!C131","v":"Total Dth"},null,{"$f":"+C124","v":"FT-1"},{"$f":"'ROR-Model'!W131","v":5850772},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!D$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!E$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!F$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!G$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!H$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!I$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!J$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!K$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!L$9,FALSE)*$G131","v":5850772},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!M$9,FALSE)*$G131","v":0},{"$f":"SUM(H131:Q131)","v":5850772}]
[123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R132-G132","v":0}]
[16,"FUTURE","FT-2",{"$f":"'ROR-Model'!C133","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!D$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!E$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!F$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!G$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!H$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!I$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!J$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!K$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!L$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!M$9,FALSE)*$G133","v":0},{"$f":"SUM(H133:Q133)","v":0},0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C135","v":"Supplier Non-Gas Revenue"},null,"TS",{"$f":"'ROR-Model'!W135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!D$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!E$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!F$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!G$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!H$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!I$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!J$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!K$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!L$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!M$9,FALSE)*$G135","v":0},{"$f":"'ROR-Model'!AB135","v":0},0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C137","v":"Commodity Revenue"},null,"TS",{"$f":"'ROR-Model'!W137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!D$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!E$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!F$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!G$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!H$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!I$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!J$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!K$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!L$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!M$9,FALSE)*$G137","v":0},{"$f":"'ROR-Model'!AB137","v":0},0]
[21,null,null,{"$f":"'ROR-Model'!C138","v":"Total Revenue"},null,null,{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},0,0,0,0,{"$f":"SUM(N133:N137)","v":0},0,0,0,{"$f":"SUM(R133:R137)","v":0},0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C140","v":"Total Dth"},null,"TS",{"$f":"'ROR-Model'!W140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!D$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!E$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!F$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!G$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!H$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!I$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!J$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!K$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!L$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!M$9,FALSE)*$G140","v":0},{"$f":"SUM(H140:Q140)","v":0},0]
[132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[133,"OK","MT",{"$f":"'ROR-Model'!C142","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W142","v":32791.273021554349},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!D$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!E$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!F$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!G$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!H$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!I$9,FALSE)*$G142","v":32791.273021554349},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!J$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!K$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!L$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!M$9,FALSE)*$G142","v":0},{"$f":"SUM(H142:Q142)","v":32791.273021554349},0]
[134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[135,null,null,{"$f":"'ROR-Model'!C144","v":"Supplier Non-Gas Revenue"},null,"TS",{"$f":"'ROR-Model'!W144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!D$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!E$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!F$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!G$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!H$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!I$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!J$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!K$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!L$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!M$9,FALSE)*$G144","v":0},{"$f":"'ROR-Model'!AB144","v":0},0]
[136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[137,null,null,{"$f":"'ROR-Model'!C146","v":"Commodity Revenue"},null,"TS",{"$f":"'ROR-Model'!W146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!D$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!E$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!F$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!G$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!H$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!I$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!J$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!K$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!L$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!M$9,FALSE)*$G146","v":0},{"$f":"'ROR-Model'!AB146","v":0},0]
[138,null,null,{"$f":"'ROR-Model'!C147","v":"Total Revenue"},null,null,{"$f":"SUM(G142:G146)","v":32791.273021554349},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":0},0,0,0,32791.273021554349,{"$f":"SUM(N142:N146)","v":0},0,0,0,{"$f":"SUM(R142:R146)","v":32791.273021554349},0]
[139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[140,null,null,{"$f":"'ROR-Model'!C149","v":"Total Dth"},null,"TS",{"$f":"'ROR-Model'!W149","v":32451},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!D$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!E$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!F$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!G$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!H$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!I$9,FALSE)*$G149","v":32451},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!J$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!K$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!L$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!M$9,FALSE)*$G149","v":0},{"$f":"SUM(H149:Q149)","v":32451},0]
[141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C151","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!D$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!E$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!F$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!G$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!H$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!I$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!J$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!K$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!L$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!M$9,FALSE)*$G151","v":0},{"$f":"SUM(H151:Q151)","v":0},0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C153","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!D$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!E$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!F$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!G$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!H$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!I$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!J$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!K$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!L$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!M$9,FALSE)*$G153","v":0},{"$f":"'ROR-Model'!AB153","v":0},0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C155","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!D$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!E$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!F$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!G$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!H$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!I$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!J$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!K$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!L$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!M$9,FALSE)*$G155","v":0},{"$f":"'ROR-Model'!AB155","v":0},0]
[21,null,null,{"$f":"'ROR-Model'!C156","v":"Total Revenue"},null,null,{"$f":"SUM(G151:G155)","v":0},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},0,0,0,0,{"$f":"SUM(N151:N155)","v":0},0,0,0,{"$f":"SUM(R151:R155)","v":0},0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C158","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!D$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!E$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!F$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!G$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!H$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!I$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!J$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!K$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!L$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!M$9,FALSE)*$G158","v":0},{"$f":"SUM(H158:Q158)","v":0},0]
[150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[151,"TS","TS",{"$f":"'ROR-Model'!C160","v":"Distribution Non-Gas Rev"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W160","v":19428616.302041542},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!D$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!E$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!F$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!G$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!H$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!I$9,FALSE)*$G160","v":19428616.302041542},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!J$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!K$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!L$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!M$9,FALSE)*$G160","v":0},{"$f":"SUM(H160:Q160)","v":19428616.302041542},0]
[152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[153,null,null,{"$f":"'ROR-Model'!C162","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!D$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!E$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!F$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!G$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!H$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!I$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!J$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!K$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!L$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!M$9,FALSE)*$G162","v":0},{"$f":"'ROR-Model'!AB162","v":0},0]
[154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[155,null,null,{"$f":"'ROR-Model'!C164","v":"Commodity Revenue"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!D$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!E$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!F$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!G$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!H$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!I$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!J$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!K$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!L$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!M$9,FALSE)*$G164","v":0},{"$f":"'ROR-Model'!AB164","v":0},{"$f":"R164-G164","v":0}]
[156,null,null,{"$f":"'ROR-Model'!C165","v":"Total Revenue"},null,null,{"$f":"SUM(G160:G164)","v":19428616.302041542},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":0},0,0,0,19428616.302041542,{"$f":"SUM(N160:N164)","v":0},0,0,0,{"$f":"SUM(R160:R164)","v":19428616.302041542},0]
[157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[158,null,null,{"$f":"'ROR-Model'!C167","v":"Total Dth"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W167","v":41127326},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!D$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!E$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!F$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!G$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!H$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!I$9,FALSE)*$G167","v":41127326},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!J$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!K$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!L$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!M$9,FALSE)*$G167","v":0},{"$f":"SUM(H167:Q167)","v":41127326},0]
[159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C169","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!D$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!E$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!F$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!G$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!H$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!I$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!J$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!K$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!L$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!M$9,FALSE)*$G169","v":0},{"$f":"SUM(H169:Q169)","v":0},0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C171","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!D$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!E$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!F$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!G$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!H$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!I$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!J$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!K$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!L$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!M$9,FALSE)*$G171","v":0},{"$f":"'ROR-Model'!AB171","v":0},0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C173","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!D$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!E$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!F$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!G$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!H$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!I$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!J$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!K$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!L$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!M$9,FALSE)*$G173","v":0},{"$f":"'ROR-Model'!AB173","v":0},0]
[21,null,null,{"$f":"'ROR-Model'!C174","v":"Total Revenue"},null,null,{"$f":"SUM(G169:G173)","v":0},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},0,0,0,0,{"$f":"SUM(N169:N173)","v":0},0,0,0,{"$f":"SUM(R169:R173)","v":0},0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C176","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!D$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!E$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!F$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!G$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!H$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!I$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!J$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!K$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!L$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!M$9,FALSE)*$G176","v":0},{"$f":"SUM(H176:Q176)","v":0},0]
[168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[169,"OK","FT-2C",{"$f":"'ROR-Model'!C178","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!D$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!E$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!F$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!G$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!H$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!I$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!J$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!K$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!L$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!M$9,FALSE)*$G178","v":0},{"$f":"SUM(H178:Q178)","v":0},0]
[170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[171,null,null,{"$f":"'ROR-Model'!B180","v":0},null,"TS",{"$f":"'ROR-Model'!W180-'ROR-Model'!W180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!D$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!E$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!F$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!G$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!H$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!I$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!J$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!K$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!L$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!M$9,FALSE)*$G180","v":0},{"$f":"'ROR-Model'!AB180","v":0},0]
[172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[173,null,null,{"$f":"'ROR-Model'!B182","v":0},null,"TS",{"$f":"'ROR-Model'!W182-'ROR-Model'!W182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!D$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!E$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!F$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!G$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!H$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!I$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!J$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!K$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!L$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!M$9,FALSE)*$G182","v":0},{"$f":"'ROR-Model'!AB182","v":0},0]
[174,null,null,{"$f":"'ROR-Model'!B183","v":0},null,null,{"$f":"SUM(G178:G182)","v":0},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},0,0,0,0,{"$f":"SUM(N178:N182)","v":0},0,0,0,{"$f":"SUM(R178:R182)","v":0},0]
[175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[176,null,null,{"$f":"'ROR-Model'!B185","v":0},null,"TS",{"$f":"'ROR-Model'!W185-'ROR-Model'!W185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!D$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!E$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!F$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!G$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!H$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!I$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!J$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!K$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!L$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!M$9,FALSE)*$G185","v":0},{"$f":"SUM(H185:Q185)","v":0}]
[177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R186-G186","v":0}]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!B187","v":"Blank"},null,"No Allocation",{"$f":"'ROR-Model'!W187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!D$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!E$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!F$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!G$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!H$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!I$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!J$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!K$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!L$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!M$9,FALSE)*$G187","v":0},{"$f":"SUM(H187:Q187)","v":0},0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!B189","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!D$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!E$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!F$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!G$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!H$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!I$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!J$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!K$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!L$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!M$9,FALSE)*$G189","v":0},{"$f":"'ROR-Model'!AB189","v":0},0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!B191","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!D$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!E$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!F$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!G$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!H$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!I$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!J$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!K$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!L$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!M$9,FALSE)*$G191","v":0},{"$f":"'ROR-Model'!AB191","v":0},0]
[21,null,null,{"$f":"'ROR-Model'!B192","v":0},null,null,{"$f":"SUM(G187:G191)","v":0},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},0,0,0,0,{"$f":"SUM(N187:N191)","v":0},0,0,0,{"$f":"SUM(R187:R191)","v":0},0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!B194","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!D$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!E$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!F$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!G$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!H$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!I$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!J$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!K$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!L$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!M$9,FALSE)*$G194","v":0},{"$f":"SUM(H194:Q194)","v":0},0]
[186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[187,null,"CET",{"$f":"'ROR-Model'!B196","v":"CET"},null,"GS",{"$f":"'ROR-Model'!W196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!D$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!E$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!F$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!G$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!H$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!I$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!J$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!K$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!L$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!M$9,FALSE)*$G196","v":0},{"$f":"'ROR-Model'!W196","v":0},0]
[188,null,"DSM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[189,null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[191,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G16+G25+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G196","v":338927973.05834615},{"$f":"+H16+H25+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H196","v":309478741.72429973},{"$f":"+I16+I25+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I196","v":0},0,3824183.1599516165,333258.61965451378,{"$f":"+M16+M25+M34+M43+M52+M61+M70+M79+M88+M97+M106+M115+M124+M133+M142+M151+M160+M169+M178+M187+M196","v":19904320.575667191},{"$f":"+N16+N25+N34+N43+N52+N61+N70+N79+N88+N97+N106+N115+N124+N133+N142+N151+N160+N169+N178+N187+N196","v":0},0,{"$f":"+P16+P25+P34+P43+P52+P61+P70+P79+P88+P97+P106+P115+P124+P133+P142+P151+P160+P169+P178+P187+P196","v":2352516.0849065171},3034952.8938666,{"$f":"SUM(H200:Q200)","v":338927973.05834621},0]
[192,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G18+G27+G36+G45+G53+G54+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189","v":0},{"$f":"+H18+H27+H36+H45+H53+H54+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189","v":0},{"$f":"+I18+I27+I36+I45+I53+I54+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189","v":0},0,0,0,0,{"$f":"+N18+N27+N36+N45+N53+N54+N63+N72+N81+N90+N99+N108+N117+N126+N135+N144+N153+N162+N171+N180+N189","v":0},0,0,0,0,0]
[193,null,null,"Commodity Revenue",null,null,{"$f":"+G20+G29+G38+G47+G55+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191","v":0},{"$f":"+H20+H29+H38+H47+H55+H56+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191","v":0},{"$f":"+I20+I29+I38+I47+I55+I56+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191","v":0},0,0,0,0,{"$f":"+N20+N29+N38+N47+N55+N56+N65+N74+N83+N92+N101+N110+N119+N128+N137+N146+N155+N164+N173+N182+N191","v":0},0,0,0,0,0]
[194,null,null,"Total Utah Revenue",null,null,{"$f":"SUM(G200:G202)","v":338927973.05834615},{"$f":"SUM(H200:H202)","v":309478741.72429973},{"$f":"SUM(I200:I202)","v":0},0,3824183.1599516165,333258.61965451378,19904320.575667191,{"$f":"SUM(N200:N202)","v":0},0,2352516.0849065171,3034952.8938666,338927973.05834621,0]
[195,null,null,"Utah DNG Less NGV, FT-1, FT-1L, MT and FT-2C",null,null,{"$f":"+G16+G25+G34+G43+G52+G70+G79+G88+G97+G106+G151+G160+G169+G187+G196","v":330989780.41470551},{"$f":"+H16+H25+H34+H43+H52+H70+H79+H88+H97+H106+H151+H160+H169+H187+H196","v":307471692.51393181},{"$f":"+I16+I25+I34+I43+I52+I70+I79+I88+I97+I106+I151+I160+I169+I187+I196","v":0},0,3760170.0566884405,329301.54204376793,19428616.302041542,{"$f":"+N16+N25+N34+N43+N52+N70+N79+N88+N97+N106+N151+N160+N169+N187+N196","v":0},0,0,0,330989780.41470551,0]
[]
[196,null,null,"Sales Dth",null,null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113","v":107772030},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113","v":102122155},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113","v":0},0,4547974,583438,0,{"$f":"N23+N32+N41+N50+N59+N68+N77+N86+N95+N104+N113","v":0},0,0,518463,107772030,{"$f":"R206-G206","v":0}]
[197,null,null,"Transportation Dth",null,null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G194","v":47010549},{"$f":"H122+H131+H140+H149+H158+H167+H176+H185+H194","v":0},{"$f":"I122+I131+I140+I149+I158+I167+I176+I185+I194","v":0},0,0,0,41159777,{"$f":"N122+N131+N140+N149+N158+N167+N176+N185+N194","v":0},0,{"$f":"P122+P131+P140+P149+P158+P167+P176+P185+P194","v":5850772},0,{"$f":"SUM(H207:Q207)","v":47010549},{"$f":"R207-G207","v":0}]
[198,null,null,"Total Utah Dth",null,null,{"$f":"SUM(G206:G207)","v":154782579},{"$f":"SUM(H206:H207)","v":102122155},{"$f":"SUM(I206:I207)","v":0},0,4547974,583438,41159777,{"$f":"SUM(N206:N207)","v":0},0,5850772,518463,154782579,{"$f":"R208-G208","v":0}]
[199,null,null,"Utah Dth Less NGV, FT-1, FT-1L, MT and FT-2C",null,null,{"$f":"G23+G32+G41+G50+G59+G77+G86+G95+G104+G113+G158+G167+G176+G194","v":148380893},{"$f":"H23+H32+H41+H50+H59+H77+H86+H95+H104+H113+H158+H167+H176+H194","v":102122155},{"$f":"I23+I32+I41+I50+I59+I77+I86+I95+I104+I113+I158+I167+I176+I194","v":0},0,4547974,583438,41127326,{"$f":"N23+N32+N41+N50+N59+N77+N86+N95+N104+N113+N158+N167+N176+N194","v":0},0,0,0,{"$f":"R23+R32+R41+R50+R59+R77+R86+R95+R104+R113+R158+R167+R176+R194","v":148380893},0]
[201,"Idaho",{"$f":"'ROR-Model'!A210","v":"Idaho"},{"$f":"'ROR-Model'!B210","v":"GS-1"},null,"No Allocation",{"$f":"'ROR-Model'!W210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!D$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!E$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!F$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!G$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!H$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!I$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!J$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!K$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!L$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!M$9,FALSE)*$G210","v":0},{"$f":"SUM(H210:Q210)","v":0},0]
[202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[203,null,null,{"$f":"'ROR-Model'!B212","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!D$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!E$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!F$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!G$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!H$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!I$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!J$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!K$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!L$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!M$9,FALSE)*$G212","v":0},{"$f":"'ROR-Model'!AA212","v":0},0]
[204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[205,null,null,{"$f":"'ROR-Model'!B214","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!D$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!E$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!F$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!G$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!H$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!I$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!J$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!K$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!L$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!M$9,FALSE)*$G214","v":0},{"$f":"'ROR-Model'!AA214","v":0},0]
[206,null,null,{"$f":"'ROR-Model'!B215","v":0},null,null,{"$f":"SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},0,0,0,0,{"$f":"SUM(N210:N214)","v":0},0,0,0,{"$f":"SUM(R210:R214)","v":0},0]
[207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[208,null,null,{"$f":"'ROR-Model'!B217","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!D$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!E$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!F$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!G$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!H$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!I$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!J$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!K$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!L$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!M$9,FALSE)*$G217","v":0},{"$f":"SUM(H217:Q217)","v":0},0]
[209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[210,null,{"$f":"'ROR-Model'!A219","v":0},{"$f":"'ROR-Model'!B219","v":"I-2"},null,"No Allocation",{"$f":"'ROR-Model'!W219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!D$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!E$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!F$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!G$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!H$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!I$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!J$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!K$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!L$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!M$9,FALSE)*$G219","v":0},{"$f":"SUM(H219:Q219)","v":0},0]
[211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[212,null,null,{"$f":"'ROR-Model'!B221","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!D$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!E$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!F$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!G$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!H$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!I$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!J$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!K$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!L$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!M$9,FALSE)*$G221","v":0},{"$f":"'ROR-Model'!AA221","v":0},0]
[213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[214,null,null,{"$f":"'ROR-Model'!B223","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!D$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!E$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!F$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!G$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!H$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!I$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!J$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!K$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!L$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!M$9,FALSE)*$G223","v":0},{"$f":"'ROR-Model'!AA223","v":0},0]
[215,null,null,{"$f":"'ROR-Model'!B224","v":0},null,null,{"$f":"SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},0,0,0,0,{"$f":"SUM(N219:N223)","v":0},0,0,0,{"$f":"SUM(R219:R223)","v":0},0]
[216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[217,null,null,{"$f":"'ROR-Model'!B226","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W223","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!D$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!E$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!F$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!G$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!H$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!I$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!J$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!K$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!L$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!M$9,FALSE)*$G226","v":0},{"$f":"SUM(H226:Q226)","v":0},0]
[218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[219,null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[220,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},0,0,0,0,{"$f":"+N210+N219","v":0},0,0,0,{"$f":"+R210+R219","v":0},0]
[221,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},0,0,0,0,{"$f":"+N212+N221","v":0},0,0,0,{"$f":"+R212+R221","v":0},0]
[222,null,null,"Commodity Revenue",null,null,{"$f":"+G214+G223","v":0},{"$f":"+H214+H223","v":0},{"$f":"+I214+I223","v":0},0,0,0,0,{"$f":"+N214+N223","v":0},0,0,0,{"$f":"+R214+R223","v":0},0]
[223,null,null,"Total Idaho Revenue",null,null,{"$f":"SUM(G229:G231)","v":0},{"$f":"SUM(H229:H231)","v":0},{"$f":"SUM(I229:I231)","v":0},0,0,0,0,{"$f":"SUM(N229:N231)","v":0},0,0,0,{"$f":"SUM(R229:R231)","v":0},0]
[224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[225,null,null,"Sales Dth",null,null,{"$f":"G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},0,0,0,0,{"$f":"N217+N226","v":0},0,0,0,{"$f":"R217+R226","v":0},0]
[226,null,null,"Transportation Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,"Total Idaho Dth",null,null,{"$f":"SUM(G234:G235)","v":0},{"$f":"SUM(H234:H235)","v":0},{"$f":"SUM(I234:I235)","v":0},0,0,0,0,{"$f":"SUM(N234:N235)","v":0},0,0,0,{"$f":"SUM(R234:R235)","v":0},0]
[228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[229,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R238-G238","v":0}]
[230,null,{"$f":"'ROR-Model'!A239","v":0},{"$f":"'ROR-Model'!B239","v":"GS-1"},null,"No Allocation",{"$f":"'ROR-Model'!W239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!D$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!E$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!F$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!G$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!H$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!I$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!J$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!K$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!L$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!M$9,FALSE)*$G239","v":0},{"$f":"SUM(H239:Q239)","v":0},0]
[231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[234,null,null,{"$f":"'ROR-Model'!B243","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!D$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!E$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!F$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!G$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!H$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!I$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!J$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!K$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!L$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!M$9,FALSE)*$G243","v":0},{"$f":"'ROR-Model'!AA243","v":0},0]
[235,null,null,{"$f":"'ROR-Model'!B244","v":0},null,null,{"$f":"SUM(G239:G243)","v":0},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":0},0,0,0,0,{"$f":"SUM(N239:N243)","v":0},0,0,0,{"$f":"SUM(R239:R243)","v":0},0]
[236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[237,null,null,{"$f":"'ROR-Model'!B246","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!D$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!E$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!F$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!G$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!H$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!I$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!J$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!K$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!L$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!M$9,FALSE)*$G246","v":0},{"$f":"SUM(H246:Q246)","v":0},0]
[238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[239,null,{"$f":"'ROR-Model'!A248","v":0},{"$f":"'ROR-Model'!B248","v":"F-1"},null,"No Allocation",{"$f":"'ROR-Model'!W248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!D$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!E$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!F$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!G$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!H$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!I$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!J$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!K$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!L$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!M$9,FALSE)*$G248","v":0},{"$f":"SUM(H248:Q248)","v":0},0]
[240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[243,null,null,{"$f":"'ROR-Model'!B252","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!D$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!E$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!F$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!G$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!H$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!I$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!J$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!K$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!L$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!M$9,FALSE)*$G252","v":0},{"$f":"'ROR-Model'!AA252","v":0},0]
[244,null,null,{"$f":"'ROR-Model'!B253","v":0},null,null,{"$f":"SUM(G248:G252)","v":0},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":0},0,0,0,0,{"$f":"SUM(N248:N252)","v":0},0,0,0,{"$f":"SUM(R248:R252)","v":0},0]
[245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[246,null,null,{"$f":"'ROR-Model'!B255","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!D$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!E$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!F$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!G$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!H$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!I$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!J$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!K$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!L$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!M$9,FALSE)*$G255","v":0},{"$f":"SUM(H255:Q255)","v":0},0]
[247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[248,null,{"$f":"'ROR-Model'!A257","v":0},{"$f":"'ROR-Model'!B257","v":"NGV"},null,"No Allocation",{"$f":"'ROR-Model'!W257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!D$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!E$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!F$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!G$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!H$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!I$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!J$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!K$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!L$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!M$9,FALSE)*$G257","v":0},{"$f":"SUM(H257:Q257)","v":0},0]
[249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[252,null,null,{"$f":"'ROR-Model'!B261","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!D$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!E$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!F$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!G$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!H$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!I$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!J$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!K$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!L$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!M$9,FALSE)*$G261","v":0},{"$f":"'ROR-Model'!AA261","v":0},0]
[253,null,null,{"$f":"'ROR-Model'!B262","v":0},null,null,{"$f":"SUM(G257:G261)","v":0},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":0},0,0,0,0,{"$f":"SUM(N257:N261)","v":0},0,0,0,{"$f":"SUM(R257:R261)","v":0},0]
[254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[255,null,null,{"$f":"'ROR-Model'!B264","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!D$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!E$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!F$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!G$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!H$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!I$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!J$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!K$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!L$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!M$9,FALSE)*$G264","v":0},{"$f":"SUM(H264:Q264)","v":0},0]
[256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[257,null,{"$f":"'ROR-Model'!A266","v":0},{"$f":"'ROR-Model'!B266","v":"GSW"},null,"No Allocation",{"$f":"'ROR-Model'!W266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!D$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!E$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!F$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!G$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!H$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!I$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!J$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!K$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!L$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!M$9,FALSE)*$G266","v":0},{"$f":"SUM(H266:Q266)","v":0},0]
[258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[261,null,null,{"$f":"'ROR-Model'!B270","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!D$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!E$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!F$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!G$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!H$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!I$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!J$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!K$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!L$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!M$9,FALSE)*$G270","v":0},{"$f":"'ROR-Model'!AA270","v":0},{"$f":"R270-G270","v":0}]
[262,null,null,{"$f":"'ROR-Model'!B271","v":0},null,null,{"$f":"SUM(G266:G270)","v":0},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},0,0,0,0,{"$f":"SUM(N266:N270)","v":0},0,0,0,{"$f":"SUM(R266:R270)","v":0},0]
[263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[264,null,null,{"$f":"'ROR-Model'!B273","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!D$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!E$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!F$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!G$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!H$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!I$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!J$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!K$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!L$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!M$9,FALSE)*$G273","v":0},{"$f":"SUM(H273:Q273)","v":0},0]
[265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[266,null,{"$f":"'ROR-Model'!A275","v":0},{"$f":"'ROR-Model'!B275","v":"I-2"},null,"No Allocation",{"$f":"'ROR-Model'!W275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!D$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!E$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!F$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!G$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!H$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!I$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!J$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!K$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!L$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!M$9,FALSE)*$G275","v":0},{"$f":"SUM(H275:Q275)","v":0},0]
[267,null,null,null,{"$f":"'ROR-Model'!C276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[268,null,null,{"$f":"'ROR-Model'!B277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[270,null,null,{"$f":"'ROR-Model'!B279","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!D$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!E$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!F$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!G$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!H$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!I$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!J$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!K$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!L$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!M$9,FALSE)*$G279","v":0},{"$f":"'ROR-Model'!AA279","v":0},0]
[271,null,null,{"$f":"'ROR-Model'!B280","v":0},null,null,{"$f":"SUM(G275:G279)","v":0},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":0},0,0,0,0,{"$f":"SUM(N275:N279)","v":0},0,0,0,{"$f":"SUM(R275:R279)","v":0},0]
[272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[273,null,null,{"$f":"'ROR-Model'!B282","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!D$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!E$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!F$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!G$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!H$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!I$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!J$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!K$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!L$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!M$9,FALSE)*$G282","v":0},{"$f":"SUM(H282:Q282)","v":0},0]
[274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[275,null,{"$f":"'ROR-Model'!A284","v":0},{"$f":"'ROR-Model'!B284","v":"I-4"},null,"No Allocation",{"$f":"'ROR-Model'!W284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!D$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!E$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!F$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!G$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!H$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!I$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!J$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!K$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!L$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!M$9,FALSE)*$G284","v":0},{"$f":"SUM(H284:Q284)","v":0},0]
[276,null,null,null,{"$f":"'ROR-Model'!C285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[277,null,null,{"$f":"'ROR-Model'!B286","v":0},null,null,{"$f":"'ROR-Model'!W286","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[279,null,null,{"$f":"'ROR-Model'!B288","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!D$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!E$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!F$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!G$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!H$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!I$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!J$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!K$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!L$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!M$9,FALSE)*$G288","v":0},{"$f":"'ROR-Model'!AA288","v":0},0]
[280,null,null,{"$f":"'ROR-Model'!B289","v":0},null,null,{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},0,0,0,0,{"$f":"SUM(N284:N288)","v":0},0,0,0,{"$f":"SUM(R284:R288)","v":0},0]
[281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[282,null,null,{"$f":"'ROR-Model'!B291","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!D$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!E$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!F$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!G$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!H$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!I$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!J$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!K$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!L$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!M$9,FALSE)*$G291","v":0},{"$f":"SUM(H291:Q291)","v":0},0]
[283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[284,null,{"$f":"'ROR-Model'!A293","v":0},{"$f":"'ROR-Model'!B293","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!D$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!E$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!F$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!G$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!H$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!I$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!J$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!K$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!L$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!M$9,FALSE)*$G293","v":0},{"$f":"SUM(H293:Q293)","v":0},0]
[285,null,"Sales",null,{"$f":"'ROR-Model'!C294","v":" (To Commodity Costs) "},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[288,null,null,{"$f":"'ROR-Model'!B297","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!D$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!E$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!F$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!G$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!H$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!I$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!J$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!K$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!L$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!M$9,FALSE)*$G297","v":0},{"$f":"'ROR-Model'!AA297","v":0},0]
[289,null,null,{"$f":"'ROR-Model'!B298","v":0},null,null,{"$f":"SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},0,0,0,0,{"$f":"SUM(N293:N297)","v":0},0,0,0,{"$f":"SUM(R293:R297)","v":0},0]
[290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[291,null,null,{"$f":"'ROR-Model'!B300","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!D$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!E$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!F$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!G$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!H$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!I$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!J$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!K$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!L$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!M$9,FALSE)*$G300","v":0},{"$f":"SUM(H300:Q300)","v":0},0]
[292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[293,null,{"$f":"'ROR-Model'!A302","v":0},{"$f":"'ROR-Model'!B302","v":"I-T"},null,"No Allocation",{"$f":"'ROR-Model'!W302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!D$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!E$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!F$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!G$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!H$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!I$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!J$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!K$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!L$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!M$9,FALSE)*$G302","v":0},{"$f":"SUM(H302:Q302)","v":0},{"$f":"R302-G302","v":0}]
[294,null,null,null,{"$f":"'ROR-Model'!C303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[297,null,null,{"$f":"'ROR-Model'!B306","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!D$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!E$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!F$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!G$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!H$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!I$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!J$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!K$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!L$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!M$9,FALSE)*$G306","v":0},{"$f":"'ROR-Model'!AA306","v":0},0]
[298,null,null,{"$f":"'ROR-Model'!B307","v":0},null,null,{"$f":"SUM(G302:G306)","v":0},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":0},0,0,0,0,{"$f":"SUM(N302:N306)","v":0},0,0,0,{"$f":"SUM(R302:R306)","v":0},0]
[299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[300,null,null,{"$f":"'ROR-Model'!B309","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!D$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!E$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!F$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!G$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!H$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!I$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!J$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!K$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!L$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!M$9,FALSE)*$G309","v":0},{"$f":"SUM(H309:Q309)","v":0},0]
[301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[302,null,{"$f":"'ROR-Model'!A311","v":0},{"$f":"'ROR-Model'!B311","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!D$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!E$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!F$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!G$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!H$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!I$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!J$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!K$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!L$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!M$9,FALSE)*$G311","v":0},{"$f":"SUM(H311:Q311)","v":0},0]
[303,null,"Trans",null,{"$f":"'ROR-Model'!C312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[306,null,null,{"$f":"'ROR-Model'!B315","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!D$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!E$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!F$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!G$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!H$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!I$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!J$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!K$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!L$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!M$9,FALSE)*$G315","v":0},{"$f":"'ROR-Model'!AA315","v":0},0]
[307,null,null,{"$f":"'ROR-Model'!B316","v":0},null,null,{"$f":"SUM(G311:G315)","v":0},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":0},0,0,0,0,{"$f":"SUM(N311:N315)","v":0},0,0,0,{"$f":"SUM(R311:R315)","v":0},0]
[308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[309,null,null,{"$f":"'ROR-Model'!B318","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!D$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!E$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!F$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!G$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!H$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!I$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!J$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!K$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!L$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!M$9,FALSE)*$G318","v":0},{"$f":"SUM(H318:Q318)","v":0},0]
[]
[]
[310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R321-G321","v":0}]
[311,null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[312,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G239+G248+G257+G266+G275","v":0},{"$f":"+H239+H248+H257+H266+H275","v":0},{"$f":"+I239+I248+I257+I266+I275","v":0},0,0,0,0,{"$f":"+N239+N248+N257+N266+N275","v":0},0,0,0,{"$f":"+R239+R248+R257+R266+R275","v":0},0]
[313,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G277+G286","v":0},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":0},0,0,0,0,{"$f":"+N277+N286","v":0},0,0,0,{"$f":"+R277+R286","v":0},0]
[314,null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"+G284+G293+G302+G311","v":0},{"$f":"+H284+H293+H302+H311","v":0},{"$f":"+I284+I293+I302+I311","v":0},0,0,0,0,{"$f":"+N284+N293+N302+N311","v":0},0,0,0,{"$f":"+R284+R293+R302+R311","v":0},0]
[315,null,null,"Commodity Revenue",null,null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0},{"$f":"+H243+H252+H261+H270+H279+H288+H297+H306+H315","v":0},{"$f":"+I243+I252+I261+I270+I279+I288+I297+I306+I315","v":0},0,0,0,0,{"$f":"+N243+N252+N261+N270+N279+N288+N297+N306+N315","v":0},0,0,0,{"$f":"+R243+R252+R261+R270+R279+R288+R297+R306+R315","v":0},0]
[316,null,null,"Total Wyoming Revenue",null,null,{"$f":"SUM(G323:G326)","v":0},{"$f":"SUM(H323:H326)","v":0},{"$f":"SUM(I323:I326)","v":0},0,0,0,0,{"$f":"SUM(N323:N326)","v":0},0,0,0,{"$f":"SUM(R323:R326)","v":0},0]
[317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[318,null,null,"Sales Dth",null,null,{"$f":"G246+G255+G264+G273+G282+G291","v":0},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":0},0,0,0,0,{"$f":"N246+N255+N264+N273+N282+N291","v":0},0,0,0,{"$f":"R246+R255+R264+R273+R282+R291","v":0},0]
[319,null,null,"Transportation Dth",null,null,{"$f":"G309+G318+G300","v":0},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":0},0,0,0,0,{"$f":"N309+N318+N300","v":0},0,0,0,{"$f":"R309+R318+R300","v":0},0]
[320,null,null,"Total Wyoming Dth",null,null,{"$f":"SUM(G329:G330)","v":0},{"$f":"SUM(H329:H330)","v":0},{"$f":"SUM(I329:I330)","v":0},0,0,0,0,{"$f":"SUM(N329:N330)","v":0},0,0,0,{"$f":"SUM(R329:R330)","v":0},0]
[321,null,null,"Total Wyoming Less NGV",null,null,{"$f":"G246+G255+G273+G282+G291+G309+G318+G300","v":0},{"$f":"H246+H255+H273+H282+H291+H309+H318+H300","v":0},{"$f":"I246+I255+I273+I282+I291+I309+I318+I300","v":0},0,0,0,0,{"$f":"N246+N255+N273+N282+N291+N309+N318+N300","v":0},0,0,0,{"$f":"SUM(H332:Q332)","v":0},0]
[322,"Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[323,null,{"$f":"'ROR-Model'!A334","v":0},{"$f":"'ROR-Model'!B334","v":"I-4"},null,"No Allocation",{"$f":"'ROR-Model'!W334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!D$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!E$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!F$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!G$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!H$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!I$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!J$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!K$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!L$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!M$9,FALSE)*$G334","v":0},{"$f":"SUM(H334:Q334)","v":0},0]
[324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[327,null,null,{"$f":"'ROR-Model'!B338","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!D$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!E$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!F$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!G$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!H$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!I$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!J$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!K$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!L$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!M$9,FALSE)*$G338","v":0},{"$f":"'ROR-Model'!AA338","v":0},0]
[328,null,null,{"$f":"'ROR-Model'!B339","v":0},null,null,{"$f":"SUM(G334:G338)","v":0},{"$f":"SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},0,0,0,0,{"$f":"SUM(N334:N338)","v":0},0,0,0,{"$f":"SUM(R334:R338)","v":0},0]
[329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[330,null,null,{"$f":"'ROR-Model'!B341","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!D$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!E$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!F$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!G$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!H$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!I$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!J$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!K$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!L$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!M$9,FALSE)*$G341","v":0},{"$f":"SUM(H341:Q341)","v":0},0]
[331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[332,null,{"$f":"'ROR-Model'!A343","v":0},{"$f":"'ROR-Model'!B343","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!D$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!E$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!F$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!G$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!H$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!I$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!J$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!K$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!L$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!M$9,FALSE)*$G343","v":0},{"$f":"SUM(H343:Q343)","v":0},0]
[333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[336,null,null,{"$f":"'ROR-Model'!B347","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!D$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!E$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!F$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!G$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!H$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!I$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!J$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!K$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!L$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!M$9,FALSE)*$G347","v":0},{"$f":"'ROR-Model'!AA347","v":0},0]
[337,null,null,{"$f":"'ROR-Model'!B348","v":0},null,null,{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},0,0,0,0,{"$f":"SUM(N343:N347)","v":0},0,0,0,{"$f":"SUM(R343:R347)","v":0},0]
[338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[339,null,null,{"$f":"'ROR-Model'!B350","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!D$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!E$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!F$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!G$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!H$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!I$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!J$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!K$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!L$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!M$9,FALSE)*$G350","v":0},{"$f":"SUM(H350:Q350)","v":0},0]
[340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[341,null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[342,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G334+G343","v":0},{"$f":"+H334+H343","v":0},{"$f":"+I334+I343","v":0},0,0,0,0,{"$f":"+N334+N343","v":0},0,0,0,{"$f":"+R334+R343","v":0},{"$f":"R353-G353","v":0}]
[343,null,null,"Commodity Revenue",null,null,{"$f":"+G337+G346","v":0},{"$f":"+H337+H346","v":0},{"$f":"+I337+I346","v":0},0,0,0,0,{"$f":"+N337+N346","v":0},0,0,0,{"$f":"+R337+R346","v":0},0]
[344,null,null,"Total Colorado Revenue",null,null,{"$f":"SUM(G353:G354)","v":0},{"$f":"SUM(H353:H354)","v":0},{"$f":"SUM(I353:I354)","v":0},0,0,0,0,{"$f":"SUM(N353:N354)","v":0},0,0,0,{"$f":"SUM(R353:R354)","v":0},0]
[345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[346,null,null,"Sales Dth",null,null,{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},0,0,0,0,{"$f":"N341","v":0},0,0,0,{"$f":"R341","v":0},0]
[347,null,null,"Transportation Dth",null,null,{"$f":"G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},0,0,0,0,{"$f":"N350","v":0},0,0,0,{"$f":"R350","v":0},0]
[348,null,null,"Total Colorado Dth",null,null,{"$f":"SUM(G357:G358)","v":0},{"$f":"SUM(H357:H358)","v":0},{"$f":"SUM(I357:I358)","v":0},0,0,0,0,{"$f":"SUM(N357:N358)","v":0},0,0,0,{"$f":"SUM(R357:R358)","v":0},0]
[349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[350,"System Total Tariff Sales and Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[351,null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[352,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"G200+G229+G323+G353","v":338927973.05834615},309478741.72429973,0,0,3824183.1599516165,333258.61965451378,19904320.575667191,{"$f":"N200+N229+N323+N353","v":0},0,2352516.0849065171,3034952.8938666,338927973.05834621,0]
[353,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"G201+G230+G324","v":0},0,0,0,0,0,0,{"$f":"N201+N230+N324","v":0},0,0,0,0,0]
[354,null,null,"Wyo Non-Core DNG Revenue Credits",null,null,{"$f":"G325","v":0},{"$f":"H325","v":0},{"$f":"I325","v":0},0,0,0,0,{"$f":"N325","v":0},0,0,0,{"$f":"R325","v":0},0]
[355,null,null,"Commodity Revenue",null,null,{"$f":"G202+G231+G326+G354","v":0},0,0,0,0,0,0,{"$f":"N202+N231+N326+N354","v":0},0,0,0,0,0]
[356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[357,null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(G363:G367)","v":338927973.05834615},{"$f":"SUM(H363:H367)","v":309478741.72429973},{"$f":"SUM(I363:I367)","v":0},0,3824183.1599516165,333258.61965451378,19904320.575667191,{"$f":"SUM(N363:N367)","v":0},0,2352516.0849065171,3034952.8938666,{"$f":"SUM(R363:R367)","v":338927973.05834621},0]
[358,null,"System Total Dth Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[359,null,null,"Sales Dth",null,null,{"$f":"G206+G234+G329+G357","v":107772030},102122155,0,0,4547974,583438,0,{"$f":"N206+N234+N329+N357","v":0},0,0,518463,107772030]
[360,null,null,"Transportation Dth",null,null,{"$f":"G207+G235+G330+G358","v":47010549},0,0,0,0,0,41159777,{"$f":"N207+N235+N330+N358","v":0},0,5850772,0,47010549]
[361,null,null,"System Total Dth Throughput",null,null,{"$f":"ROUND(SUM(G370:G371),0)","v":154782579},{"$f":"ROUND(SUM(H370:H371),0)","v":102122155},{"$f":"ROUND(SUM(I370:I371),0)","v":0},0,4547974,583438,41159777,{"$f":"ROUND(SUM(N370:N371),0)","v":0},0,5850772,518463,{"$f":"ROUND(SUM(R370:R371),0)","v":154782579}]
[362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R373-G373","v":0}]
[363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[364,"OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[366,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[368,483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[369,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!D$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!E$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!F$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!G$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!H$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!I$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!J$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!K$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!L$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!M$9,FALSE)*$G380","v":0},{"$f":"SUM(H380:Q380)","v":0},0]
[370,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!D$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!E$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!F$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!G$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!H$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!I$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!J$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!K$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!L$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!M$9,FALSE)*$G381","v":0},{"$f":"SUM(H381:Q381)","v":0},0]
[371,null,null,"Total",null,null,{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":0},0,0,0,0,{"$f":"SUM(N380:N381)","v":0},0,0,0,{"$f":"SUM(R380:R381)","v":0},0]
[372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[373,487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[374,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W385","v":1983707.2200000002},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!D$9,FALSE)*$G385","v":1799597.1559435343},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!E$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!F$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!G$9,FALSE)*$G385","v":22007.851469363952},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!H$9,FALSE)*$G385","v":1927.3648044297063},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!I$9,FALSE)*$G385","v":113905.4247120801},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!J$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!K$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!L$9,FALSE)*$G385","v":28539.322727025621},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!M$9,FALSE)*$G385","v":17730.100343566577},{"$f":"SUM(H385:Q385)","v":1983707.2200000004},0]
[375,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!D$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!E$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!F$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!G$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!H$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!I$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!J$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!K$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!L$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!M$9,FALSE)*$G386","v":0},{"$f":"SUM(H386:Q386)","v":0},0]
[376,null,null,"Total",null,null,{"$f":"SUM(G385:G386)","v":1983707.2200000002},{"$f":"SUM(H385:H386)","v":1799597.1559435343},{"$f":"SUM(I385:I386)","v":0},0,22007.851469363952,1927.3648044297063,113905.4247120801,{"$f":"SUM(N385:N386)","v":0},0,28539.322727025621,17730.100343566577,{"$f":"SUM(R385:R386)","v":1983707.2200000004},0]
[377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[378,4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[379,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!D$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!E$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!F$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!G$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!H$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!I$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!J$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!K$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!L$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!M$9,FALSE)*$G390","v":0},{"$f":"SUM(H390:Q390)","v":0},0]
[380,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!D$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!E$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!F$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!G$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!H$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!I$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!J$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!K$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!L$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!M$9,FALSE)*$G391","v":0},{"$f":"SUM(H391:Q391)","v":0},0]
[381,null,null,"Total",null,null,{"$f":"SUM(G390:G391)","v":0},{"$f":"SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":0},0,0,0,0,{"$f":"SUM(N390:N391)","v":0},0,0,0,{"$f":"SUM(R390:R391)","v":0},0]
[382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[383,4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[384,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W395","v":5962.2000000000007},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!D$9,FALSE)*$G395","v":5680.3872611835413},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!E$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!F$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!G$9,FALSE)*$G395","v":252.97403461368356},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!H$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!I$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!J$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!K$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!L$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!M$9,FALSE)*$G395","v":28.838704202775613},{"$f":"SUM(H395:Q395)","v":5962.2},0]
[385,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!D$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!E$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!F$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!G$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!H$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!I$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!J$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!K$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!L$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!M$9,FALSE)*$G396","v":0},{"$f":"SUM(H396:Q396)","v":0},0]
[386,null,null,"Total",null,null,{"$f":"SUM(G395:G396)","v":5962.2000000000007},{"$f":"SUM(H395:H396)","v":5680.3872611835413},{"$f":"SUM(I395:I396)","v":0},0,252.97403461368356,0,0,{"$f":"SUM(N395:N396)","v":0},0,0,28.838704202775613,{"$f":"SUM(R395:R396)","v":5962.2},0]
[387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[388,4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[389,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W400","v":16712.919999999998},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!D$9,FALSE)*$G400","v":15922.957610475934},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!E$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!F$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!G$9,FALSE)*$G400","v":709.12327707485883},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!H$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!I$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!J$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!K$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!L$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!M$9,FALSE)*$G400","v":80.839112449205416},{"$f":"SUM(H400:Q400)","v":16712.919999999998},0]
[390,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!D$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!E$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!F$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!G$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!H$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!I$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!J$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!K$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!L$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!M$9,FALSE)*$G401","v":0},{"$f":"SUM(H401:Q401)","v":0},0]
[391,null,null,"Total",null,null,{"$f":"SUM(G400:G401)","v":16712.919999999998},{"$f":"SUM(H400:H401)","v":15922.957610475934},{"$f":"SUM(I400:I401)","v":0},0,709.12327707485883,0,0,{"$f":"SUM(N400:N401)","v":0},0,0,80.839112449205416,{"$f":"SUM(R400:R401)","v":16712.919999999998},0]
[392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[393,"488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[394,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W405","v":2405688},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!D$9,FALSE)*$G405","v":2402652.7710850127},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!E$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!F$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!G$9,FALSE)*$G405","v":1426.7756032941179},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!H$9,FALSE)*$G405","v":111.42899448476982},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!I$9,FALSE)*$G405","v":1409.8190171768704},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!J$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!K$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!L$9,FALSE)*$G405","v":16.956586117247582},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!M$9,FALSE)*$G405","v":70.248713914311409},{"$f":"SUM(H405:Q405)","v":2405688},0]
[395,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!D$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!E$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!F$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!G$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!H$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!I$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!J$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!K$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!L$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!M$9,FALSE)*$G406","v":0},{"$f":"SUM(H406:Q406)","v":0},0]
[396,null,null,"Total",null,null,{"$f":"SUM(G405:G406)","v":2405688},{"$f":"SUM(H405:H406)","v":2402652.7710850127},{"$f":"SUM(I405:I406)","v":0},0,1426.7756032941179,111.42899448476982,1409.8190171768704,{"$f":"SUM(N405:N406)","v":0},0,16.956586117247582,70.248713914311409,{"$f":"SUM(R405:R406)","v":2405688},0]
[397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[398,"488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[399,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!D$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!E$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!F$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!G$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!H$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!I$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!J$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!K$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!L$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!M$9,FALSE)*$G410","v":0},{"$f":"SUM(H410:Q410)","v":0},0]
[400,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!D$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!E$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!F$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!G$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!H$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!I$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!J$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!K$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!L$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!M$9,FALSE)*$G411","v":0},{"$f":"SUM(H411:Q411)","v":0},0]
[401,null,null,"Total",null,null,{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},0,0,0,0,{"$f":"SUM(N410:N411)","v":0},0,0,0,{"$f":"SUM(R410:R411)","v":0},0]
[402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[403,"488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[404,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W415","v":188440},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!D$9,FALSE)*$G415","v":188202.24741664744},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!E$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!F$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!G$9,FALSE)*$G415","v":111.76079137641439},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!H$9,FALSE)*$G415","v":8.728347034490767},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!I$9,FALSE)*$G415","v":110.43256465377451},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!J$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!K$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!L$9,FALSE)*$G415","v":1.3282267226398994},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!M$9,FALSE)*$G415","v":5.5026535652224409},{"$f":"SUM(H415:Q415)","v":188439.99999999997},0]
[405,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!D$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!E$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!F$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!G$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!H$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!I$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!J$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!K$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!L$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!M$9,FALSE)*$G416","v":0},{"$f":"SUM(H416:Q416)","v":0},0]
[406,null,null,"Total",null,null,{"$f":"SUM(G415:G416)","v":188440},{"$f":"SUM(H415:H416)","v":188202.24741664744},{"$f":"SUM(I415:I416)","v":0},0,111.76079137641439,8.728347034490767,110.43256465377451,{"$f":"SUM(N415:N416)","v":0},0,1.3282267226398994,5.5026535652224409,{"$f":"SUM(R415:R416)","v":188439.99999999997},0]
[407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[408,"488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[409,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!D$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!E$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!F$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!G$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!H$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!I$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!J$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!K$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!L$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!M$9,FALSE)*$G420","v":0},{"$f":"SUM(H420:Q420)","v":0},0]
[410,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!D$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!E$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!F$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!G$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!H$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!I$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!J$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!K$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!L$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!M$9,FALSE)*$G421","v":0},{"$f":"SUM(H421:Q421)","v":0},0]
[411,null,null,"Total",null,null,{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},0,0,0,0,{"$f":"SUM(N420:N421)","v":0},0,0,0,{"$f":"SUM(R420:R421)","v":0},0]
[412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[413,"488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[414,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!D$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!E$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!F$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!G$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!H$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!I$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!J$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!K$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!L$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!M$9,FALSE)*$G425","v":0},{"$f":"SUM(H425:Q425)","v":0},0]
[415,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!D$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!E$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!F$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!G$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!H$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!I$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!J$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!K$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!L$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!M$9,FALSE)*$G426","v":0},{"$f":"SUM(H426:Q426)","v":0},0]
[416,null,null,"Total",null,null,{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},0,0,0,0,{"$f":"SUM(N425:N426)","v":0},0,0,0,{"$f":"SUM(R425:R426)","v":0},0]
[417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[418,"488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[419,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!D$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!E$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!F$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!G$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!H$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!I$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!J$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!K$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!L$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!M$9,FALSE)*$G430","v":0},{"$f":"SUM(H430:Q430)","v":0},0]
[420,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!D$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!E$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!F$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!G$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!H$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!I$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!J$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!K$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!L$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!M$9,FALSE)*$G431","v":0},{"$f":"SUM(H431:Q431)","v":0},0]
[421,null,null,"Total",null,null,{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},0,0,0,0,{"$f":"SUM(N430:N431)","v":0},0,0,0,{"$f":"SUM(R430:R431)","v":0},0]
[422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[423,"488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[424,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!D$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!E$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!F$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!G$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!H$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!I$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!J$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!K$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!L$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!M$9,FALSE)*$G435","v":0},{"$f":"SUM(H435:Q435)","v":0},0]
[425,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!D$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!E$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!F$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!G$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!H$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!I$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!J$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!K$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!L$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!M$9,FALSE)*$G436","v":0},{"$f":"SUM(H436:Q436)","v":0},0]
[426,null,null,"Total",null,null,{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},0,0,0,0,{"$f":"SUM(N435:N436)","v":0},0,0,0,{"$f":"SUM(R435:R436)","v":0},{"$f":"R437-G437","v":0}]
[427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[428,"488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[429,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!D$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!E$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!F$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!G$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!H$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!I$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!J$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!K$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!L$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!M$9,FALSE)*$G440","v":0},{"$f":"SUM(H440:Q440)","v":0},0]
[430,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!D$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!E$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!F$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!G$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!H$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!I$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!J$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!K$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!L$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!M$9,FALSE)*$G441","v":0},{"$f":"SUM(H441:Q441)","v":0},0]
[431,null,null,"Total",null,null,{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},0,0,0,0,{"$f":"SUM(N440:N441)","v":0},0,0,0,{"$f":"SUM(R440:R441)","v":0},0]
[432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[433,"488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[434,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!D$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!E$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!F$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!G$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!H$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!I$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!J$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!K$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!L$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!M$9,FALSE)*$G445","v":0},{"$f":"SUM(H445:Q445)","v":0},0]
[435,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!D$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!E$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!F$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!G$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!H$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!I$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!J$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!K$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!L$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!M$9,FALSE)*$G446","v":0},{"$f":"SUM(H446:Q446)","v":0},0]
[436,null,null,"Total",null,null,{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},0,0,0,0,{"$f":"SUM(N445:N446)","v":0},0,0,0,{"$f":"SUM(R445:R446)","v":0},0]
[437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[438,"488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[439,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!D$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!E$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!F$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!G$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!H$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!I$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!J$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!K$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!L$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!M$9,FALSE)*$G450","v":0},{"$f":"SUM(H450:Q450)","v":0},0]
[440,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!D$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!E$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!F$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!G$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!H$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!I$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!J$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!K$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!L$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!M$9,FALSE)*$G451","v":0},{"$f":"SUM(H451:Q451)","v":0},0]
[441,null,null,"Total",null,null,{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},0,0,0,0,{"$f":"SUM(N450:N451)","v":0},0,0,0,{"$f":"SUM(R450:R451)","v":0},0]
[442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[443,4891,"Capacity Release Revenues (Utah 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[444,null,null,"Utah",null,"Peak Day",{"$f":"'ROR-Model'!W455","v":1253.6699999999998},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!D$9,FALSE)*$G455","v":1046.465011343073},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!E$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!F$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!G$9,FALSE)*$G455","v":26.405751697147295},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!H$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!I$9,FALSE)*$G455","v":130.37065628588397},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!J$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!K$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!L$9,FALSE)*$G455","v":48.72067876225843},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!M$9,FALSE)*$G455","v":1.7079019116373761},{"$f":"SUM(H455:Q455)","v":1253.67},0]
[445,null,null,"Wyoming",null,"Peak Day",{"$f":"'ROR-Model'!W456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!D$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!E$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!F$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!G$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!H$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!I$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!J$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!K$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!L$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!M$9,FALSE)*$G456","v":0},{"$f":"SUM(H456:Q456)","v":0},0]
[446,null,null,"Total",null,null,{"$f":"SUM(G455:G456)","v":1253.6699999999998},{"$f":"SUM(H455:H456)","v":1046.465011343073},{"$f":"SUM(I455:I456)","v":0},0,26.405751697147295,0,130.37065628588397,{"$f":"SUM(N455:N456)","v":0},0,48.72067876225843,1.7079019116373761,{"$f":"SUM(R455:R456)","v":1253.67},0]
[447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[448,490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[449,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!D$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!E$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!F$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!G$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!H$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!I$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!J$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!K$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!L$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!M$9,FALSE)*$G460","v":0},{"$f":"SUM(H460:Q460)","v":0},0]
[450,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!D$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!E$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!F$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!G$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!H$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!I$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!J$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!K$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!L$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!M$9,FALSE)*$G461","v":0},{"$f":"SUM(H461:Q461)","v":0},0]
[451,null,null,"Total",null,null,{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":0},0,0,0,0,{"$f":"SUM(N460:N461)","v":0},0,0,0,{"$f":"SUM(R460:R461)","v":0},0]
[452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[453,491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[454,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!D$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!E$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!F$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!G$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!H$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!I$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!J$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!K$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!L$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!M$9,FALSE)*$G465","v":0},{"$f":"SUM(H465:Q465)","v":0},0]
[455,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!D$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!E$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!F$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!G$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!H$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!I$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!J$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!K$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!L$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!M$9,FALSE)*$G466","v":0},{"$f":"SUM(H466:Q466)","v":0},0]
[456,null,null,"Total",null,null,{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},0,0,0,0,{"$f":"SUM(N465:N466)","v":0},0,0,0,{"$f":"SUM(R465:R466)","v":0},0]
[457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[458,492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[459,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!D$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!E$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!F$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!G$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!H$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!I$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!J$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!K$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!L$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!M$9,FALSE)*$G470","v":0},{"$f":"SUM(H470:Q470)","v":0},0]
[460,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!D$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!E$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!F$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!G$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!H$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!I$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!J$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!K$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!L$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!M$9,FALSE)*$G471","v":0},{"$f":"SUM(H471:Q471)","v":0},0]
[461,null,null,"Total",null,null,{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":0},0,0,0,0,{"$f":"SUM(N470:N471)","v":0},0,0,0,{"$f":"SUM(R470:R471)","v":0},0]
[462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[463,493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[464,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!D$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!E$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!F$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!G$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!H$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!I$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!J$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!K$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!L$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!M$9,FALSE)*$G475","v":0},{"$f":"SUM(H475:Q475)","v":0},0]
[465,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!D$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!E$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!F$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!G$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!H$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!I$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!J$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!K$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!L$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!M$9,FALSE)*$G476","v":0},{"$f":"SUM(H476:Q476)","v":0},0]
[466,null,null,"Total",null,null,{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},0,0,0,0,{"$f":"SUM(N475:N476)","v":0},0,0,0,{"$f":"SUM(R475:R476)","v":0},0]
[467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[468,495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[469,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!D$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!E$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!F$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!G$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!H$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!I$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!J$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!K$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!L$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!M$9,FALSE)*$G480","v":0},{"$f":"SUM(H480:Q480)","v":0},0]
[470,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!D$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!E$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!F$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!G$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!H$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!I$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!J$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!K$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!L$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!M$9,FALSE)*$G481","v":0},{"$f":"SUM(H481:Q481)","v":0},0]
[471,null,null,"Total",null,null,{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":0},0,0,0,0,{"$f":"SUM(N480:N481)","v":0},0,0,0,{"$f":"SUM(R480:R481)","v":0},0]
[472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[473,4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[474,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!D$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!E$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!F$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!G$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!H$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!I$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!J$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!K$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!L$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!M$9,FALSE)*$G485","v":0},{"$f":"SUM(H485:Q485)","v":0},0]
[475,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!D$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!E$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!F$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!G$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!H$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!I$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!J$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!K$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!L$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!M$9,FALSE)*$G486","v":0},{"$f":"SUM(H486:Q486)","v":0},0]
[476,null,null,"Total",null,null,{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":0},0,0,0,0,{"$f":"SUM(N485:N486)","v":0},0,0,0,{"$f":"SUM(R485:R486)","v":0},0]
[477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[478,4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[479,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!D$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!E$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!F$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!G$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!H$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!I$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!J$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!K$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!L$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!M$9,FALSE)*$G490","v":0},{"$f":"SUM(H490:Q490)","v":0},0]
[480,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!D$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!E$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!F$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!G$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!H$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!I$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!J$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!K$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!L$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!M$9,FALSE)*$G491","v":0},{"$f":"SUM(H491:Q491)","v":0},0]
[481,null,null,"Total",null,null,{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":0},0,0,0,0,{"$f":"SUM(N490:N491)","v":0},0,0,0,{"$f":"SUM(R490:R491)","v":0},0]
[482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[483,4974,"Standby Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[484,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!D$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!E$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!F$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!G$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!H$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!I$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!J$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!K$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!L$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!M$9,FALSE)*$G495","v":0},{"$f":"SUM(H495:Q495)","v":0},0]
[485,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!D$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!E$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!F$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!G$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!H$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!I$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!J$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!K$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!L$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!M$9,FALSE)*$G496","v":0},{"$f":"SUM(H496:Q496)","v":0},0]
[486,null,null,"Total",null,null,{"$f":"SUM(G495:G496)","v":0},{"$f":"SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},0,0,0,0,{"$f":"SUM(N495:N496)","v":0},0,0,0,{"$f":"SUM(R495:R496)","v":0},0]
[487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[488,"System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[489,null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[490,null,null,"Pass-Through Other Revenues",null,null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":0},0,0,0,0,{"$f":"N380+N460+N465+N470+N475+N480+N485+N490","v":0},0,0,0,{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":0},{"$f":"R501-G501","v":0}]
[491,null,null,"General Other Revenues",null,null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":4601764.01},{"$f":"H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H495","v":4413101.9843281973},{"$f":"I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I495","v":0},0,24534.890927420172,2047.5221459489669,115556.04695019663,{"$f":"N385+N390+N395+N400+N405+N410+N415+N420+N425+N430+N435+N440+N445+N450+N455+N495","v":0},0,28606.328218627768,17917.23742960973,{"$f":"R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R495","v":4601764.01},0]
[492,null,null,"Utah Total Other Revenues",null,null,{"$f":"SUM(G501:G502)","v":4601764.01},{"$f":"SUM(H501:H502)","v":4413101.9843281973},{"$f":"SUM(I501:I502)","v":0},0,24534.890927420172,2047.5221459489669,115556.04695019663,{"$f":"SUM(N501:N502)","v":0},0,28606.328218627768,17917.23742960973,{"$f":"SUM(R501:R502)","v":4601764.01},0]
[493,null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[494,null,null,"Pass-Through Other Revenues",null,null,{"$f":"G486+G491","v":0},{"$f":"H486+H491","v":0},{"$f":"I486+I491","v":0},0,0,0,0,{"$f":"N486+N491","v":0},0,0,0,{"$f":"R486+R491","v":0},0]
[495,null,null,"General Other Revenues",null,null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I496","v":0},0,0,0,0,{"$f":"N381+N386+N391+N396+N401+N406+N411+N416+N421+N426+N431+N436+N441+N446+N451+N456+N461+N466+N471+N476+N481+N496","v":0},0,0,0,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R496","v":0},0]
[496,null,null,"Wyoming Total Other Revenues",null,null,{"$f":"SUM(G505:G506)","v":0},{"$f":"SUM(H505:H506)","v":0},{"$f":"SUM(I505:I506)","v":0},0,0,0,0,{"$f":"SUM(N505:N506)","v":0},0,0,0,{"$f":"SUM(R505:R506)","v":0},0]
[497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[498,null,"System Total Other Revenue",null,null,null,{"$f":"G503+G507","v":4601764.01},{"$f":"H503+H507","v":4413101.9843281973},{"$f":"I503+I507","v":0},0,24534.890927420172,2047.5221459489669,115556.04695019663,{"$f":"N503+N507","v":0},0,28606.328218627768,17917.23742960973,{"$f":"R503+R507","v":4601764.01},0]
[499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[501,"TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"G368+G509","v":343529737.06834614},{"$f":"H368+H509","v":313891843.70862794},{"$f":"I368+I509","v":0},0,3848718.0508790365,335306.14180046273,20019876.622617386,{"$f":"N368+N509","v":0},0,2381122.4131251448,3052870.1312962095,{"$f":"R368+R509","v":343529737.0683462},0]
[502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[504,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[506,"GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[508,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[510,758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[511,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!D$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!E$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!F$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!G$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!H$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!I$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!J$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!K$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!L$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!M$9,FALSE)*$G522","v":0},{"$f":"SUM(H522:Q522)","v":0},0]
[512,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!D$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!E$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!F$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!G$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!H$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!I$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!J$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!K$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!L$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!M$9,FALSE)*$G523","v":0},{"$f":"SUM(H523:Q523)","v":0},0]
[513,null,null,"Total",null,null,{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":0},0,0,0,0,{"$f":"SUM(N522:N523)","v":0},0,0,0,{"$f":"SUM(R522:R523)","v":0},0]
[514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[515,"7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[516,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!D$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!E$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!F$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!G$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!H$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!I$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!J$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!K$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!L$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!M$9,FALSE)*$G527","v":0},{"$f":"SUM(H527:Q527)","v":0},0]
[517,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!D$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!E$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!F$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!G$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!H$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!I$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!J$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!K$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!L$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!M$9,FALSE)*$G528","v":0},{"$f":"SUM(H528:Q528)","v":0},0]
[518,null,null,"Total",null,null,{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":0},0,0,0,0,{"$f":"SUM(N527:N528)","v":0},0,0,0,{"$f":"SUM(R527:R528)","v":0},0]
[519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[520,759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[521,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!D$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!E$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!F$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!G$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!H$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!I$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!J$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!K$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!L$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!M$9,FALSE)*$G532","v":0},{"$f":"SUM(H532:Q532)","v":0},0]
[522,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!D$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!E$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!F$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!G$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!H$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!I$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!J$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!K$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!L$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!M$9,FALSE)*$G533","v":0},{"$f":"SUM(H533:Q533)","v":0},0]
[523,null,null,"Total",null,null,{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":0},0,0,0,0,{"$f":"SUM(N532:N533)","v":0},0,0,0,{"$f":"SUM(R532:R533)","v":0},0]
[524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[525,759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[526,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!D$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!E$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!F$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!G$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!H$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!I$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!J$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!K$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!L$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!M$9,FALSE)*$G537","v":0},{"$f":"SUM(H537:Q537)","v":0},0]
[527,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W538","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[528,null,null,"Total",null,null,{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},0,0,0,0,{"$f":"SUM(N537:N538)","v":0},0,0,0,{"$f":"SUM(R537:R538)","v":0},0]
[529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[530,800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[531,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!D$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!E$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!F$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!G$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!H$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!I$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!J$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!K$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!L$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!M$9,FALSE)*$G542","v":0},{"$f":"SUM(H542:Q542)","v":0},0]
[532,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!D$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!E$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!F$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!G$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!H$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!I$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!J$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!K$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!L$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!M$9,FALSE)*$G543","v":0},{"$f":"SUM(H543:Q543)","v":0},0]
[533,null,null,"Total",null,null,{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":0},0,0,0,0,{"$f":"SUM(N542:N543)","v":0},0,0,0,{"$f":"SUM(R542:R543)","v":0},0]
[534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[535,801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[536,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!D$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!E$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!F$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!G$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!H$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!I$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!J$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!K$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!L$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!M$9,FALSE)*$G547","v":0},{"$f":"SUM(H547:Q547)","v":0},0]
[537,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!D$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!E$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!F$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!G$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!H$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!I$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!J$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!K$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!L$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!M$9,FALSE)*$G548","v":0},{"$f":"SUM(H548:Q548)","v":0},0]
[538,null,null,"Total",null,null,{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},0,0,0,0,{"$f":"SUM(N547:N548)","v":0},0,0,0,{"$f":"SUM(R547:R548)","v":0},0]
[539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[540,802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[541,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!D$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!E$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!F$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!G$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!H$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!I$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!J$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!K$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!L$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!M$9,FALSE)*$G552","v":0},{"$f":"SUM(H552:Q552)","v":0},0]
[542,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!D$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!E$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!F$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!G$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!H$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!I$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!J$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!K$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!L$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!M$9,FALSE)*$G553","v":0},{"$f":"SUM(H553:Q553)","v":0},0]
[543,null,null,"Total",null,null,{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},0,0,0,0,{"$f":"SUM(N552:N553)","v":0},0,0,0,{"$f":"SUM(R552:R553)","v":0},0]
[544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[545,803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[546,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!D$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!E$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!F$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!G$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!H$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!I$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!J$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!K$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!L$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!M$9,FALSE)*$G557","v":0},{"$f":"SUM(H557:Q557)","v":0},0]
[547,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!D$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!E$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!F$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!G$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!H$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!I$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!J$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!K$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!L$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!M$9,FALSE)*$G558","v":0},{"$f":"SUM(H558:Q558)","v":0},0]
[548,null,null,"Total",null,null,{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":0},0,0,0,0,{"$f":"SUM(N557:N558)","v":0},0,0,0,{"$f":"SUM(R557:R558)","v":0},0]
[549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[550,804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[551,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!D$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!E$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!F$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!G$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!H$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!I$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!J$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!K$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!L$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!M$9,FALSE)*$G562","v":0},{"$f":"SUM(H562:Q562)","v":0},0]
[552,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!D$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!E$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!F$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!G$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!H$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!I$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!J$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!K$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!L$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!M$9,FALSE)*$G563","v":0},{"$f":"SUM(H563:Q563)","v":0},0]
[553,null,null,"Total",null,null,{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":0},0,0,0,0,{"$f":"SUM(N562:N563)","v":0},0,0,0,{"$f":"SUM(R562:R563)","v":0},0]
[554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R565-G565","v":0}]
[555,"8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[556,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!D$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!E$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!F$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!G$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!H$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!I$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!J$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!K$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!L$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!M$9,FALSE)*$G567","v":0},{"$f":"SUM(H567:Q567)","v":0},0]
[557,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!D$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!E$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!F$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!G$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!H$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!I$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!J$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!K$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!L$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!M$9,FALSE)*$G568","v":0},{"$f":"SUM(H568:Q568)","v":0},0]
[558,null,null,"Total",null,null,{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":0},0,0,0,0,{"$f":"SUM(N567:N568)","v":0},0,0,0,{"$f":"SUM(R567:R568)","v":0},0]
[559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[560,805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[561,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!D$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!E$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!F$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!G$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!H$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!I$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!J$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!K$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!L$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!M$9,FALSE)*$G572","v":0},{"$f":"SUM(H572:Q572)","v":0},0]
[562,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!D$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!E$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!F$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!G$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!H$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!I$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!J$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!K$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!L$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!M$9,FALSE)*$G573","v":0},{"$f":"SUM(H573:Q573)","v":0},0]
[563,null,null,"Total",null,null,{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},0,0,0,0,{"$f":"SUM(N572:N573)","v":0},0,0,0,{"$f":"SUM(R572:R573)","v":0},0]
[564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[565,"8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[566,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!D$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!E$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!F$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!G$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!H$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!I$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!J$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!K$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!L$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!M$9,FALSE)*$G577","v":0},{"$f":"SUM(H577:Q577)","v":0},0]
[567,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!D$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!E$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!F$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!G$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!H$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!I$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!J$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!K$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!L$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!M$9,FALSE)*$G578","v":0},{"$f":"SUM(H578:Q578)","v":0},0]
[568,null,null,"Total",null,null,{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":0},0,0,0,0,{"$f":"SUM(N577:N578)","v":0},0,0,0,{"$f":"SUM(R577:R578)","v":0},0]
[569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[570,806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[571,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!D$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!E$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!F$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!G$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!H$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!I$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!J$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!K$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!L$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!M$9,FALSE)*$G582","v":0},{"$f":"SUM(H582:Q582)","v":0},0]
[572,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!D$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!E$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!F$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!G$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!H$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!I$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!J$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!K$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!L$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!M$9,FALSE)*$G583","v":0},{"$f":"SUM(H583:Q583)","v":0},0]
[573,null,null,"Total",null,null,{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":0},0,0,0,0,{"$f":"SUM(N582:N583)","v":0},0,0,0,{"$f":"SUM(R582:R583)","v":0},0]
[574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[575,"8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[576,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!D$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!E$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!F$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!G$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!H$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!I$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!J$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!K$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!L$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!M$9,FALSE)*$G587","v":0},{"$f":"SUM(H587:Q587)","v":0},0]
[577,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!D$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!E$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!F$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!G$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!H$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!I$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!J$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!K$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!L$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!M$9,FALSE)*$G588","v":0},{"$f":"SUM(H588:Q588)","v":0},0]
[578,null,null,"Total",null,null,{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":0},0,0,0,0,{"$f":"SUM(N587:N588)","v":0},0,0,0,{"$f":"SUM(R587:R588)","v":0},0]
[579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[580,"8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[581,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!D$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!E$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!F$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!G$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!H$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!I$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!J$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!K$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!L$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!M$9,FALSE)*$G592","v":0},{"$f":"SUM(H592:Q592)","v":0},0]
[582,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!D$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!E$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!F$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!G$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!H$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!I$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!J$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!K$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!L$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!M$9,FALSE)*$G593","v":0},{"$f":"SUM(H593:Q593)","v":0},0]
[583,null,null,"Total",null,null,{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":0},0,0,0,0,{"$f":"SUM(N592:N593)","v":0},0,0,0,{"$f":"SUM(R592:R593)","v":0},0]
[584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[585,"8083","Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[586,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!D$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!E$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!F$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!G$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!H$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!I$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!J$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!K$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!L$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!M$9,FALSE)*$G597","v":0},{"$f":"SUM(H597:Q597)","v":0},0]
[587,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!D$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!E$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!F$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!G$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!H$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!I$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!J$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!K$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!L$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!M$9,FALSE)*$G598","v":0},{"$f":"SUM(H598:Q598)","v":0},0]
[588,null,null,"Total",null,null,{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":0},0,0,0,0,{"$f":"SUM(N597:N598)","v":0},0,0,0,{"$f":"SUM(R597:R598)","v":0},0]
[589,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[590,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[591,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!D$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!E$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!F$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!G$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!H$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!I$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!J$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!K$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!L$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!M$9,FALSE)*$G602","v":0},{"$f":"SUM(H602:Q602)","v":0},0]
[592,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!D$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!E$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!F$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!G$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!H$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!I$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!J$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!K$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!L$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!M$9,FALSE)*$G603","v":0},{"$f":"SUM(H603:Q603)","v":0},0]
[593,null,null,"Total",null,null,{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":0},0,0,0,0,{"$f":"SUM(N602:N603)","v":0},0,0,0,{"$f":"SUM(R602:R603)","v":0},0]
[594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[595,813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[596,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!D$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!E$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!F$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!G$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!H$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!I$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!J$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!K$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!L$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!M$9,FALSE)*$G607","v":0},{"$f":"SUM(H607:Q607)","v":0},0]
[597,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!D$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!E$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!F$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!G$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!H$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!I$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!J$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!K$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!L$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!M$9,FALSE)*$G608","v":0},{"$f":"SUM(H608:Q608)","v":0},0]
[598,null,null,"Total",null,null,{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},0,0,0,0,{"$f":"SUM(N607:N608)","v":0},0,0,0,{"$f":"SUM(R607:R608)","v":0},0]
[599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[600,"8135","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[601,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!D$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!E$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!F$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!G$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!H$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!I$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!J$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!K$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!L$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!M$9,FALSE)*$G612","v":0},{"$f":"SUM(H612:Q612)","v":0},0]
[602,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!D$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!E$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!F$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!G$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!H$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!I$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!J$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!K$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!L$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!M$9,FALSE)*$G613","v":0},{"$f":"SUM(H613:Q613)","v":0},0]
[603,null,null,"Total",null,null,{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},0,0,0,0,{"$f":"SUM(N612:N613)","v":0},0,0,0,{"$f":"SUM(R612:R613)","v":0},0]
[604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[605,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[606,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!D$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!E$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!F$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!G$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!H$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!I$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!J$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!K$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!L$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!M$9,FALSE)*$G617","v":0},{"$f":"SUM(H617:Q617)","v":0},0]
[607,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!D$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!E$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!F$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!G$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!H$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!I$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!J$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!K$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!L$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!M$9,FALSE)*$G618","v":0},{"$f":"SUM(H618:Q618)","v":0},0]
[608,null,null,"Total",null,null,{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":0},0,0,0,0,{"$f":"SUM(N617:N618)","v":0},0,0,0,{"$f":"SUM(R617:R618)","v":0},0]
[609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[610,858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[611,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!D$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!E$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!F$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!G$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!H$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!I$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!J$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!K$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!L$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!M$9,FALSE)*$G622","v":0},{"$f":"SUM(H622:Q622)","v":0},0]
[612,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!D$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!E$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!F$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!G$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!H$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!I$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!J$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!K$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!L$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!M$9,FALSE)*$G623","v":0},{"$f":"SUM(H623:Q623)","v":0},0]
[613,null,null,"Total",null,null,{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},0,0,0,0,{"$f":"SUM(N622:N623)","v":0},0,0,0,{"$f":"SUM(R622:R623)","v":0},0]
[614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[615,null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[616,null,null,"Utah Interruptible Transportation",null,"No Allocation",{"$f":"'ROR-Model'!W627","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!D50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!E50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!F50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!G50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!H50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!I50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!J50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!K50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!L50","v":0},{"$f":"'COS Input'!$E$44*'COS Alloc Factors'!M50","v":0},{"$f":"SUM(H627:Q627)","v":0},0]
[617,null,null,"Utah Interruptible Sales",null,"No Allocation",{"$f":"'ROR-Model'!W628","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!D52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!E52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!F52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!G52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!H52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!I52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!J52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!K52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!L52","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!M52","v":0},{"$f":"SUM(H628:Q628)","v":0},0]
[618,null,null,"Total",null,null,{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},0,0,0,0,{"$f":"SUM(N627:N628)","v":0},0,0,0,{"$f":"SUM(R627:R628)","v":0},{"$f":"R629-G629","v":0}]
[619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[620,"System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[621,null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"G537+G612+G629","v":0},{"$f":"H537+H612+H629","v":0},{"$f":"I537+I612+I629","v":0},0,0,0,0,{"$f":"N537+N612+N629","v":0},0,0,0,{"$f":"SUM(H632:Q632)","v":0},0]
[622,null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I617+I622","v":0},0,0,0,0,{"$f":"N522+N527+N532+N542+N547+N552+N557+N562+N567+N572+N577+N582+N587+N592+N597+N602+N607+N617+N622","v":0},0,0,0,0,0]
[623,null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"G538+G613","v":0},{"$f":"H538+H613","v":0},{"$f":"I538+I613","v":0},0,0,0,0,{"$f":"N538+N613","v":0},0,0,0,0,0]
[624,null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"G523+G528+G533+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623","v":0},{"$f":"H523+H528+H533+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623","v":0},{"$f":"I523+I528+I533+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623","v":0},0,0,0,0,{"$f":"N523+N528+N533+N543+N548+N553+N558+N563+N568+N573+N578+N583+N588+N593+N598+N603+N608+N618+N623","v":0},0,0,0,0,0]
[625,null,"Utah Timing Differences",null,null,null,{"$f":"+(G201+G202+G230+G231+G501)-G633","v":0},0,0,0,0,0,0,{"$f":"+(N201+N202+N230+N231+N501)-N633","v":0},0,0,0,0,0]
[626,null,"Wyoming Timing Differences",null,null,null,{"$f":"+(G324+G326+G354+G505)-G635","v":0},{"$f":"+(H324+H326+H354+H505)-H635","v":0},{"$f":"+(I324+I326+I354+I505)-I635","v":0},0,0,0,0,{"$f":"+(N324+N326+N354+N505)-N635","v":0},0,0,0,0,0]
[627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[629,"System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(G632:G639)","v":0},{"$f":"SUM(H632:H639)","v":0},{"$f":"SUM(I632:I639)","v":0},0,0,0,0,{"$f":"SUM(N632:N639)","v":0},{"$f":"SUM(O632:O639)","v":0},0,0,{"$f":"SUM(H640:Q640)","v":0},0]
[630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Throughput","Demand"]
[632,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"+'COS Input'!M9","v":0.4},{"$f":"+'COS Input'!L9","v":0.6}]
[633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[634,"Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"GS",null,null,null,null,"GSR",null,null,null,null,"GSC",null,null,null,null,"FS",null,null,null,null,"IS",null,null,null,null,"TS",null,null,null,null,"TSS",null,null,null,null,"TSL",null,null,null,null,"FT-1",null,null,null,null,"NGV"]
[635,null,null,null,null,"Factor","DNG Related","GS","GSR","GSC","FS","IS","TS","TSS","TSL","FT-1","NGV","Total",null,null,"FUNCTIONALIZATION ","Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Check"]
[636,810,"Gas Used for Compressor Station Fuel",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W647","v":-22694.09479034918},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!D$9,FALSE)*$G647","v":-19536.803012301738},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!E$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!F$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!G$9,FALSE)*$G647","v":-284.56359028564327},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!H$9,FALSE)*$G647","v":-25.419475278395467},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!I$9,FALSE)*$G647","v":-1814.710584537688},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!J$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!K$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!L$9,FALSE)*$G647","v":-376.780271671398},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!M$9,FALSE)*$G647","v":-655.81785627432032},{"$f":"SUM(H647:Q647)","v":-22694.094790349183},{"$f":"R647-G647","v":0},null,"Throughput",{"$f":"IF($U647=$V$646,$H647,0)","v":0},{"$f":"IF($U647=$W$646,$H647,0)","v":0},{"$f":"IF($U647=$X$646,$H647,0)+IF($U647=$Y$646,$H647,0)*$X$643","v":-19536.803012301738},{"$f":"IF($U647=$Y$646,$H647,0)*$Y$643","v":0},{"$f":"SUM(V647:Y647)-H647","v":0},{"$f":"IF($U647=$AA$646,$I647,0)","v":0},{"$f":"IF($U647=$AB$646,$I647,0)","v":0},{"$f":"IF($U647=$AC$646,$I647,0)+IF($U647=$AD$646,$I647,0)*$X$643","v":0},{"$f":"IF($U647=$AD$646,$I647,0)*$Y$643","v":0},{"$f":"SUM(AA647:AD647)-I647","v":0},{"$f":"IF($U647=$AF$646,$J647,0)","v":0},{"$f":"IF($U647=$AG$646,$J647,0)","v":0},{"$f":"IF($U647=$AH$646,$J647,0)+IF($U647=$AI$646,$J647,0)*$X$643","v":0},{"$f":"IF($U647=$AI$646,$J647,0)*$Y$643","v":0},{"$f":"SUM(AF647:AI647)-J647","v":0},{"$f":"IF($U647=$AK$646,$K647,0)","v":0},{"$f":"IF($U647=$AL$646,$K647,0)","v":0},{"$f":"IF($U647=$AM$646,$K647,0)+IF($U647=$AN$646,$K647,0)*$X$643","v":-284.56359028564327},{"$f":"IF($U647=$AN$646,$K647,0)*$Y$643","v":0},{"$f":"SUM(AK647:AN647)-K647","v":0},{"$f":"IF($U647=$AP$646,$L647,0)","v":0},{"$f":"IF($U647=$AQ$646,$L647,0)","v":0},{"$f":"IF($U647=$AR$646,$L647,0)+IF($U647=$AS$646,$L647,0)*$X$643","v":-25.419475278395467},{"$f":"IF($U647=$AS$646,$L647,0)*$Y$643","v":0},{"$f":"SUM(AP647:AS647)-L647","v":0},{"$f":"IF($U647=$AU$646,$M647,0)","v":0},{"$f":"IF($U647=$AV$646,$M647,0)","v":0},{"$f":"IF($U647=$AW$646,$M647,0)+IF($U647=$AX$646,$M647,0)*$X$643","v":-1814.710584537688},{"$f":"IF($U647=$AX$646,$M647,0)*$Y$643","v":0},{"$f":"SUM(AU647:AX647)-M647","v":0},{"$f":"IF($U647=$AZ$646,$N647,0)","v":0},{"$f":"IF($U647=$BA$646,$N647,0)","v":0},{"$f":"IF($U647=$BB$646,$N647,0)+IF($U647=$BC$646,$N647,0)*$X$643","v":0},{"$f":"IF($U647=$BC$646,$N647,0)*$Y$643","v":0},{"$f":"SUM(AZ647:BC647)-N647","v":0},{"$f":"IF($U647=$BE$646,$O647,0)","v":0},{"$f":"IF($U647=$BF$646,$O647,0)","v":0},{"$f":"IF($U647=$BG$646,$O647,0)+IF($U647=$BH$646,$O647,0)*$X$643","v":0},{"$f":"IF($U647=$BH$646,$O647,0)*$Y$643","v":0},{"$f":"SUM(BE647:BH647)-O647","v":0},{"$f":"IF($U647=$BJ$646,$P647,0)","v":0},{"$f":"IF($U647=$BK$646,$P647,0)","v":0},{"$f":"IF($U647=$BL$646,$P647,0)+IF($U647=$BM$646,$P647,0)*$X$643","v":-376.780271671398},{"$f":"IF($U647=$BM$646,$P647,0)*$Y$643","v":0},{"$f":"SUM(BJ647:BM647)-P647","v":0},{"$f":"IF($U647=$BO$646,$Q647,0)","v":0},{"$f":"IF($U647=$BP$646,$Q647,0)","v":0},{"$f":"IF($U647=$BQ$646,$Q647,0)+IF($U647=$BR$646,$Q647,0)*$X$643","v":-655.81785627432032},{"$f":"IF($U647=$BR$646,$Q647,0)*$Y$643","v":0},{"$f":"SUM(BO647:BR647)-Q647","v":0},{"$f":"SUM(V647:BR647)-R647","v":0}]
[637,812,"Gas Used for Other Utility Operations",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W648","v":-383951.33237444784},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!D$9,FALSE)*$G648","v":-330534.51200443151},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!E$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!F$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!G$9,FALSE)*$G648","v":-4814.4052734763482},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!H$9,FALSE)*$G648","v":-430.06083703985047},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!I$9,FALSE)*$G648","v":-30702.284151186352},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!J$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!K$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!L$9,FALSE)*$G648","v":-6374.5784380066843},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!M$9,FALSE)*$G648","v":-11095.491670307114},{"$f":"SUM(H648:Q648)","v":-383951.33237444784},0,null,"Throughput",{"$f":"IF($U648=$V$646,$H648,0)","v":0},{"$f":"IF($U648=$W$646,$H648,0)","v":0},{"$f":"IF($U648=$X$646,$H648,0)+IF($U648=$Y$646,$H648,0)*$X$643","v":-330534.51200443151},{"$f":"IF($U648=$Y$646,$H648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AA$646,$I648,0)","v":0},{"$f":"IF($U648=$AB$646,$I648,0)","v":0},{"$f":"IF($U648=$AC$646,$I648,0)+IF($U648=$AD$646,$I648,0)*$X$643","v":0},{"$f":"IF($U648=$AD$646,$I648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AF$646,$J648,0)","v":0},{"$f":"IF($U648=$AG$646,$J648,0)","v":0},{"$f":"IF($U648=$AH$646,$J648,0)+IF($U648=$AI$646,$J648,0)*$X$643","v":0},{"$f":"IF($U648=$AI$646,$J648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AK$646,$K648,0)","v":0},{"$f":"IF($U648=$AL$646,$K648,0)","v":0},{"$f":"IF($U648=$AM$646,$K648,0)+IF($U648=$AN$646,$K648,0)*$X$643","v":-4814.4052734763482},{"$f":"IF($U648=$AN$646,$K648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AP$646,$L648,0)","v":0},{"$f":"IF($U648=$AQ$646,$L648,0)","v":0},{"$f":"IF($U648=$AR$646,$L648,0)+IF($U648=$AS$646,$L648,0)*$X$643","v":-430.06083703985047},{"$f":"IF($U648=$AS$646,$L648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AU$646,$M648,0)","v":0},{"$f":"IF($U648=$AV$646,$M648,0)","v":0},{"$f":"IF($U648=$AW$646,$M648,0)+IF($U648=$AX$646,$M648,0)*$X$643","v":-30702.284151186352},{"$f":"IF($U648=$AX$646,$M648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AZ$646,$N648,0)","v":0},{"$f":"IF($U648=$BA$646,$N648,0)","v":0},{"$f":"IF($U648=$BB$646,$N648,0)+IF($U648=$BC$646,$N648,0)*$X$643","v":0},{"$f":"IF($U648=$BC$646,$N648,0)*$Y$643","v":0},{"$f":"SUM(AZ648:BC648)-N648","v":0},{"$f":"IF($U648=$BE$646,$O648,0)","v":0},{"$f":"IF($U648=$BF$646,$O648,0)","v":0},{"$f":"IF($U648=$BG$646,$O648,0)+IF($U648=$BH$646,$O648,0)*$X$643","v":0},{"$f":"IF($U648=$BH$646,$O648,0)*$Y$643","v":0},{"$f":"SUM(BE648:BH648)-O648","v":0},{"$f":"IF($U648=$BJ$646,$P648,0)","v":0},{"$f":"IF($U648=$BK$646,$P648,0)","v":0},{"$f":"IF($U648=$BL$646,$P648,0)+IF($U648=$BM$646,$P648,0)*$X$643","v":-6374.5784380066843},{"$f":"IF($U648=$BM$646,$P648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$BO$646,$Q648,0)","v":0},{"$f":"IF($U648=$BP$646,$Q648,0)","v":0},{"$f":"IF($U648=$BQ$646,$Q648,0)+IF($U648=$BR$646,$Q648,0)*$X$643","v":-11095.491670307114},{"$f":"IF($U648=$BR$646,$Q648,0)*$Y$643","v":0},0,0]
[638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[639,null,"Total Production Expenses",null,null,null,{"$f":"SUM(G647:G649)","v":-406645.42716479703},{"$f":"SUM(H647:H649)","v":-350071.31501673325},{"$f":"SUM(I647:I649)","v":0},0,-5098.9688637619911,-455.48031231824592,-32516.994735724038,{"$f":"SUM(N647:N649)","v":0},0,-6751.3587096780821,-11751.309526581434,{"$f":"SUM(R647:R649)","v":-406645.42716479703},0,null,null,{"$f":"SUM(V647:V649)","v":0},{"$f":"SUM(W647:W649)","v":0},-350071.31501673325,0,0,{"$f":"SUM(AA647:AA649)","v":0},{"$f":"SUM(AB647:AB649)","v":0},0,0,0,{"$f":"SUM(AF647:AF649)","v":0},{"$f":"SUM(AG647:AG649)","v":0},0,0,0,{"$f":"SUM(AK647:AK649)","v":0},{"$f":"SUM(AL647:AL649)","v":0},{"$f":"SUM(AM647:AM649)","v":-5098.9688637619911},{"$f":"SUM(AN647:AN649)","v":0},0,{"$f":"SUM(AP647:AP649)","v":0},{"$f":"SUM(AQ647:AQ649)","v":0},{"$f":"SUM(AR647:AR649)","v":-455.48031231824592},{"$f":"SUM(AS647:AS649)","v":0},0,{"$f":"SUM(AU647:AU649)","v":0},{"$f":"SUM(AV647:AV649)","v":0},{"$f":"SUM(AW647:AW649)","v":-32516.994735724038},{"$f":"SUM(AX647:AX649)","v":0},0,{"$f":"SUM(AZ647:AZ649)","v":0},{"$f":"SUM(BA647:BA649)","v":0},0,0,0,{"$f":"SUM(BE647:BE649)","v":0},{"$f":"SUM(BF647:BF649)","v":0},0,0,0,{"$f":"SUM(BJ647:BJ649)","v":0},{"$f":"SUM(BK647:BK649)","v":0},{"$f":"SUM(BL647:BL649)","v":-6751.3587096780821},{"$f":"SUM(BM647:BM649)","v":0},0,{"$f":"SUM(BO647:BO649)","v":0},{"$f":"SUM(BP647:BP649)","v":0},{"$f":"SUM(BQ647:BQ649)","v":-11751.309526581434},{"$f":"SUM(BR647:BR649)","v":0},0,0]
[640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[641,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[642,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[643,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[644,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W655","v":12081313.032668147},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!D$9,FALSE)*$G655","v":10792553.747573653},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!E$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!F$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!G$9,FALSE)*$G655","v":150627.36411339237},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!H$9,FALSE)*$G655","v":12883.652500504004},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!I$9,FALSE)*$G655","v":914208.69945409126},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!J$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!K$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!L$9,FALSE)*$G655","v":197628.13521099783},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors'!M$9,FALSE)*$G655","v":13411.433815508375},{"$f":"SUM(H655:Q655)","v":12081313.032668149},0,null,"Distribution Plant",{"$f":"IF($U655=$V$646,$H655,0)","v":0},{"$f":"IF($U655=$W$646,$H655,0)","v":10792553.747573653},{"$f":"IF($U655=$X$646,$H655,0)+IF($U655=$Y$646,$H655,0)*$X$643","v":0},{"$f":"IF($U655=$Y$646,$H655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AA$646,$I655,0)","v":0},{"$f":"IF($U655=$AB$646,$I655,0)","v":0},{"$f":"IF($U655=$AC$646,$I655,0)+IF($U655=$AD$646,$I655,0)*$X$643","v":0},{"$f":"IF($U655=$AD$646,$I655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AF$646,$J655,0)","v":0},{"$f":"IF($U655=$AG$646,$J655,0)","v":0},{"$f":"IF($U655=$AH$646,$J655,0)+IF($U655=$AI$646,$J655,0)*$X$643","v":0},{"$f":"IF($U655=$AI$646,$J655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AK$646,$K655,0)","v":0},{"$f":"IF($U655=$AL$646,$K655,0)","v":150627.36411339237},{"$f":"IF($U655=$AM$646,$K655,0)+IF($U655=$AN$646,$K655,0)*$X$643","v":0},{"$f":"IF($U655=$AN$646,$K655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AP$646,$L655,0)","v":0},{"$f":"IF($U655=$AQ$646,$L655,0)","v":12883.652500504004},{"$f":"IF($U655=$AR$646,$L655,0)+IF($U655=$AS$646,$L655,0)*$X$643","v":0},{"$f":"IF($U655=$AS$646,$L655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AU$646,$M655,0)","v":0},{"$f":"IF($U655=$AV$646,$M655,0)","v":914208.69945409126},{"$f":"IF($U655=$AW$646,$M655,0)+IF($U655=$AX$646,$M655,0)*$X$643","v":0},{"$f":"IF($U655=$AX$646,$M655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AZ$646,$N655,0)","v":0},{"$f":"IF($U655=$BA$646,$N655,0)","v":0},{"$f":"IF($U655=$BB$646,$N655,0)+IF($U655=$BC$646,$N655,0)*$X$643","v":0},{"$f":"IF($U655=$BC$646,$N655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$BE$646,$O655,0)","v":0},{"$f":"IF($U655=$BF$646,$O655,0)","v":0},{"$f":"IF($U655=$BG$646,$O655,0)+IF($U655=$BH$646,$O655,0)*$X$643","v":0},{"$f":"IF($U655=$BH$646,$O655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$BJ$646,$P655,0)","v":0},{"$f":"IF($U655=$BK$646,$P655,0)","v":197628.13521099783},{"$f":"IF($U655=$BL$646,$P655,0)+IF($U655=$BM$646,$P655,0)*$X$643","v":0},{"$f":"IF($U655=$BM$646,$P655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$BO$646,$Q655,0)","v":0},{"$f":"IF($U655=$BP$646,$Q655,0)","v":13411.433815508375},{"$f":"IF($U655=$BQ$646,$Q655,0)+IF($U655=$BR$646,$Q655,0)*$X$643","v":0},{"$f":"IF($U655=$BR$646,$Q655,0)*$Y$643","v":0},0,0]
[645,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!D$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!E$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!F$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!G$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!H$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!I$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!J$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!K$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!L$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!M$9,FALSE)*$G656","v":0},{"$f":"SUM(H656:Q656)","v":0},0,null,"Distribution Plant",{"$f":"IF($U656=$V$646,$H656,0)","v":0},{"$f":"IF($U656=$W$646,$H656,0)","v":0},{"$f":"IF($U656=$X$646,$H656,0)+IF($U656=$Y$646,$H656,0)*$X$643","v":0},{"$f":"IF($U656=$Y$646,$H656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AA$646,$I656,0)","v":0},{"$f":"IF($U656=$AB$646,$I656,0)","v":0},{"$f":"IF($U656=$AC$646,$I656,0)+IF($U656=$AD$646,$I656,0)*$X$643","v":0},{"$f":"IF($U656=$AD$646,$I656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AF$646,$J656,0)","v":0},{"$f":"IF($U656=$AG$646,$J656,0)","v":0},{"$f":"IF($U656=$AH$646,$J656,0)+IF($U656=$AI$646,$J656,0)*$X$643","v":0},{"$f":"IF($U656=$AI$646,$J656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AK$646,$K656,0)","v":0},{"$f":"IF($U656=$AL$646,$K656,0)","v":0},{"$f":"IF($U656=$AM$646,$K656,0)+IF($U656=$AN$646,$K656,0)*$X$643","v":0},{"$f":"IF($U656=$AN$646,$K656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AP$646,$L656,0)","v":0},{"$f":"IF($U656=$AQ$646,$L656,0)","v":0},{"$f":"IF($U656=$AR$646,$L656,0)+IF($U656=$AS$646,$L656,0)*$X$643","v":0},{"$f":"IF($U656=$AS$646,$L656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AU$646,$M656,0)","v":0},{"$f":"IF($U656=$AV$646,$M656,0)","v":0},{"$f":"IF($U656=$AW$646,$M656,0)+IF($U656=$AX$646,$M656,0)*$X$643","v":0},{"$f":"IF($U656=$AX$646,$M656,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U656=$BJ$646,$P656,0)","v":0},{"$f":"IF($U656=$BK$646,$P656,0)","v":0},{"$f":"IF($U656=$BL$646,$P656,0)+IF($U656=$BM$646,$P656,0)*$X$643","v":0},{"$f":"IF($U656=$BM$646,$P656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$BO$646,$Q656,0)","v":0},{"$f":"IF($U656=$BP$646,$Q656,0)","v":0},{"$f":"IF($U656=$BQ$646,$Q656,0)+IF($U656=$BR$646,$Q656,0)*$X$643","v":0},{"$f":"IF($U656=$BR$646,$Q656,0)*$Y$643","v":0},0,0]
[646,null,null,"Total",null,null,{"$f":"SUM(G655:G656)","v":12081313.032668147},{"$f":"SUM(H655:H656)","v":10792553.747573653},{"$f":"SUM(I655:I656)","v":0},0,150627.36411339237,12883.652500504004,914208.69945409126,{"$f":"SUM(N655:N656)","v":0},0,197628.13521099783,13411.433815508375,{"$f":"SUM(R655:R656)","v":12081313.032668149},0,null,null,{"$f":"SUM(V655:V656)","v":0},{"$f":"SUM(W655:W656)","v":10792553.747573653},0,0,0,{"$f":"SUM(AA655:AA656)","v":0},{"$f":"SUM(AB655:AB656)","v":0},0,0,0,{"$f":"SUM(AF655:AF656)","v":0},{"$f":"SUM(AG655:AG656)","v":0},0,0,0,{"$f":"SUM(AK655:AK656)","v":0},{"$f":"SUM(AL655:AL656)","v":150627.36411339237},{"$f":"SUM(AM655:AM656)","v":0},{"$f":"SUM(AN655:AN656)","v":0},0,{"$f":"SUM(AP655:AP656)","v":0},{"$f":"SUM(AQ655:AQ656)","v":12883.652500504004},{"$f":"SUM(AR655:AR656)","v":0},{"$f":"SUM(AS655:AS656)","v":0},0,{"$f":"SUM(AU655:AU656)","v":0},{"$f":"SUM(AV655:AV656)","v":914208.69945409126},{"$f":"SUM(AW655:AW656)","v":0},{"$f":"SUM(AX655:AX656)","v":0},0,{"$f":"SUM(AZ655:AZ656)","v":0},{"$f":"SUM(BA655:BA656)","v":0},0,0,0,{"$f":"SUM(BE655:BE656)","v":0},{"$f":"SUM(BF655:BF656)","v":0},0,0,0,{"$f":"SUM(BJ655:BJ656)","v":0},{"$f":"SUM(BK655:BK656)","v":197628.13521099783},{"$f":"SUM(BL655:BL656)","v":0},{"$f":"SUM(BM655:BM656)","v":0},0,{"$f":"SUM(BO655:BO656)","v":0},{"$f":"SUM(BP655:BP656)","v":13411.433815508375},{"$f":"SUM(BQ655:BQ656)","v":0},{"$f":"SUM(BR655:BR656)","v":0},0,0]
[647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[648,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[649,null,null,"Utah",null,"Throughput",{"$f":"'ROR-Model'!W660","v":2180913.535068349},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!D$9,FALSE)*$G660","v":1438918.9759517307},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!E$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!F$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!G$9,FALSE)*$G660","v":64081.746911187853},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!H$9,FALSE)*$G660","v":8220.7431824301584},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!I$9,FALSE)*$G660","v":579948.43696004653},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!J$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!K$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!L$9,FALSE)*$G660","v":82438.397963371026},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors'!M$9,FALSE)*$G660","v":7305.2340995826244},{"$f":"SUM(H660:Q660)","v":2180913.535068349},0,null,"Throughput",{"$f":"IF($U660=$V$646,$H660,0)","v":0},{"$f":"IF($U660=$W$646,$H660,0)","v":0},{"$f":"IF($U660=$X$646,$H660,0)+IF($U660=$Y$646,$H660,0)*$X$643","v":1438918.9759517307},{"$f":"IF($U660=$Y$646,$H660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AA$646,$I660,0)","v":0},{"$f":"IF($U660=$AB$646,$I660,0)","v":0},{"$f":"IF($U660=$AC$646,$I660,0)+IF($U660=$AD$646,$I660,0)*$X$643","v":0},{"$f":"IF($U660=$AD$646,$I660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AF$646,$J660,0)","v":0},{"$f":"IF($U660=$AG$646,$J660,0)","v":0},{"$f":"IF($U660=$AH$646,$J660,0)+IF($U660=$AI$646,$J660,0)*$X$643","v":0},{"$f":"IF($U660=$AI$646,$J660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AK$646,$K660,0)","v":0},{"$f":"IF($U660=$AL$646,$K660,0)","v":0},{"$f":"IF($U660=$AM$646,$K660,0)+IF($U660=$AN$646,$K660,0)*$X$643","v":64081.746911187853},{"$f":"IF($U660=$AN$646,$K660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AP$646,$L660,0)","v":0},{"$f":"IF($U660=$AQ$646,$L660,0)","v":0},{"$f":"IF($U660=$AR$646,$L660,0)+IF($U660=$AS$646,$L660,0)*$X$643","v":8220.7431824301584},{"$f":"IF($U660=$AS$646,$L660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AU$646,$M660,0)","v":0},{"$f":"IF($U660=$AV$646,$M660,0)","v":0},{"$f":"IF($U660=$AW$646,$M660,0)+IF($U660=$AX$646,$M660,0)*$X$643","v":579948.43696004653},{"$f":"IF($U660=$AX$646,$M660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AZ$646,$N660,0)","v":0},{"$f":"IF($U660=$BA$646,$N660,0)","v":0},{"$f":"IF($U660=$BB$646,$N660,0)+IF($U660=$BC$646,$N660,0)*$X$643","v":0},{"$f":"IF($U660=$BC$646,$N660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$BE$646,$O660,0)","v":0},{"$f":"IF($U660=$BF$646,$O660,0)","v":0},{"$f":"IF($U660=$BG$646,$O660,0)+IF($U660=$BH$646,$O660,0)*$X$643","v":0},{"$f":"IF($U660=$BH$646,$O660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$BJ$646,$P660,0)","v":0},{"$f":"IF($U660=$BK$646,$P660,0)","v":0},{"$f":"IF($U660=$BL$646,$P660,0)+IF($U660=$BM$646,$P660,0)*$X$643","v":82438.397963371026},{"$f":"IF($U660=$BM$646,$P660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$BO$646,$Q660,0)","v":0},{"$f":"IF($U660=$BP$646,$Q660,0)","v":0},{"$f":"IF($U660=$BQ$646,$Q660,0)+IF($U660=$BR$646,$Q660,0)*$X$643","v":7305.2340995826244},{"$f":"IF($U660=$BR$646,$Q660,0)*$Y$643","v":0},0,0]
[650,null,null,"Wyoming",null,"Throughput",{"$f":"'ROR-Model'!W661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!D$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!E$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!F$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!G$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!H$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!I$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!J$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!K$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!L$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!M$9,FALSE)*$G661","v":0},{"$f":"SUM(H661:Q661)","v":0},0,null,"Throughput",{"$f":"IF($U661=$V$646,$H661,0)","v":0},{"$f":"IF($U661=$W$646,$H661,0)","v":0},{"$f":"IF($U661=$X$646,$H661,0)+IF($U661=$Y$646,$H661,0)*$X$643","v":0},{"$f":"IF($U661=$Y$646,$H661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AA$646,$I661,0)","v":0},{"$f":"IF($U661=$AB$646,$I661,0)","v":0},{"$f":"IF($U661=$AC$646,$I661,0)+IF($U661=$AD$646,$I661,0)*$X$643","v":0},{"$f":"IF($U661=$AD$646,$I661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AF$646,$J661,0)","v":0},{"$f":"IF($U661=$AG$646,$J661,0)","v":0},{"$f":"IF($U661=$AH$646,$J661,0)+IF($U661=$AI$646,$J661,0)*$X$643","v":0},{"$f":"IF($U661=$AI$646,$J661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AK$646,$K661,0)","v":0},{"$f":"IF($U661=$AL$646,$K661,0)","v":0},{"$f":"IF($U661=$AM$646,$K661,0)+IF($U661=$AN$646,$K661,0)*$X$643","v":0},{"$f":"IF($U661=$AN$646,$K661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AP$646,$L661,0)","v":0},{"$f":"IF($U661=$AQ$646,$L661,0)","v":0},{"$f":"IF($U661=$AR$646,$L661,0)+IF($U661=$AS$646,$L661,0)*$X$643","v":0},{"$f":"IF($U661=$AS$646,$L661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AU$646,$M661,0)","v":0},{"$f":"IF($U661=$AV$646,$M661,0)","v":0},{"$f":"IF($U661=$AW$646,$M661,0)+IF($U661=$AX$646,$M661,0)*$X$643","v":0},{"$f":"IF($U661=$AX$646,$M661,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U661=$BJ$646,$P661,0)","v":0},{"$f":"IF($U661=$BK$646,$P661,0)","v":0},{"$f":"IF($U661=$BL$646,$P661,0)+IF($U661=$BM$646,$P661,0)*$X$643","v":0},{"$f":"IF($U661=$BM$646,$P661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$BO$646,$Q661,0)","v":0},{"$f":"IF($U661=$BP$646,$Q661,0)","v":0},{"$f":"IF($U661=$BQ$646,$Q661,0)+IF($U661=$BR$646,$Q661,0)*$X$643","v":0},{"$f":"IF($U661=$BR$646,$Q661,0)*$Y$643","v":0},0,0]
[651,null,null,"Total",null,null,{"$f":"SUM(G660:G661)","v":2180913.535068349},{"$f":"SUM(H660:H661)","v":1438918.9759517307},{"$f":"SUM(I660:I661)","v":0},0,64081.746911187853,8220.7431824301584,579948.43696004653,{"$f":"SUM(N660:N661)","v":0},0,82438.397963371026,7305.2340995826244,{"$f":"SUM(R660:R661)","v":2180913.535068349},0,null,null,{"$f":"SUM(V660:V661)","v":0},{"$f":"SUM(W660:W661)","v":0},1438918.9759517307,0,0,{"$f":"SUM(AA660:AA661)","v":0},{"$f":"SUM(AB660:AB661)","v":0},0,0,0,{"$f":"SUM(AF660:AF661)","v":0},{"$f":"SUM(AG660:AG661)","v":0},0,0,0,{"$f":"SUM(AK660:AK661)","v":0},{"$f":"SUM(AL660:AL661)","v":0},{"$f":"SUM(AM660:AM661)","v":64081.746911187853},{"$f":"SUM(AN660:AN661)","v":0},0,{"$f":"SUM(AP660:AP661)","v":0},{"$f":"SUM(AQ660:AQ661)","v":0},{"$f":"SUM(AR660:AR661)","v":8220.7431824301584},{"$f":"SUM(AS660:AS661)","v":0},0,{"$f":"SUM(AU660:AU661)","v":0},{"$f":"SUM(AV660:AV661)","v":0},{"$f":"SUM(AW660:AW661)","v":579948.43696004653},{"$f":"SUM(AX660:AX661)","v":0},0,{"$f":"SUM(AZ660:AZ661)","v":0},{"$f":"SUM(BA660:BA661)","v":0},0,0,0,{"$f":"SUM(BE660:BE661)","v":0},{"$f":"SUM(BF660:BF661)","v":0},0,0,0,{"$f":"SUM(BJ660:BJ661)","v":0},{"$f":"SUM(BK660:BK661)","v":0},{"$f":"SUM(BL660:BL661)","v":82438.397963371026},{"$f":"SUM(BM660:BM661)","v":0},0,{"$f":"SUM(BO660:BO661)","v":0},{"$f":"SUM(BP660:BP661)","v":0},{"$f":"SUM(BQ660:BQ661)","v":7305.2340995826244},{"$f":"SUM(BR660:BR661)","v":0},0,0]
[652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[653,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[654,null,null,"Utah",null,{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!D$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!E$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!F$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!G$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!H$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!I$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!J$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!K$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!L$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors'!M$9,FALSE)*$G665","v":0},{"$f":"SUM(H665:Q665)","v":0},0,null,"Distribution Plant",{"$f":"IF($U665=$V$646,$H665,0)","v":0},{"$f":"IF($U665=$W$646,$H665,0)","v":0},{"$f":"IF($U665=$X$646,$H665,0)+IF($U665=$Y$646,$H665,0)*$X$643","v":0},{"$f":"IF($U665=$Y$646,$H665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AA$646,$I665,0)","v":0},{"$f":"IF($U665=$AB$646,$I665,0)","v":0},{"$f":"IF($U665=$AC$646,$I665,0)+IF($U665=$AD$646,$I665,0)*$X$643","v":0},{"$f":"IF($U665=$AD$646,$I665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AF$646,$J665,0)","v":0},{"$f":"IF($U665=$AG$646,$J665,0)","v":0},{"$f":"IF($U665=$AH$646,$J665,0)+IF($U665=$AI$646,$J665,0)*$X$643","v":0},{"$f":"IF($U665=$AI$646,$J665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AK$646,$K665,0)","v":0},{"$f":"IF($U665=$AL$646,$K665,0)","v":0},{"$f":"IF($U665=$AM$646,$K665,0)+IF($U665=$AN$646,$K665,0)*$X$643","v":0},{"$f":"IF($U665=$AN$646,$K665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AP$646,$L665,0)","v":0},{"$f":"IF($U665=$AQ$646,$L665,0)","v":0},{"$f":"IF($U665=$AR$646,$L665,0)+IF($U665=$AS$646,$L665,0)*$X$643","v":0},{"$f":"IF($U665=$AS$646,$L665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AU$646,$M665,0)","v":0},{"$f":"IF($U665=$AV$646,$M665,0)","v":0},{"$f":"IF($U665=$AW$646,$M665,0)+IF($U665=$AX$646,$M665,0)*$X$643","v":0},{"$f":"IF($U665=$AX$646,$M665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AZ$646,$N665,0)","v":0},{"$f":"IF($U665=$BA$646,$N665,0)","v":0},{"$f":"IF($U665=$BB$646,$N665,0)+IF($U665=$BC$646,$N665,0)*$X$643","v":0},{"$f":"IF($U665=$BC$646,$N665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$BE$646,$O665,0)","v":0},{"$f":"IF($U665=$BF$646,$O665,0)","v":0},{"$f":"IF($U665=$BG$646,$O665,0)+IF($U665=$BH$646,$O665,0)*$X$643","v":0},{"$f":"IF($U665=$BH$646,$O665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$BJ$646,$P665,0)","v":0},{"$f":"IF($U665=$BK$646,$P665,0)","v":0},{"$f":"IF($U665=$BL$646,$P665,0)+IF($U665=$BM$646,$P665,0)*$X$643","v":0},{"$f":"IF($U665=$BM$646,$P665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$BO$646,$Q665,0)","v":0},{"$f":"IF($U665=$BP$646,$Q665,0)","v":0},{"$f":"IF($U665=$BQ$646,$Q665,0)+IF($U665=$BR$646,$Q665,0)*$X$643","v":0},{"$f":"IF($U665=$BR$646,$Q665,0)*$Y$643","v":0},0,0]
[655,null,null,"Wyoming",null,{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!D$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!E$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!F$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!G$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!H$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!I$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!J$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!K$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!L$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!M$9,FALSE)*$G666","v":0},{"$f":"SUM(H666:Q666)","v":0},0,null,"Distribution Plant",{"$f":"IF($U666=$V$646,$H666,0)","v":0},{"$f":"IF($U666=$W$646,$H666,0)","v":0},{"$f":"IF($U666=$X$646,$H666,0)+IF($U666=$Y$646,$H666,0)*$X$643","v":0},{"$f":"IF($U666=$Y$646,$H666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AA$646,$I666,0)","v":0},{"$f":"IF($U666=$AB$646,$I666,0)","v":0},{"$f":"IF($U666=$AC$646,$I666,0)+IF($U666=$AD$646,$I666,0)*$X$643","v":0},{"$f":"IF($U666=$AD$646,$I666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AF$646,$J666,0)","v":0},{"$f":"IF($U666=$AG$646,$J666,0)","v":0},{"$f":"IF($U666=$AH$646,$J666,0)+IF($U666=$AI$646,$J666,0)*$X$643","v":0},{"$f":"IF($U666=$AI$646,$J666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AK$646,$K666,0)","v":0},{"$f":"IF($U666=$AL$646,$K666,0)","v":0},{"$f":"IF($U666=$AM$646,$K666,0)+IF($U666=$AN$646,$K666,0)*$X$643","v":0},{"$f":"IF($U666=$AN$646,$K666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AP$646,$L666,0)","v":0},{"$f":"IF($U666=$AQ$646,$L666,0)","v":0},{"$f":"IF($U666=$AR$646,$L666,0)+IF($U666=$AS$646,$L666,0)*$X$643","v":0},{"$f":"IF($U666=$AS$646,$L666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AU$646,$M666,0)","v":0},{"$f":"IF($U666=$AV$646,$M666,0)","v":0},{"$f":"IF($U666=$AW$646,$M666,0)+IF($U666=$AX$646,$M666,0)*$X$643","v":0},{"$f":"IF($U666=$AX$646,$M666,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U666=$BJ$646,$P666,0)","v":0},{"$f":"IF($U666=$BK$646,$P666,0)","v":0},{"$f":"IF($U666=$BL$646,$P666,0)+IF($U666=$BM$646,$P666,0)*$X$643","v":0},{"$f":"IF($U666=$BM$646,$P666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$BO$646,$Q666,0)","v":0},{"$f":"IF($U666=$BP$646,$Q666,0)","v":0},{"$f":"IF($U666=$BQ$646,$Q666,0)+IF($U666=$BR$646,$Q666,0)*$X$643","v":0},{"$f":"IF($U666=$BR$646,$Q666,0)*$Y$643","v":0},0,0]
[656,null,null,"Total",null,null,{"$f":"SUM(G665:G666)","v":0},{"$f":"SUM(H665:H666)","v":0},{"$f":"SUM(I665:I666)","v":0},0,0,0,0,{"$f":"SUM(N665:N666)","v":0},0,0,0,{"$f":"SUM(R665:R666)","v":0},0,null,null,{"$f":"SUM(V665:V666)","v":0},{"$f":"SUM(W665:W666)","v":0},0,0,0,{"$f":"SUM(AA665:AA666)","v":0},{"$f":"SUM(AB665:AB666)","v":0},0,0,0,{"$f":"SUM(AF665:AF666)","v":0},{"$f":"SUM(AG665:AG666)","v":0},0,0,0,{"$f":"SUM(AK665:AK666)","v":0},{"$f":"SUM(AL665:AL666)","v":0},{"$f":"SUM(AM665:AM666)","v":0},{"$f":"SUM(AN665:AN666)","v":0},0,{"$f":"SUM(AP665:AP666)","v":0},{"$f":"SUM(AQ665:AQ666)","v":0},{"$f":"SUM(AR665:AR666)","v":0},{"$f":"SUM(AS665:AS666)","v":0},0,{"$f":"SUM(AU665:AU666)","v":0},{"$f":"SUM(AV665:AV666)","v":0},{"$f":"SUM(AW665:AW666)","v":0},{"$f":"SUM(AX665:AX666)","v":0},0,{"$f":"SUM(AZ665:AZ666)","v":0},{"$f":"SUM(BA665:BA666)","v":0},0,0,0,{"$f":"SUM(BE665:BE666)","v":0},{"$f":"SUM(BF665:BF666)","v":0},0,0,0,{"$f":"SUM(BJ665:BJ666)","v":0},{"$f":"SUM(BK665:BK666)","v":0},{"$f":"SUM(BL665:BL666)","v":0},{"$f":"SUM(BM665:BM666)","v":0},0,{"$f":"SUM(BO665:BO666)","v":0},{"$f":"SUM(BP665:BP666)","v":0},{"$f":"SUM(BQ665:BQ666)","v":0},{"$f":"SUM(BR665:BR666)","v":0},0,0]
[657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[658,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[659,null,null,"Utah",null,"Throughput",{"$f":"'ROR-Model'!W670","v":23797.185802100001},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!D$9,FALSE)*$G670","v":15700.861897680717},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!E$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!F$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!G$9,FALSE)*$G670","v":699.23232317456052},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!H$9,FALSE)*$G670","v":89.701196217990528},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!I$9,FALSE)*$G670","v":6328.1466633399496},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!J$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!K$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!L$9,FALSE)*$G670","v":899.53216485509154},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors'!M$9,FALSE)*$G670","v":79.711556831690814},{"$f":"SUM(H670:Q670)","v":23797.185802100001},0,null,"Distribution Plant",{"$f":"IF($U670=$V$646,$H670,0)","v":0},{"$f":"IF($U670=$W$646,$H670,0)","v":15700.861897680717},{"$f":"IF($U670=$X$646,$H670,0)+IF($U670=$Y$646,$H670,0)*$X$643","v":0},{"$f":"IF($U670=$Y$646,$H670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AA$646,$I670,0)","v":0},{"$f":"IF($U670=$AB$646,$I670,0)","v":0},{"$f":"IF($U670=$AC$646,$I670,0)+IF($U670=$AD$646,$I670,0)*$X$643","v":0},{"$f":"IF($U670=$AD$646,$I670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AF$646,$J670,0)","v":0},{"$f":"IF($U670=$AG$646,$J670,0)","v":0},{"$f":"IF($U670=$AH$646,$J670,0)+IF($U670=$AI$646,$J670,0)*$X$643","v":0},{"$f":"IF($U670=$AI$646,$J670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AK$646,$K670,0)","v":0},{"$f":"IF($U670=$AL$646,$K670,0)","v":699.23232317456052},{"$f":"IF($U670=$AM$646,$K670,0)+IF($U670=$AN$646,$K670,0)*$X$643","v":0},{"$f":"IF($U670=$AN$646,$K670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AP$646,$L670,0)","v":0},{"$f":"IF($U670=$AQ$646,$L670,0)","v":89.701196217990528},{"$f":"IF($U670=$AR$646,$L670,0)+IF($U670=$AS$646,$L670,0)*$X$643","v":0},{"$f":"IF($U670=$AS$646,$L670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AU$646,$M670,0)","v":0},{"$f":"IF($U670=$AV$646,$M670,0)","v":6328.1466633399496},{"$f":"IF($U670=$AW$646,$M670,0)+IF($U670=$AX$646,$M670,0)*$X$643","v":0},{"$f":"IF($U670=$AX$646,$M670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AZ$646,$N670,0)","v":0},{"$f":"IF($U670=$BA$646,$N670,0)","v":0},{"$f":"IF($U670=$BB$646,$N670,0)+IF($U670=$BC$646,$N670,0)*$X$643","v":0},{"$f":"IF($U670=$BC$646,$N670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$BE$646,$O670,0)","v":0},{"$f":"IF($U670=$BF$646,$O670,0)","v":0},{"$f":"IF($U670=$BG$646,$O670,0)+IF($U670=$BH$646,$O670,0)*$X$643","v":0},{"$f":"IF($U670=$BH$646,$O670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$BJ$646,$P670,0)","v":0},{"$f":"IF($U670=$BK$646,$P670,0)","v":899.53216485509154},{"$f":"IF($U670=$BL$646,$P670,0)+IF($U670=$BM$646,$P670,0)*$X$643","v":0},{"$f":"IF($U670=$BM$646,$P670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$BO$646,$Q670,0)","v":0},{"$f":"IF($U670=$BP$646,$Q670,0)","v":79.711556831690814},{"$f":"IF($U670=$BQ$646,$Q670,0)+IF($U670=$BR$646,$Q670,0)*$X$643","v":0},{"$f":"IF($U670=$BR$646,$Q670,0)*$Y$643","v":0},0,0]
[660,null,null,"Wyoming",null,"Throughput",{"$f":"'ROR-Model'!W671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!D$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!E$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!F$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!G$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!H$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!I$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!J$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!K$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!L$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors'!M$9,FALSE)*$G671","v":0},{"$f":"SUM(H671:Q671)","v":0},0,null,"Distribution Plant",{"$f":"IF($U671=$V$646,$H671,0)","v":0},{"$f":"IF($U671=$W$646,$H671,0)","v":0},{"$f":"IF($U671=$X$646,$H671,0)+IF($U671=$Y$646,$H671,0)*$X$643","v":0},{"$f":"IF($U671=$Y$646,$H671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AA$646,$I671,0)","v":0},{"$f":"IF($U671=$AB$646,$I671,0)","v":0},{"$f":"IF($U671=$AC$646,$I671,0)+IF($U671=$AD$646,$I671,0)*$X$643","v":0},{"$f":"IF($U671=$AD$646,$I671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AF$646,$J671,0)","v":0},{"$f":"IF($U671=$AG$646,$J671,0)","v":0},{"$f":"IF($U671=$AH$646,$J671,0)+IF($U671=$AI$646,$J671,0)*$X$643","v":0},{"$f":"IF($U671=$AI$646,$J671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AK$646,$K671,0)","v":0},{"$f":"IF($U671=$AL$646,$K671,0)","v":0},{"$f":"IF($U671=$AM$646,$K671,0)+IF($U671=$AN$646,$K671,0)*$X$643","v":0},{"$f":"IF($U671=$AN$646,$K671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AP$646,$L671,0)","v":0},{"$f":"IF($U671=$AQ$646,$L671,0)","v":0},{"$f":"IF($U671=$AR$646,$L671,0)+IF($U671=$AS$646,$L671,0)*$X$643","v":0},{"$f":"IF($U671=$AS$646,$L671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AU$646,$M671,0)","v":0},{"$f":"IF($U671=$AV$646,$M671,0)","v":0},{"$f":"IF($U671=$AW$646,$M671,0)+IF($U671=$AX$646,$M671,0)*$X$643","v":0},{"$f":"IF($U671=$AX$646,$M671,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U671=$BJ$646,$P671,0)","v":0},{"$f":"IF($U671=$BK$646,$P671,0)","v":0},{"$f":"IF($U671=$BL$646,$P671,0)+IF($U671=$BM$646,$P671,0)*$X$643","v":0},{"$f":"IF($U671=$BM$646,$P671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$BO$646,$Q671,0)","v":0},{"$f":"IF($U671=$BP$646,$Q671,0)","v":0},{"$f":"IF($U671=$BQ$646,$Q671,0)+IF($U671=$BR$646,$Q671,0)*$X$643","v":0},{"$f":"IF($U671=$BR$646,$Q671,0)*$Y$643","v":0},0,0]
[661,null,null,"Total",null,null,{"$f":"SUM(G670:G671)","v":23797.185802100001},{"$f":"SUM(H670:H671)","v":15700.861897680717},{"$f":"SUM(I670:I671)","v":0},0,699.23232317456052,89.701196217990528,6328.1466633399496,{"$f":"SUM(N670:N671)","v":0},0,899.53216485509154,79.711556831690814,{"$f":"SUM(R670:R671)","v":23797.185802100001},0,null,null,{"$f":"SUM(V670:V671)","v":0},{"$f":"SUM(W670:W671)","v":15700.861897680717},0,0,0,{"$f":"SUM(AA670:AA671)","v":0},{"$f":"SUM(AB670:AB671)","v":0},0,0,0,{"$f":"SUM(AF670:AF671)","v":0},{"$f":"SUM(AG670:AG671)","v":0},0,0,0,{"$f":"SUM(AK670:AK671)","v":0},{"$f":"SUM(AL670:AL671)","v":699.23232317456052},{"$f":"SUM(AM670:AM671)","v":0},{"$f":"SUM(AN670:AN671)","v":0},0,{"$f":"SUM(AP670:AP671)","v":0},{"$f":"SUM(AQ670:AQ671)","v":89.701196217990528},{"$f":"SUM(AR670:AR671)","v":0},{"$f":"SUM(AS670:AS671)","v":0},0,{"$f":"SUM(AU670:AU671)","v":0},{"$f":"SUM(AV670:AV671)","v":6328.1466633399496},{"$f":"SUM(AW670:AW671)","v":0},{"$f":"SUM(AX670:AX671)","v":0},0,{"$f":"SUM(AZ670:AZ671)","v":0},{"$f":"SUM(BA670:BA671)","v":0},0,0,0,{"$f":"SUM(BE670:BE671)","v":0},{"$f":"SUM(BF670:BF671)","v":0},0,0,0,{"$f":"SUM(BJ670:BJ671)","v":0},{"$f":"SUM(BK670:BK671)","v":899.53216485509154},{"$f":"SUM(BL670:BL671)","v":0},{"$f":"SUM(BM670:BM671)","v":0},0,{"$f":"SUM(BO670:BO671)","v":0},{"$f":"SUM(BP670:BP671)","v":79.711556831690814},{"$f":"SUM(BQ670:BQ671)","v":0},{"$f":"SUM(BR670:BR671)","v":0},0,0]
[662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[663,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[664,null,null,"Utah",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W675","v":9572618.1306667514},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!D$9,FALSE)*$G675","v":8539553.7754208501},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!E$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!F$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!G$9,FALSE)*$G675","v":121667.13402107226},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!H$9,FALSE)*$G675","v":8526.708115499574},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!I$9,FALSE)*$G675","v":735492.59245979972},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!J$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!K$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!L$9,FALSE)*$G675","v":155424.85984003506},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors'!M$9,FALSE)*$G675","v":11953.060809494917},{"$f":"SUM(H675:Q675)","v":9572618.1306667514},0,null,"Distribution Plant",{"$f":"IF($U675=$V$646,$H675,0)","v":0},{"$f":"IF($U675=$W$646,$H675,0)","v":8539553.7754208501},{"$f":"IF($U675=$X$646,$H675,0)+IF($U675=$Y$646,$H675,0)*$X$643","v":0},{"$f":"IF($U675=$Y$646,$H675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AA$646,$I675,0)","v":0},{"$f":"IF($U675=$AB$646,$I675,0)","v":0},{"$f":"IF($U675=$AC$646,$I675,0)+IF($U675=$AD$646,$I675,0)*$X$643","v":0},{"$f":"IF($U675=$AD$646,$I675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AF$646,$J675,0)","v":0},{"$f":"IF($U675=$AG$646,$J675,0)","v":0},{"$f":"IF($U675=$AH$646,$J675,0)+IF($U675=$AI$646,$J675,0)*$X$643","v":0},{"$f":"IF($U675=$AI$646,$J675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AK$646,$K675,0)","v":0},{"$f":"IF($U675=$AL$646,$K675,0)","v":121667.13402107226},{"$f":"IF($U675=$AM$646,$K675,0)+IF($U675=$AN$646,$K675,0)*$X$643","v":0},{"$f":"IF($U675=$AN$646,$K675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AP$646,$L675,0)","v":0},{"$f":"IF($U675=$AQ$646,$L675,0)","v":8526.708115499574},{"$f":"IF($U675=$AR$646,$L675,0)+IF($U675=$AS$646,$L675,0)*$X$643","v":0},{"$f":"IF($U675=$AS$646,$L675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AU$646,$M675,0)","v":0},{"$f":"IF($U675=$AV$646,$M675,0)","v":735492.59245979972},{"$f":"IF($U675=$AW$646,$M675,0)+IF($U675=$AX$646,$M675,0)*$X$643","v":0},{"$f":"IF($U675=$AX$646,$M675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AZ$646,$N675,0)","v":0},{"$f":"IF($U675=$BA$646,$N675,0)","v":0},{"$f":"IF($U675=$BB$646,$N675,0)+IF($U675=$BC$646,$N675,0)*$X$643","v":0},{"$f":"IF($U675=$BC$646,$N675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$BE$646,$O675,0)","v":0},{"$f":"IF($U675=$BF$646,$O675,0)","v":0},{"$f":"IF($U675=$BG$646,$O675,0)+IF($U675=$BH$646,$O675,0)*$X$643","v":0},{"$f":"IF($U675=$BH$646,$O675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$BJ$646,$P675,0)","v":0},{"$f":"IF($U675=$BK$646,$P675,0)","v":155424.85984003506},{"$f":"IF($U675=$BL$646,$P675,0)+IF($U675=$BM$646,$P675,0)*$X$643","v":0},{"$f":"IF($U675=$BM$646,$P675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$BO$646,$Q675,0)","v":0},{"$f":"IF($U675=$BP$646,$Q675,0)","v":11953.060809494917},{"$f":"IF($U675=$BQ$646,$Q675,0)+IF($U675=$BR$646,$Q675,0)*$X$643","v":0},{"$f":"IF($U675=$BR$646,$Q675,0)*$Y$643","v":0},0,0]
[665,null,null,"Wyoming",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!D$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!E$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!F$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!G$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!H$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!I$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!J$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!K$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!L$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors'!M$9,FALSE)*$G676","v":0},{"$f":"SUM(H676:Q676)","v":0},0,null,"Distribution Plant",{"$f":"IF($U676=$V$646,$H676,0)","v":0},{"$f":"IF($U676=$W$646,$H676,0)","v":0},{"$f":"IF($U676=$X$646,$H676,0)+IF($U676=$Y$646,$H676,0)*$X$643","v":0},{"$f":"IF($U676=$Y$646,$H676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AA$646,$I676,0)","v":0},{"$f":"IF($U676=$AB$646,$I676,0)","v":0},{"$f":"IF($U676=$AC$646,$I676,0)+IF($U676=$AD$646,$I676,0)*$X$643","v":0},{"$f":"IF($U676=$AD$646,$I676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AF$646,$J676,0)","v":0},{"$f":"IF($U676=$AG$646,$J676,0)","v":0},{"$f":"IF($U676=$AH$646,$J676,0)+IF($U676=$AI$646,$J676,0)*$X$643","v":0},{"$f":"IF($U676=$AI$646,$J676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AK$646,$K676,0)","v":0},{"$f":"IF($U676=$AL$646,$K676,0)","v":0},{"$f":"IF($U676=$AM$646,$K676,0)+IF($U676=$AN$646,$K676,0)*$X$643","v":0},{"$f":"IF($U676=$AN$646,$K676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AP$646,$L676,0)","v":0},{"$f":"IF($U676=$AQ$646,$L676,0)","v":0},{"$f":"IF($U676=$AR$646,$L676,0)+IF($U676=$AS$646,$L676,0)*$X$643","v":0},{"$f":"IF($U676=$AS$646,$L676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AU$646,$M676,0)","v":0},{"$f":"IF($U676=$AV$646,$M676,0)","v":0},{"$f":"IF($U676=$AW$646,$M676,0)+IF($U676=$AX$646,$M676,0)*$X$643","v":0},{"$f":"IF($U676=$AX$646,$M676,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U676=$BJ$646,$P676,0)","v":0},{"$f":"IF($U676=$BK$646,$P676,0)","v":0},{"$f":"IF($U676=$BL$646,$P676,0)+IF($U676=$BM$646,$P676,0)*$X$643","v":0},{"$f":"IF($U676=$BM$646,$P676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$BO$646,$Q676,0)","v":0},{"$f":"IF($U676=$BP$646,$Q676,0)","v":0},{"$f":"IF($U676=$BQ$646,$Q676,0)+IF($U676=$BR$646,$Q676,0)*$X$643","v":0},{"$f":"IF($U676=$BR$646,$Q676,0)*$Y$643","v":0},0,0]
[666,null,null,"Total",null,null,{"$f":"SUM(G675:G676)","v":9572618.1306667514},{"$f":"SUM(H675:H676)","v":8539553.7754208501},{"$f":"SUM(I675:I676)","v":0},0,121667.13402107226,8526.708115499574,735492.59245979972,{"$f":"SUM(N675:N676)","v":0},0,155424.85984003506,11953.060809494917,{"$f":"SUM(R675:R676)","v":9572618.1306667514},0,null,null,{"$f":"SUM(V675:V676)","v":0},{"$f":"SUM(W675:W676)","v":8539553.7754208501},0,0,0,{"$f":"SUM(AA675:AA676)","v":0},{"$f":"SUM(AB675:AB676)","v":0},0,0,0,{"$f":"SUM(AF675:AF676)","v":0},{"$f":"SUM(AG675:AG676)","v":0},0,0,0,{"$f":"SUM(AK675:AK676)","v":0},{"$f":"SUM(AL675:AL676)","v":121667.13402107226},{"$f":"SUM(AM675:AM676)","v":0},{"$f":"SUM(AN675:AN676)","v":0},0,{"$f":"SUM(AP675:AP676)","v":0},{"$f":"SUM(AQ675:AQ676)","v":8526.708115499574},{"$f":"SUM(AR675:AR676)","v":0},{"$f":"SUM(AS675:AS676)","v":0},0,{"$f":"SUM(AU675:AU676)","v":0},{"$f":"SUM(AV675:AV676)","v":735492.59245979972},{"$f":"SUM(AW675:AW676)","v":0},{"$f":"SUM(AX675:AX676)","v":0},0,{"$f":"SUM(AZ675:AZ676)","v":0},{"$f":"SUM(BA675:BA676)","v":0},0,0,0,{"$f":"SUM(BE675:BE676)","v":0},{"$f":"SUM(BF675:BF676)","v":0},0,0,0,{"$f":"SUM(BJ675:BJ676)","v":0},{"$f":"SUM(BK675:BK676)","v":155424.85984003506},{"$f":"SUM(BL675:BL676)","v":0},{"$f":"SUM(BM675:BM676)","v":0},0,{"$f":"SUM(BO675:BO676)","v":0},{"$f":"SUM(BP675:BP676)","v":11953.060809494917},{"$f":"SUM(BQ675:BQ676)","v":0},{"$f":"SUM(BR675:BR676)","v":0},0,0]
[667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[668,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R679-G679","v":0},null,null,null,null,null,null,{"$f":"SUM(V679:Y679)-H679","v":0},null,null,null,null,{"$f":"SUM(AA679:AD679)-I679","v":0},null,null,null,null,{"$f":"SUM(AF679:AI679)-J679","v":0},null,null,null,null,{"$f":"SUM(AK679:AN679)-K679","v":0},null,null,null,null,{"$f":"SUM(AP679:AS679)-L679","v":0},null,null,null,null,{"$f":"SUM(AU679:AX679)-M679","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ679:BM679)-P679","v":0},null,null,null,null,{"$f":"SUM(BO679:BR679)-Q679","v":0},{"$f":"SUM(V679:BR679)-R679","v":0}]
[669,null,null,"Utah",null,{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W680","v":2493744.679649381},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!D$9,FALSE)*$G680","v":1907076.2767327898},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!E$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!F$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!G$9,FALSE)*$G680","v":60824.552782575607},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!H$9,FALSE)*$G680","v":3759.9720015138801},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!I$9,FALSE)*$G680","v":420851.10407122201},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!J$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!K$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!L$9,FALSE)*$G680","v":95853.16452078188},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors'!M$9,FALSE)*$G680","v":5379.6095404979123},{"$f":"SUM(H680:Q680)","v":2493744.6796493814},0,null,"Demand",{"$f":"IF($U680=$V$646,$H680,0)","v":0},{"$f":"IF($U680=$W$646,$H680,0)","v":0},{"$f":"IF($U680=$X$646,$H680,0)+IF($U680=$Y$646,$H680,0)*$X$643","v":762830.510693116},{"$f":"IF($U680=$Y$646,$H680,0)*$Y$643","v":1144245.7660396739},0,{"$f":"IF($U680=$AA$646,$I680,0)","v":0},{"$f":"IF($U680=$AB$646,$I680,0)","v":0},{"$f":"IF($U680=$AC$646,$I680,0)+IF($U680=$AD$646,$I680,0)*$X$643","v":0},{"$f":"IF($U680=$AD$646,$I680,0)*$Y$643","v":0},0,{"$f":"IF($U680=$AF$646,$J680,0)","v":0},{"$f":"IF($U680=$AG$646,$J680,0)","v":0},{"$f":"IF($U680=$AH$646,$J680,0)+IF($U680=$AI$646,$J680,0)*$X$643","v":0},{"$f":"IF($U680=$AI$646,$J680,0)*$Y$643","v":0},0,{"$f":"IF($U680=$AK$646,$K680,0)","v":0},{"$f":"IF($U680=$AL$646,$K680,0)","v":0},{"$f":"IF($U680=$AM$646,$K680,0)+IF($U680=$AN$646,$K680,0)*$X$643","v":24329.821113030244},{"$f":"IF($U680=$AN$646,$K680,0)*$Y$643","v":36494.731669545363},0,{"$f":"IF($U680=$AP$646,$L680,0)","v":0},{"$f":"IF($U680=$AQ$646,$L680,0)","v":0},{"$f":"IF($U680=$AR$646,$L680,0)+IF($U680=$AS$646,$L680,0)*$X$643","v":1503.9888006055521},{"$f":"IF($U680=$AS$646,$L680,0)*$Y$643","v":2255.9832009083279},0,{"$f":"IF($U680=$AU$646,$M680,0)","v":0},{"$f":"IF($U680=$AV$646,$M680,0)","v":0},{"$f":"IF($U680=$AW$646,$M680,0)+IF($U680=$AX$646,$M680,0)*$X$643","v":168340.44162848883},{"$f":"IF($U680=$AX$646,$M680,0)*$Y$643","v":252510.66244273318},0,{"$f":"IF($U680=$AZ$646,$N680,0)","v":0},{"$f":"IF($U680=$BA$646,$N680,0)","v":0},{"$f":"IF($U680=$BB$646,$N680,0)+IF($U680=$BC$646,$N680,0)*$X$643","v":0},{"$f":"IF($U680=$BC$646,$N680,0)*$Y$643","v":0},0,{"$f":"IF($U680=$BE$646,$O680,0)","v":0},{"$f":"IF($U680=$BF$646,$O680,0)","v":0},{"$f":"IF($U680=$BG$646,$O680,0)+IF($U680=$BH$646,$O680,0)*$X$643","v":0},{"$f":"IF($U680=$BH$646,$O680,0)*$Y$643","v":0},0,{"$f":"IF($U680=$BJ$646,$P680,0)","v":0},{"$f":"IF($U680=$BK$646,$P680,0)","v":0},{"$f":"IF($U680=$BL$646,$P680,0)+IF($U680=$BM$646,$P680,0)*$X$643","v":38341.265808312754},{"$f":"IF($U680=$BM$646,$P680,0)*$Y$643","v":57511.898712469127},0,{"$f":"IF($U680=$BO$646,$Q680,0)","v":0},{"$f":"IF($U680=$BP$646,$Q680,0)","v":0},{"$f":"IF($U680=$BQ$646,$Q680,0)+IF($U680=$BR$646,$Q680,0)*$X$643","v":2151.8438161991648},{"$f":"IF($U680=$BR$646,$Q680,0)*$Y$643","v":3227.7657242987475},0,0]
[670,null,null,"Wyoming",null,{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!D$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!E$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!F$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!G$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!H$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!I$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!J$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!K$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!L$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors'!M$9,FALSE)*$G681","v":0},{"$f":"SUM(H681:Q681)","v":0},0,null,"Demand",{"$f":"IF($U681=$V$646,$H681,0)","v":0},{"$f":"IF($U681=$W$646,$H681,0)","v":0},{"$f":"IF($U681=$X$646,$H681,0)+IF($U681=$Y$646,$H681,0)*$X$643","v":0},{"$f":"IF($U681=$Y$646,$H681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AA$646,$I681,0)","v":0},{"$f":"IF($U681=$AB$646,$I681,0)","v":0},{"$f":"IF($U681=$AC$646,$I681,0)+IF($U681=$AD$646,$I681,0)*$X$643","v":0},{"$f":"IF($U681=$AD$646,$I681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AF$646,$J681,0)","v":0},{"$f":"IF($U681=$AG$646,$J681,0)","v":0},{"$f":"IF($U681=$AH$646,$J681,0)+IF($U681=$AI$646,$J681,0)*$X$643","v":0},{"$f":"IF($U681=$AI$646,$J681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AK$646,$K681,0)","v":0},{"$f":"IF($U681=$AL$646,$K681,0)","v":0},{"$f":"IF($U681=$AM$646,$K681,0)+IF($U681=$AN$646,$K681,0)*$X$643","v":0},{"$f":"IF($U681=$AN$646,$K681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AP$646,$L681,0)","v":0},{"$f":"IF($U681=$AQ$646,$L681,0)","v":0},{"$f":"IF($U681=$AR$646,$L681,0)+IF($U681=$AS$646,$L681,0)*$X$643","v":0},{"$f":"IF($U681=$AS$646,$L681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AU$646,$M681,0)","v":0},{"$f":"IF($U681=$AV$646,$M681,0)","v":0},{"$f":"IF($U681=$AW$646,$M681,0)+IF($U681=$AX$646,$M681,0)*$X$643","v":0},{"$f":"IF($U681=$AX$646,$M681,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U681=$BJ$646,$P681,0)","v":0},{"$f":"IF($U681=$BK$646,$P681,0)","v":0},{"$f":"IF($U681=$BL$646,$P681,0)+IF($U681=$BM$646,$P681,0)*$X$643","v":0},{"$f":"IF($U681=$BM$646,$P681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$BO$646,$Q681,0)","v":0},{"$f":"IF($U681=$BP$646,$Q681,0)","v":0},{"$f":"IF($U681=$BQ$646,$Q681,0)+IF($U681=$BR$646,$Q681,0)*$X$643","v":0},{"$f":"IF($U681=$BR$646,$Q681,0)*$Y$643","v":0},0,0]
[671,null,null,"Total",null,null,{"$f":"SUM(G680:G681)","v":2493744.679649381},{"$f":"SUM(H680:H681)","v":1907076.2767327898},{"$f":"SUM(I680:I681)","v":0},0,60824.552782575607,3759.9720015138801,420851.10407122201,{"$f":"SUM(N680:N681)","v":0},0,95853.16452078188,5379.6095404979123,{"$f":"SUM(R680:R681)","v":2493744.6796493814},0,null,null,{"$f":"SUM(V680:V681)","v":0},{"$f":"SUM(W680:W681)","v":0},762830.510693116,1144245.7660396739,0,{"$f":"SUM(AA680:AA681)","v":0},{"$f":"SUM(AB680:AB681)","v":0},0,0,0,{"$f":"SUM(AF680:AF681)","v":0},{"$f":"SUM(AG680:AG681)","v":0},0,0,0,{"$f":"SUM(AK680:AK681)","v":0},{"$f":"SUM(AL680:AL681)","v":0},{"$f":"SUM(AM680:AM681)","v":24329.821113030244},{"$f":"SUM(AN680:AN681)","v":36494.731669545363},0,{"$f":"SUM(AP680:AP681)","v":0},{"$f":"SUM(AQ680:AQ681)","v":0},{"$f":"SUM(AR680:AR681)","v":1503.9888006055521},{"$f":"SUM(AS680:AS681)","v":2255.9832009083279},0,{"$f":"SUM(AU680:AU681)","v":0},{"$f":"SUM(AV680:AV681)","v":0},{"$f":"SUM(AW680:AW681)","v":168340.44162848883},{"$f":"SUM(AX680:AX681)","v":252510.66244273318},0,{"$f":"SUM(AZ680:AZ681)","v":0},{"$f":"SUM(BA680:BA681)","v":0},0,0,0,{"$f":"SUM(BE680:BE681)","v":0},{"$f":"SUM(BF680:BF681)","v":0},0,0,0,{"$f":"SUM(BJ680:BJ681)","v":0},{"$f":"SUM(BK680:BK681)","v":0},{"$f":"SUM(BL680:BL681)","v":38341.265808312754},{"$f":"SUM(BM680:BM681)","v":57511.898712469127},0,{"$f":"SUM(BO680:BO681)","v":0},{"$f":"SUM(BP680:BP681)","v":0},{"$f":"SUM(BQ680:BQ681)","v":2151.8438161991648},{"$f":"SUM(BR680:BR681)","v":3227.7657242987475},0,0]
[672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[673,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[674,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W685","v":3573039.4750590981},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!D$9,FALSE)*$G685","v":3352207.0377240009},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!E$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!F$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!G$9,FALSE)*$G685","v":27393.227648307588},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!H$9,FALSE)*$G685","v":7091.4707256233232},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!I$9,FALSE)*$G685","v":148866.42888199716},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!J$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!K$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!L$9,FALSE)*$G685","v":37481.310079168674},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors'!M$9,FALSE)*$G685","v":0},{"$f":"SUM(H685:Q685)","v":3573039.4750590976},0,null,"Distribution Plant",{"$f":"IF($U685=$V$646,$H685,0)","v":0},{"$f":"IF($U685=$W$646,$H685,0)","v":3352207.0377240009},{"$f":"IF($U685=$X$646,$H685,0)+IF($U685=$Y$646,$H685,0)*$X$643","v":0},{"$f":"IF($U685=$Y$646,$H685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AA$646,$I685,0)","v":0},{"$f":"IF($U685=$AB$646,$I685,0)","v":0},{"$f":"IF($U685=$AC$646,$I685,0)+IF($U685=$AD$646,$I685,0)*$X$643","v":0},{"$f":"IF($U685=$AD$646,$I685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AF$646,$J685,0)","v":0},{"$f":"IF($U685=$AG$646,$J685,0)","v":0},{"$f":"IF($U685=$AH$646,$J685,0)+IF($U685=$AI$646,$J685,0)*$X$643","v":0},{"$f":"IF($U685=$AI$646,$J685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AK$646,$K685,0)","v":0},{"$f":"IF($U685=$AL$646,$K685,0)","v":27393.227648307588},{"$f":"IF($U685=$AM$646,$K685,0)+IF($U685=$AN$646,$K685,0)*$X$643","v":0},{"$f":"IF($U685=$AN$646,$K685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AP$646,$L685,0)","v":0},{"$f":"IF($U685=$AQ$646,$L685,0)","v":7091.4707256233232},{"$f":"IF($U685=$AR$646,$L685,0)+IF($U685=$AS$646,$L685,0)*$X$643","v":0},{"$f":"IF($U685=$AS$646,$L685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AU$646,$M685,0)","v":0},{"$f":"IF($U685=$AV$646,$M685,0)","v":148866.42888199716},{"$f":"IF($U685=$AW$646,$M685,0)+IF($U685=$AX$646,$M685,0)*$X$643","v":0},{"$f":"IF($U685=$AX$646,$M685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AZ$646,$N685,0)","v":0},{"$f":"IF($U685=$BA$646,$N685,0)","v":0},{"$f":"IF($U685=$BB$646,$N685,0)+IF($U685=$BC$646,$N685,0)*$X$643","v":0},{"$f":"IF($U685=$BC$646,$N685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$BE$646,$O685,0)","v":0},{"$f":"IF($U685=$BF$646,$O685,0)","v":0},{"$f":"IF($U685=$BG$646,$O685,0)+IF($U685=$BH$646,$O685,0)*$X$643","v":0},{"$f":"IF($U685=$BH$646,$O685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$BJ$646,$P685,0)","v":0},{"$f":"IF($U685=$BK$646,$P685,0)","v":37481.310079168674},{"$f":"IF($U685=$BL$646,$P685,0)+IF($U685=$BM$646,$P685,0)*$X$643","v":0},{"$f":"IF($U685=$BM$646,$P685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$BO$646,$Q685,0)","v":0},{"$f":"IF($U685=$BP$646,$Q685,0)","v":0},{"$f":"IF($U685=$BQ$646,$Q685,0)+IF($U685=$BR$646,$Q685,0)*$X$643","v":0},{"$f":"IF($U685=$BR$646,$Q685,0)*$Y$643","v":0},0,0]
[675,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!D$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!E$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!F$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!G$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!H$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!I$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!J$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!K$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!L$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors'!M$9,FALSE)*$G686","v":0},{"$f":"SUM(H686:Q686)","v":0},0,null,"Distribution Plant",{"$f":"IF($U686=$V$646,$H686,0)","v":0},{"$f":"IF($U686=$W$646,$H686,0)","v":0},{"$f":"IF($U686=$X$646,$H686,0)+IF($U686=$Y$646,$H686,0)*$X$643","v":0},{"$f":"IF($U686=$Y$646,$H686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AA$646,$I686,0)","v":0},{"$f":"IF($U686=$AB$646,$I686,0)","v":0},{"$f":"IF($U686=$AC$646,$I686,0)+IF($U686=$AD$646,$I686,0)*$X$643","v":0},{"$f":"IF($U686=$AD$646,$I686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AF$646,$J686,0)","v":0},{"$f":"IF($U686=$AG$646,$J686,0)","v":0},{"$f":"IF($U686=$AH$646,$J686,0)+IF($U686=$AI$646,$J686,0)*$X$643","v":0},{"$f":"IF($U686=$AI$646,$J686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AK$646,$K686,0)","v":0},{"$f":"IF($U686=$AL$646,$K686,0)","v":0},{"$f":"IF($U686=$AM$646,$K686,0)+IF($U686=$AN$646,$K686,0)*$X$643","v":0},{"$f":"IF($U686=$AN$646,$K686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AP$646,$L686,0)","v":0},{"$f":"IF($U686=$AQ$646,$L686,0)","v":0},{"$f":"IF($U686=$AR$646,$L686,0)+IF($U686=$AS$646,$L686,0)*$X$643","v":0},{"$f":"IF($U686=$AS$646,$L686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AU$646,$M686,0)","v":0},{"$f":"IF($U686=$AV$646,$M686,0)","v":0},{"$f":"IF($U686=$AW$646,$M686,0)+IF($U686=$AX$646,$M686,0)*$X$643","v":0},{"$f":"IF($U686=$AX$646,$M686,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U686=$BJ$646,$P686,0)","v":0},{"$f":"IF($U686=$BK$646,$P686,0)","v":0},{"$f":"IF($U686=$BL$646,$P686,0)+IF($U686=$BM$646,$P686,0)*$X$643","v":0},{"$f":"IF($U686=$BM$646,$P686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$BO$646,$Q686,0)","v":0},{"$f":"IF($U686=$BP$646,$Q686,0)","v":0},{"$f":"IF($U686=$BQ$646,$Q686,0)+IF($U686=$BR$646,$Q686,0)*$X$643","v":0},{"$f":"IF($U686=$BR$646,$Q686,0)*$Y$643","v":0},0,0]
[676,null,null,"Total",null,null,{"$f":"SUM(G685:G686)","v":3573039.4750590981},{"$f":"SUM(H685:H686)","v":3352207.0377240009},{"$f":"SUM(I685:I686)","v":0},0,27393.227648307588,7091.4707256233232,148866.42888199716,{"$f":"SUM(N685:N686)","v":0},0,37481.310079168674,0,{"$f":"SUM(R685:R686)","v":3573039.4750590976},0,null,null,{"$f":"SUM(V685:V686)","v":0},{"$f":"SUM(W685:W686)","v":3352207.0377240009},0,0,0,{"$f":"SUM(AA685:AA686)","v":0},{"$f":"SUM(AB685:AB686)","v":0},0,0,0,{"$f":"SUM(AF685:AF686)","v":0},{"$f":"SUM(AG685:AG686)","v":0},0,0,0,{"$f":"SUM(AK685:AK686)","v":0},{"$f":"SUM(AL685:AL686)","v":27393.227648307588},{"$f":"SUM(AM685:AM686)","v":0},{"$f":"SUM(AN685:AN686)","v":0},0,{"$f":"SUM(AP685:AP686)","v":0},{"$f":"SUM(AQ685:AQ686)","v":7091.4707256233232},{"$f":"SUM(AR685:AR686)","v":0},{"$f":"SUM(AS685:AS686)","v":0},0,{"$f":"SUM(AU685:AU686)","v":0},{"$f":"SUM(AV685:AV686)","v":148866.42888199716},{"$f":"SUM(AW685:AW686)","v":0},{"$f":"SUM(AX685:AX686)","v":0},0,{"$f":"SUM(AZ685:AZ686)","v":0},{"$f":"SUM(BA685:BA686)","v":0},0,0,0,{"$f":"SUM(BE685:BE686)","v":0},{"$f":"SUM(BF685:BF686)","v":0},0,0,0,{"$f":"SUM(BJ685:BJ686)","v":0},{"$f":"SUM(BK685:BK686)","v":37481.310079168674},{"$f":"SUM(BL685:BL686)","v":0},{"$f":"SUM(BM685:BM686)","v":0},0,{"$f":"SUM(BO685:BO686)","v":0},{"$f":"SUM(BP685:BP686)","v":0},{"$f":"SUM(BQ685:BQ686)","v":0},{"$f":"SUM(BR685:BR686)","v":0},0,0]
[677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[678,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[679,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W690","v":3579249.7538280808},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!D$9,FALSE)*$G690","v":3574733.855529224},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!E$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!F$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!G$9,FALSE)*$G690","v":2122.7965666613391},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!H$9,FALSE)*$G690","v":165.78716819426415},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!I$9,FALSE)*$G690","v":2097.5680845448205},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!J$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!K$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!L$9,FALSE)*$G690","v":25.22848211651846},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors'!M$9,FALSE)*$G690","v":104.51799733986219},{"$f":"SUM(H690:Q690)","v":3579249.7538280808},0,null,"Customer",{"$f":"IF($U690=$V$646,$H690,0)","v":3574733.855529224},{"$f":"IF($U690=$W$646,$H690,0)","v":0},{"$f":"IF($U690=$X$646,$H690,0)+IF($U690=$Y$646,$H690,0)*$X$643","v":0},{"$f":"IF($U690=$Y$646,$H690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AA$646,$I690,0)","v":0},{"$f":"IF($U690=$AB$646,$I690,0)","v":0},{"$f":"IF($U690=$AC$646,$I690,0)+IF($U690=$AD$646,$I690,0)*$X$643","v":0},{"$f":"IF($U690=$AD$646,$I690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AF$646,$J690,0)","v":0},{"$f":"IF($U690=$AG$646,$J690,0)","v":0},{"$f":"IF($U690=$AH$646,$J690,0)+IF($U690=$AI$646,$J690,0)*$X$643","v":0},{"$f":"IF($U690=$AI$646,$J690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AK$646,$K690,0)","v":2122.7965666613391},{"$f":"IF($U690=$AL$646,$K690,0)","v":0},{"$f":"IF($U690=$AM$646,$K690,0)+IF($U690=$AN$646,$K690,0)*$X$643","v":0},{"$f":"IF($U690=$AN$646,$K690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AP$646,$L690,0)","v":165.78716819426415},{"$f":"IF($U690=$AQ$646,$L690,0)","v":0},{"$f":"IF($U690=$AR$646,$L690,0)+IF($U690=$AS$646,$L690,0)*$X$643","v":0},{"$f":"IF($U690=$AS$646,$L690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AU$646,$M690,0)","v":2097.5680845448205},{"$f":"IF($U690=$AV$646,$M690,0)","v":0},{"$f":"IF($U690=$AW$646,$M690,0)+IF($U690=$AX$646,$M690,0)*$X$643","v":0},{"$f":"IF($U690=$AX$646,$M690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AZ$646,$N690,0)","v":0},{"$f":"IF($U690=$BA$646,$N690,0)","v":0},{"$f":"IF($U690=$BB$646,$N690,0)+IF($U690=$BC$646,$N690,0)*$X$643","v":0},{"$f":"IF($U690=$BC$646,$N690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$BE$646,$O690,0)","v":0},{"$f":"IF($U690=$BF$646,$O690,0)","v":0},{"$f":"IF($U690=$BG$646,$O690,0)+IF($U690=$BH$646,$O690,0)*$X$643","v":0},{"$f":"IF($U690=$BH$646,$O690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$BJ$646,$P690,0)","v":25.22848211651846},{"$f":"IF($U690=$BK$646,$P690,0)","v":0},{"$f":"IF($U690=$BL$646,$P690,0)+IF($U690=$BM$646,$P690,0)*$X$643","v":0},{"$f":"IF($U690=$BM$646,$P690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$BO$646,$Q690,0)","v":104.51799733986219},{"$f":"IF($U690=$BP$646,$Q690,0)","v":0},{"$f":"IF($U690=$BQ$646,$Q690,0)+IF($U690=$BR$646,$Q690,0)*$X$643","v":0},{"$f":"IF($U690=$BR$646,$Q690,0)*$Y$643","v":0},0,0]
[680,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!D$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!E$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!F$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!G$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!H$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!I$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!J$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!K$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!L$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors'!M$9,FALSE)*$G691","v":0},{"$f":"SUM(H691:Q691)","v":0},0,null,"Customer",{"$f":"IF($U691=$V$646,$H691,0)","v":0},{"$f":"IF($U691=$W$646,$H691,0)","v":0},{"$f":"IF($U691=$X$646,$H691,0)+IF($U691=$Y$646,$H691,0)*$X$643","v":0},{"$f":"IF($U691=$Y$646,$H691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AA$646,$I691,0)","v":0},{"$f":"IF($U691=$AB$646,$I691,0)","v":0},{"$f":"IF($U691=$AC$646,$I691,0)+IF($U691=$AD$646,$I691,0)*$X$643","v":0},{"$f":"IF($U691=$AD$646,$I691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AF$646,$J691,0)","v":0},{"$f":"IF($U691=$AG$646,$J691,0)","v":0},{"$f":"IF($U691=$AH$646,$J691,0)+IF($U691=$AI$646,$J691,0)*$X$643","v":0},{"$f":"IF($U691=$AI$646,$J691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AK$646,$K691,0)","v":0},{"$f":"IF($U691=$AL$646,$K691,0)","v":0},{"$f":"IF($U691=$AM$646,$K691,0)+IF($U691=$AN$646,$K691,0)*$X$643","v":0},{"$f":"IF($U691=$AN$646,$K691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AP$646,$L691,0)","v":0},{"$f":"IF($U691=$AQ$646,$L691,0)","v":0},{"$f":"IF($U691=$AR$646,$L691,0)+IF($U691=$AS$646,$L691,0)*$X$643","v":0},{"$f":"IF($U691=$AS$646,$L691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AU$646,$M691,0)","v":0},{"$f":"IF($U691=$AV$646,$M691,0)","v":0},{"$f":"IF($U691=$AW$646,$M691,0)+IF($U691=$AX$646,$M691,0)*$X$643","v":0},{"$f":"IF($U691=$AX$646,$M691,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U691=$BJ$646,$P691,0)","v":0},{"$f":"IF($U691=$BK$646,$P691,0)","v":0},{"$f":"IF($U691=$BL$646,$P691,0)+IF($U691=$BM$646,$P691,0)*$X$643","v":0},{"$f":"IF($U691=$BM$646,$P691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$BO$646,$Q691,0)","v":0},{"$f":"IF($U691=$BP$646,$Q691,0)","v":0},{"$f":"IF($U691=$BQ$646,$Q691,0)+IF($U691=$BR$646,$Q691,0)*$X$643","v":0},{"$f":"IF($U691=$BR$646,$Q691,0)*$Y$643","v":0},0,0]
[681,null,null,"Total",null,null,{"$f":"SUM(G690:G691)","v":3579249.7538280808},{"$f":"SUM(H690:H691)","v":3574733.855529224},{"$f":"SUM(I690:I691)","v":0},0,2122.7965666613391,165.78716819426415,2097.5680845448205,{"$f":"SUM(N690:N691)","v":0},0,25.22848211651846,104.51799733986219,{"$f":"SUM(R690:R691)","v":3579249.7538280808},0,null,null,{"$f":"SUM(V690:V691)","v":3574733.855529224},{"$f":"SUM(W690:W691)","v":0},0,0,0,{"$f":"SUM(AA690:AA691)","v":0},{"$f":"SUM(AB690:AB691)","v":0},0,0,0,{"$f":"SUM(AF690:AF691)","v":0},{"$f":"SUM(AG690:AG691)","v":0},0,0,0,{"$f":"SUM(AK690:AK691)","v":2122.7965666613391},{"$f":"SUM(AL690:AL691)","v":0},{"$f":"SUM(AM690:AM691)","v":0},{"$f":"SUM(AN690:AN691)","v":0},0,{"$f":"SUM(AP690:AP691)","v":165.78716819426415},{"$f":"SUM(AQ690:AQ691)","v":0},{"$f":"SUM(AR690:AR691)","v":0},{"$f":"SUM(AS690:AS691)","v":0},0,{"$f":"SUM(AU690:AU691)","v":2097.5680845448205},{"$f":"SUM(AV690:AV691)","v":0},{"$f":"SUM(AW690:AW691)","v":0},{"$f":"SUM(AX690:AX691)","v":0},0,{"$f":"SUM(AZ690:AZ691)","v":0},{"$f":"SUM(BA690:BA691)","v":0},0,0,0,{"$f":"SUM(BE690:BE691)","v":0},{"$f":"SUM(BF690:BF691)","v":0},0,0,0,{"$f":"SUM(BJ690:BJ691)","v":25.22848211651846},{"$f":"SUM(BK690:BK691)","v":0},{"$f":"SUM(BL690:BL691)","v":0},{"$f":"SUM(BM690:BM691)","v":0},0,{"$f":"SUM(BO690:BO691)","v":104.51799733986219},{"$f":"SUM(BP690:BP691)","v":0},{"$f":"SUM(BQ690:BQ691)","v":0},{"$f":"SUM(BR690:BR691)","v":0},0,0]
[682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[683,880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[684,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W695","v":10383375.404036082},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!D$9,FALSE)*$G695","v":9275741.5378835406},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!E$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!F$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!G$9,FALSE)*$G695","v":129457.82163583035},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!H$9,FALSE)*$G695","v":11072.952097685773},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!I$9,FALSE)*$G695","v":785723.54663762904},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!J$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!K$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!L$9,FALSE)*$G695","v":169852.98806070248},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors'!M$9,FALSE)*$G695","v":11526.55772069279},{"$f":"SUM(H695:Q695)","v":10383375.40403608},0,null,"Distribution Plant",{"$f":"IF($U695=$V$646,$H695,0)","v":0},{"$f":"IF($U695=$W$646,$H695,0)","v":9275741.5378835406},{"$f":"IF($U695=$X$646,$H695,0)+IF($U695=$Y$646,$H695,0)*$X$643","v":0},{"$f":"IF($U695=$Y$646,$H695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AA$646,$I695,0)","v":0},{"$f":"IF($U695=$AB$646,$I695,0)","v":0},{"$f":"IF($U695=$AC$646,$I695,0)+IF($U695=$AD$646,$I695,0)*$X$643","v":0},{"$f":"IF($U695=$AD$646,$I695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AF$646,$J695,0)","v":0},{"$f":"IF($U695=$AG$646,$J695,0)","v":0},{"$f":"IF($U695=$AH$646,$J695,0)+IF($U695=$AI$646,$J695,0)*$X$643","v":0},{"$f":"IF($U695=$AI$646,$J695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AK$646,$K695,0)","v":0},{"$f":"IF($U695=$AL$646,$K695,0)","v":129457.82163583035},{"$f":"IF($U695=$AM$646,$K695,0)+IF($U695=$AN$646,$K695,0)*$X$643","v":0},{"$f":"IF($U695=$AN$646,$K695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AP$646,$L695,0)","v":0},{"$f":"IF($U695=$AQ$646,$L695,0)","v":11072.952097685773},{"$f":"IF($U695=$AR$646,$L695,0)+IF($U695=$AS$646,$L695,0)*$X$643","v":0},{"$f":"IF($U695=$AS$646,$L695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AU$646,$M695,0)","v":0},{"$f":"IF($U695=$AV$646,$M695,0)","v":785723.54663762904},{"$f":"IF($U695=$AW$646,$M695,0)+IF($U695=$AX$646,$M695,0)*$X$643","v":0},{"$f":"IF($U695=$AX$646,$M695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AZ$646,$N695,0)","v":0},{"$f":"IF($U695=$BA$646,$N695,0)","v":0},{"$f":"IF($U695=$BB$646,$N695,0)+IF($U695=$BC$646,$N695,0)*$X$643","v":0},{"$f":"IF($U695=$BC$646,$N695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$BE$646,$O695,0)","v":0},{"$f":"IF($U695=$BF$646,$O695,0)","v":0},{"$f":"IF($U695=$BG$646,$O695,0)+IF($U695=$BH$646,$O695,0)*$X$643","v":0},{"$f":"IF($U695=$BH$646,$O695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$BJ$646,$P695,0)","v":0},{"$f":"IF($U695=$BK$646,$P695,0)","v":169852.98806070248},{"$f":"IF($U695=$BL$646,$P695,0)+IF($U695=$BM$646,$P695,0)*$X$643","v":0},{"$f":"IF($U695=$BM$646,$P695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$BO$646,$Q695,0)","v":0},{"$f":"IF($U695=$BP$646,$Q695,0)","v":11526.55772069279},{"$f":"IF($U695=$BQ$646,$Q695,0)+IF($U695=$BR$646,$Q695,0)*$X$643","v":0},{"$f":"IF($U695=$BR$646,$Q695,0)*$Y$643","v":0},0,0]
[685,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!D$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!E$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!F$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!G$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!H$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!I$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!J$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!K$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!L$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors'!M$9,FALSE)*$G696","v":0},{"$f":"SUM(H696:Q696)","v":0},0,null,"Distribution Plant",{"$f":"IF($U696=$V$646,$H696,0)","v":0},{"$f":"IF($U696=$W$646,$H696,0)","v":0},{"$f":"IF($U696=$X$646,$H696,0)+IF($U696=$Y$646,$H696,0)*$X$643","v":0},{"$f":"IF($U696=$Y$646,$H696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AA$646,$I696,0)","v":0},{"$f":"IF($U696=$AB$646,$I696,0)","v":0},{"$f":"IF($U696=$AC$646,$I696,0)+IF($U696=$AD$646,$I696,0)*$X$643","v":0},{"$f":"IF($U696=$AD$646,$I696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AF$646,$J696,0)","v":0},{"$f":"IF($U696=$AG$646,$J696,0)","v":0},{"$f":"IF($U696=$AH$646,$J696,0)+IF($U696=$AI$646,$J696,0)*$X$643","v":0},{"$f":"IF($U696=$AI$646,$J696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AK$646,$K696,0)","v":0},{"$f":"IF($U696=$AL$646,$K696,0)","v":0},{"$f":"IF($U696=$AM$646,$K696,0)+IF($U696=$AN$646,$K696,0)*$X$643","v":0},{"$f":"IF($U696=$AN$646,$K696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AP$646,$L696,0)","v":0},{"$f":"IF($U696=$AQ$646,$L696,0)","v":0},{"$f":"IF($U696=$AR$646,$L696,0)+IF($U696=$AS$646,$L696,0)*$X$643","v":0},{"$f":"IF($U696=$AS$646,$L696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AU$646,$M696,0)","v":0},{"$f":"IF($U696=$AV$646,$M696,0)","v":0},{"$f":"IF($U696=$AW$646,$M696,0)+IF($U696=$AX$646,$M696,0)*$X$643","v":0},{"$f":"IF($U696=$AX$646,$M696,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U696=$BJ$646,$P696,0)","v":0},{"$f":"IF($U696=$BK$646,$P696,0)","v":0},{"$f":"IF($U696=$BL$646,$P696,0)+IF($U696=$BM$646,$P696,0)*$X$643","v":0},{"$f":"IF($U696=$BM$646,$P696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$BO$646,$Q696,0)","v":0},{"$f":"IF($U696=$BP$646,$Q696,0)","v":0},{"$f":"IF($U696=$BQ$646,$Q696,0)+IF($U696=$BR$646,$Q696,0)*$X$643","v":0},{"$f":"IF($U696=$BR$646,$Q696,0)*$Y$643","v":0},0,0]
[686,null,null,"Total",null,null,{"$f":"SUM(G695:G696)","v":10383375.404036082},{"$f":"SUM(H695:H696)","v":9275741.5378835406},{"$f":"SUM(I695:I696)","v":0},0,129457.82163583035,11072.952097685773,785723.54663762904,{"$f":"SUM(N695:N696)","v":0},0,169852.98806070248,11526.55772069279,{"$f":"SUM(R695:R696)","v":10383375.40403608},0,null,null,{"$f":"SUM(V695:V696)","v":0},{"$f":"SUM(W695:W696)","v":9275741.5378835406},0,0,0,{"$f":"SUM(AA695:AA696)","v":0},{"$f":"SUM(AB695:AB696)","v":0},0,0,0,{"$f":"SUM(AF695:AF696)","v":0},{"$f":"SUM(AG695:AG696)","v":0},0,0,0,{"$f":"SUM(AK695:AK696)","v":0},{"$f":"SUM(AL695:AL696)","v":129457.82163583035},{"$f":"SUM(AM695:AM696)","v":0},{"$f":"SUM(AN695:AN696)","v":0},0,{"$f":"SUM(AP695:AP696)","v":0},{"$f":"SUM(AQ695:AQ696)","v":11072.952097685773},{"$f":"SUM(AR695:AR696)","v":0},{"$f":"SUM(AS695:AS696)","v":0},0,{"$f":"SUM(AU695:AU696)","v":0},{"$f":"SUM(AV695:AV696)","v":785723.54663762904},{"$f":"SUM(AW695:AW696)","v":0},{"$f":"SUM(AX695:AX696)","v":0},0,{"$f":"SUM(AZ695:AZ696)","v":0},{"$f":"SUM(BA695:BA696)","v":0},0,0,0,{"$f":"SUM(BE695:BE696)","v":0},{"$f":"SUM(BF695:BF696)","v":0},0,0,0,{"$f":"SUM(BJ695:BJ696)","v":0},{"$f":"SUM(BK695:BK696)","v":169852.98806070248},{"$f":"SUM(BL695:BL696)","v":0},{"$f":"SUM(BM695:BM696)","v":0},0,{"$f":"SUM(BO695:BO696)","v":0},{"$f":"SUM(BP695:BP696)","v":11526.55772069279},{"$f":"SUM(BQ695:BQ696)","v":0},{"$f":"SUM(BR695:BR696)","v":0},0,0]
[687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[688,881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[689,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W700","v":151549.61819893998},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!D$9,FALSE)*$G700","v":135383.24811331401},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!E$9,FALSE)*$G700","v":0},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!F$9,FALSE)*$G700","v":0},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!G$9,FALSE)*$G700","v":1889.4899469926152},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!H$9,FALSE)*$G700","v":161.61427256950972},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!I$9,FALSE)*$G700","v":11467.957082295616},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!J$9,FALSE)*$G700","v":0},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!K$9,FALSE)*$G700","v":0},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!L$9,FALSE)*$G700","v":2479.073951283975},{"$f":"VLOOKUP($F700,range,'COS Alloc Factors'!M$9,FALSE)*$G700","v":168.23483248424463},{"$f":"SUM(H700:Q700)","v":151549.61819893995},0,null,"Distribution Plant",{"$f":"IF($U700=$V$646,$H700,0)","v":0},{"$f":"IF($U700=$W$646,$H700,0)","v":135383.24811331401},{"$f":"IF($U700=$X$646,$H700,0)+IF($U700=$Y$646,$H700,0)*$X$643","v":0},{"$f":"IF($U700=$Y$646,$H700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$AA$646,$I700,0)","v":0},{"$f":"IF($U700=$AB$646,$I700,0)","v":0},{"$f":"IF($U700=$AC$646,$I700,0)+IF($U700=$AD$646,$I700,0)*$X$643","v":0},{"$f":"IF($U700=$AD$646,$I700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$AF$646,$J700,0)","v":0},{"$f":"IF($U700=$AG$646,$J700,0)","v":0},{"$f":"IF($U700=$AH$646,$J700,0)+IF($U700=$AI$646,$J700,0)*$X$643","v":0},{"$f":"IF($U700=$AI$646,$J700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$AK$646,$K700,0)","v":0},{"$f":"IF($U700=$AL$646,$K700,0)","v":1889.4899469926152},{"$f":"IF($U700=$AM$646,$K700,0)+IF($U700=$AN$646,$K700,0)*$X$643","v":0},{"$f":"IF($U700=$AN$646,$K700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$AP$646,$L700,0)","v":0},{"$f":"IF($U700=$AQ$646,$L700,0)","v":161.61427256950972},{"$f":"IF($U700=$AR$646,$L700,0)+IF($U700=$AS$646,$L700,0)*$X$643","v":0},{"$f":"IF($U700=$AS$646,$L700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$AU$646,$M700,0)","v":0},{"$f":"IF($U700=$AV$646,$M700,0)","v":11467.957082295616},{"$f":"IF($U700=$AW$646,$M700,0)+IF($U700=$AX$646,$M700,0)*$X$643","v":0},{"$f":"IF($U700=$AX$646,$M700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$AZ$646,$N700,0)","v":0},{"$f":"IF($U700=$BA$646,$N700,0)","v":0},{"$f":"IF($U700=$BB$646,$N700,0)+IF($U700=$BC$646,$N700,0)*$X$643","v":0},{"$f":"IF($U700=$BC$646,$N700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$BE$646,$O700,0)","v":0},{"$f":"IF($U700=$BF$646,$O700,0)","v":0},{"$f":"IF($U700=$BG$646,$O700,0)+IF($U700=$BH$646,$O700,0)*$X$643","v":0},{"$f":"IF($U700=$BH$646,$O700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$BJ$646,$P700,0)","v":0},{"$f":"IF($U700=$BK$646,$P700,0)","v":2479.073951283975},{"$f":"IF($U700=$BL$646,$P700,0)+IF($U700=$BM$646,$P700,0)*$X$643","v":0},{"$f":"IF($U700=$BM$646,$P700,0)*$Y$643","v":0},0,{"$f":"IF($U700=$BO$646,$Q700,0)","v":0},{"$f":"IF($U700=$BP$646,$Q700,0)","v":168.23483248424463},{"$f":"IF($U700=$BQ$646,$Q700,0)+IF($U700=$BR$646,$Q700,0)*$X$643","v":0},{"$f":"IF($U700=$BR$646,$Q700,0)*$Y$643","v":0},0,0]
[690,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!D$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!E$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!F$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!G$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!H$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!I$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!J$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!K$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!L$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors'!M$9,FALSE)*$G701","v":0},{"$f":"SUM(H701:Q701)","v":0},0,null,"Distribution Plant",{"$f":"IF($U701=$V$646,$H701,0)","v":0},{"$f":"IF($U701=$W$646,$H701,0)","v":0},{"$f":"IF($U701=$X$646,$H701,0)+IF($U701=$Y$646,$H701,0)*$X$643","v":0},{"$f":"IF($U701=$Y$646,$H701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AA$646,$I701,0)","v":0},{"$f":"IF($U701=$AB$646,$I701,0)","v":0},{"$f":"IF($U701=$AC$646,$I701,0)+IF($U701=$AD$646,$I701,0)*$X$643","v":0},{"$f":"IF($U701=$AD$646,$I701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AF$646,$J701,0)","v":0},{"$f":"IF($U701=$AG$646,$J701,0)","v":0},{"$f":"IF($U701=$AH$646,$J701,0)+IF($U701=$AI$646,$J701,0)*$X$643","v":0},{"$f":"IF($U701=$AI$646,$J701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AK$646,$K701,0)","v":0},{"$f":"IF($U701=$AL$646,$K701,0)","v":0},{"$f":"IF($U701=$AM$646,$K701,0)+IF($U701=$AN$646,$K701,0)*$X$643","v":0},{"$f":"IF($U701=$AN$646,$K701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AP$646,$L701,0)","v":0},{"$f":"IF($U701=$AQ$646,$L701,0)","v":0},{"$f":"IF($U701=$AR$646,$L701,0)+IF($U701=$AS$646,$L701,0)*$X$643","v":0},{"$f":"IF($U701=$AS$646,$L701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AU$646,$M701,0)","v":0},{"$f":"IF($U701=$AV$646,$M701,0)","v":0},{"$f":"IF($U701=$AW$646,$M701,0)+IF($U701=$AX$646,$M701,0)*$X$643","v":0},{"$f":"IF($U701=$AX$646,$M701,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U701=$BJ$646,$P701,0)","v":0},{"$f":"IF($U701=$BK$646,$P701,0)","v":0},{"$f":"IF($U701=$BL$646,$P701,0)+IF($U701=$BM$646,$P701,0)*$X$643","v":0},{"$f":"IF($U701=$BM$646,$P701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$BO$646,$Q701,0)","v":0},{"$f":"IF($U701=$BP$646,$Q701,0)","v":0},{"$f":"IF($U701=$BQ$646,$Q701,0)+IF($U701=$BR$646,$Q701,0)*$X$643","v":0},{"$f":"IF($U701=$BR$646,$Q701,0)*$Y$643","v":0},0,0]
[691,null,null,"Total",null,null,{"$f":"SUM(G700:G701)","v":151549.61819893998},{"$f":"SUM(H700:H701)","v":135383.24811331401},{"$f":"SUM(I700:I701)","v":0},0,1889.4899469926152,161.61427256950972,11467.957082295616,{"$f":"SUM(N700:N701)","v":0},0,2479.073951283975,168.23483248424463,{"$f":"SUM(R700:R701)","v":151549.61819893995},0,null,null,{"$f":"SUM(V700:V701)","v":0},{"$f":"SUM(W700:W701)","v":135383.24811331401},0,0,0,{"$f":"SUM(AA700:AA701)","v":0},{"$f":"SUM(AB700:AB701)","v":0},0,0,0,{"$f":"SUM(AF700:AF701)","v":0},{"$f":"SUM(AG700:AG701)","v":0},0,0,0,{"$f":"SUM(AK700:AK701)","v":0},{"$f":"SUM(AL700:AL701)","v":1889.4899469926152},{"$f":"SUM(AM700:AM701)","v":0},{"$f":"SUM(AN700:AN701)","v":0},0,{"$f":"SUM(AP700:AP701)","v":0},{"$f":"SUM(AQ700:AQ701)","v":161.61427256950972},{"$f":"SUM(AR700:AR701)","v":0},{"$f":"SUM(AS700:AS701)","v":0},0,{"$f":"SUM(AU700:AU701)","v":0},{"$f":"SUM(AV700:AV701)","v":11467.957082295616},{"$f":"SUM(AW700:AW701)","v":0},{"$f":"SUM(AX700:AX701)","v":0},0,{"$f":"SUM(AZ700:AZ701)","v":0},{"$f":"SUM(BA700:BA701)","v":0},0,0,0,{"$f":"SUM(BE700:BE701)","v":0},{"$f":"SUM(BF700:BF701)","v":0},0,0,0,{"$f":"SUM(BJ700:BJ701)","v":0},{"$f":"SUM(BK700:BK701)","v":2479.073951283975},{"$f":"SUM(BL700:BL701)","v":0},{"$f":"SUM(BM700:BM701)","v":0},0,{"$f":"SUM(BO700:BO701)","v":0},{"$f":"SUM(BP700:BP701)","v":168.23483248424463},{"$f":"SUM(BQ700:BQ701)","v":0},{"$f":"SUM(BR700:BR701)","v":0},0,0]
[692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[693,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[694,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W705","v":714746.95641143993},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!D$9,FALSE)*$G705","v":638502.19939889514},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!E$9,FALSE)*$G705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!F$9,FALSE)*$G705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!G$9,FALSE)*$G705","v":8911.3202978193367},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!H$9,FALSE)*$G705","v":762.21445361921667},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!I$9,FALSE)*$G705","v":54085.83352594114},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!J$9,FALSE)*$G705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!K$9,FALSE)*$G705","v":0},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!L$9,FALSE)*$G705","v":11691.950019122498},{"$f":"VLOOKUP($F705,range,'COS Alloc Factors'!M$9,FALSE)*$G705","v":793.43871604252809},{"$f":"SUM(H705:Q705)","v":714746.95641143981},0,null,"Distribution Plant",{"$f":"IF($U705=$V$646,$H705,0)","v":0},{"$f":"IF($U705=$W$646,$H705,0)","v":638502.19939889514},{"$f":"IF($U705=$X$646,$H705,0)+IF($U705=$Y$646,$H705,0)*$X$643","v":0},{"$f":"IF($U705=$Y$646,$H705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$AA$646,$I705,0)","v":0},{"$f":"IF($U705=$AB$646,$I705,0)","v":0},{"$f":"IF($U705=$AC$646,$I705,0)+IF($U705=$AD$646,$I705,0)*$X$643","v":0},{"$f":"IF($U705=$AD$646,$I705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$AF$646,$J705,0)","v":0},{"$f":"IF($U705=$AG$646,$J705,0)","v":0},{"$f":"IF($U705=$AH$646,$J705,0)+IF($U705=$AI$646,$J705,0)*$X$643","v":0},{"$f":"IF($U705=$AI$646,$J705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$AK$646,$K705,0)","v":0},{"$f":"IF($U705=$AL$646,$K705,0)","v":8911.3202978193367},{"$f":"IF($U705=$AM$646,$K705,0)+IF($U705=$AN$646,$K705,0)*$X$643","v":0},{"$f":"IF($U705=$AN$646,$K705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$AP$646,$L705,0)","v":0},{"$f":"IF($U705=$AQ$646,$L705,0)","v":762.21445361921667},{"$f":"IF($U705=$AR$646,$L705,0)+IF($U705=$AS$646,$L705,0)*$X$643","v":0},{"$f":"IF($U705=$AS$646,$L705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$AU$646,$M705,0)","v":0},{"$f":"IF($U705=$AV$646,$M705,0)","v":54085.83352594114},{"$f":"IF($U705=$AW$646,$M705,0)+IF($U705=$AX$646,$M705,0)*$X$643","v":0},{"$f":"IF($U705=$AX$646,$M705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$AZ$646,$N705,0)","v":0},{"$f":"IF($U705=$BA$646,$N705,0)","v":0},{"$f":"IF($U705=$BB$646,$N705,0)+IF($U705=$BC$646,$N705,0)*$X$643","v":0},{"$f":"IF($U705=$BC$646,$N705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$BE$646,$O705,0)","v":0},{"$f":"IF($U705=$BF$646,$O705,0)","v":0},{"$f":"IF($U705=$BG$646,$O705,0)+IF($U705=$BH$646,$O705,0)*$X$643","v":0},{"$f":"IF($U705=$BH$646,$O705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$BJ$646,$P705,0)","v":0},{"$f":"IF($U705=$BK$646,$P705,0)","v":11691.950019122498},{"$f":"IF($U705=$BL$646,$P705,0)+IF($U705=$BM$646,$P705,0)*$X$643","v":0},{"$f":"IF($U705=$BM$646,$P705,0)*$Y$643","v":0},0,{"$f":"IF($U705=$BO$646,$Q705,0)","v":0},{"$f":"IF($U705=$BP$646,$Q705,0)","v":793.43871604252809},{"$f":"IF($U705=$BQ$646,$Q705,0)+IF($U705=$BR$646,$Q705,0)*$X$643","v":0},{"$f":"IF($U705=$BR$646,$Q705,0)*$Y$643","v":0},0,0]
[695,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!D$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!E$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!F$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!G$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!H$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!I$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!J$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!K$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!L$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors'!M$9,FALSE)*$G706","v":0},{"$f":"SUM(H706:Q706)","v":0},0,null,"Distribution Plant",{"$f":"IF($U706=$V$646,$H706,0)","v":0},{"$f":"IF($U706=$W$646,$H706,0)","v":0},{"$f":"IF($U706=$X$646,$H706,0)+IF($U706=$Y$646,$H706,0)*$X$643","v":0},{"$f":"IF($U706=$Y$646,$H706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AA$646,$I706,0)","v":0},{"$f":"IF($U706=$AB$646,$I706,0)","v":0},{"$f":"IF($U706=$AC$646,$I706,0)+IF($U706=$AD$646,$I706,0)*$X$643","v":0},{"$f":"IF($U706=$AD$646,$I706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AF$646,$J706,0)","v":0},{"$f":"IF($U706=$AG$646,$J706,0)","v":0},{"$f":"IF($U706=$AH$646,$J706,0)+IF($U706=$AI$646,$J706,0)*$X$643","v":0},{"$f":"IF($U706=$AI$646,$J706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AK$646,$K706,0)","v":0},{"$f":"IF($U706=$AL$646,$K706,0)","v":0},{"$f":"IF($U706=$AM$646,$K706,0)+IF($U706=$AN$646,$K706,0)*$X$643","v":0},{"$f":"IF($U706=$AN$646,$K706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AP$646,$L706,0)","v":0},{"$f":"IF($U706=$AQ$646,$L706,0)","v":0},{"$f":"IF($U706=$AR$646,$L706,0)+IF($U706=$AS$646,$L706,0)*$X$643","v":0},{"$f":"IF($U706=$AS$646,$L706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AU$646,$M706,0)","v":0},{"$f":"IF($U706=$AV$646,$M706,0)","v":0},{"$f":"IF($U706=$AW$646,$M706,0)+IF($U706=$AX$646,$M706,0)*$X$643","v":0},{"$f":"IF($U706=$AX$646,$M706,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U706=$BJ$646,$P706,0)","v":0},{"$f":"IF($U706=$BK$646,$P706,0)","v":0},{"$f":"IF($U706=$BL$646,$P706,0)+IF($U706=$BM$646,$P706,0)*$X$643","v":0},{"$f":"IF($U706=$BM$646,$P706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$BO$646,$Q706,0)","v":0},{"$f":"IF($U706=$BP$646,$Q706,0)","v":0},{"$f":"IF($U706=$BQ$646,$Q706,0)+IF($U706=$BR$646,$Q706,0)*$X$643","v":0},{"$f":"IF($U706=$BR$646,$Q706,0)*$Y$643","v":0},0,0]
[696,null,null,"Total",null,null,{"$f":"SUM(G705:G706)","v":714746.95641143993},{"$f":"SUM(H705:H706)","v":638502.19939889514},{"$f":"SUM(I705:I706)","v":0},0,8911.3202978193367,762.21445361921667,54085.83352594114,{"$f":"SUM(N705:N706)","v":0},0,11691.950019122498,793.43871604252809,{"$f":"SUM(R705:R706)","v":714746.95641143981},0,null,null,{"$f":"SUM(V705:V706)","v":0},{"$f":"SUM(W705:W706)","v":638502.19939889514},0,0,0,{"$f":"SUM(AA705:AA706)","v":0},{"$f":"SUM(AB705:AB706)","v":0},0,0,0,{"$f":"SUM(AF705:AF706)","v":0},{"$f":"SUM(AG705:AG706)","v":0},0,0,0,{"$f":"SUM(AK705:AK706)","v":0},{"$f":"SUM(AL705:AL706)","v":8911.3202978193367},{"$f":"SUM(AM705:AM706)","v":0},{"$f":"SUM(AN705:AN706)","v":0},0,{"$f":"SUM(AP705:AP706)","v":0},{"$f":"SUM(AQ705:AQ706)","v":762.21445361921667},{"$f":"SUM(AR705:AR706)","v":0},{"$f":"SUM(AS705:AS706)","v":0},0,{"$f":"SUM(AU705:AU706)","v":0},{"$f":"SUM(AV705:AV706)","v":54085.83352594114},{"$f":"SUM(AW705:AW706)","v":0},{"$f":"SUM(AX705:AX706)","v":0},0,{"$f":"SUM(AZ705:AZ706)","v":0},{"$f":"SUM(BA705:BA706)","v":0},0,0,0,{"$f":"SUM(BE705:BE706)","v":0},{"$f":"SUM(BF705:BF706)","v":0},0,0,0,{"$f":"SUM(BJ705:BJ706)","v":0},{"$f":"SUM(BK705:BK706)","v":11691.950019122498},{"$f":"SUM(BL705:BL706)","v":0},{"$f":"SUM(BM705:BM706)","v":0},0,{"$f":"SUM(BO705:BO706)","v":0},{"$f":"SUM(BP705:BP706)","v":793.43871604252809},{"$f":"SUM(BQ705:BQ706)","v":0},{"$f":"SUM(BR705:BR706)","v":0},0,0]
[697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[698,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[699,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W710","v":83570.497414019992},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!D$9,FALSE)*$G710","v":74655.716859037741},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!E$9,FALSE)*$G710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!F$9,FALSE)*$G710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!G$9,FALSE)*$G710","v":1041.9400365738934},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!H$9,FALSE)*$G710","v":89.120548823219693},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!I$9,FALSE)*$G710","v":6323.8884338989474},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!J$9,FALSE)*$G710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!K$9,FALSE)*$G710","v":0},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!L$9,FALSE)*$G710","v":1367.0601463540399},{"$f":"VLOOKUP($F710,range,'COS Alloc Factors'!M$9,FALSE)*$G710","v":92.771389332150704},{"$f":"SUM(H710:Q710)","v":83570.497414019992},0,null,"Distribution Plant",{"$f":"IF($U710=$V$646,$H710,0)","v":0},{"$f":"IF($U710=$W$646,$H710,0)","v":74655.716859037741},{"$f":"IF($U710=$X$646,$H710,0)+IF($U710=$Y$646,$H710,0)*$X$643","v":0},{"$f":"IF($U710=$Y$646,$H710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$AA$646,$I710,0)","v":0},{"$f":"IF($U710=$AB$646,$I710,0)","v":0},{"$f":"IF($U710=$AC$646,$I710,0)+IF($U710=$AD$646,$I710,0)*$X$643","v":0},{"$f":"IF($U710=$AD$646,$I710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$AF$646,$J710,0)","v":0},{"$f":"IF($U710=$AG$646,$J710,0)","v":0},{"$f":"IF($U710=$AH$646,$J710,0)+IF($U710=$AI$646,$J710,0)*$X$643","v":0},{"$f":"IF($U710=$AI$646,$J710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$AK$646,$K710,0)","v":0},{"$f":"IF($U710=$AL$646,$K710,0)","v":1041.9400365738934},{"$f":"IF($U710=$AM$646,$K710,0)+IF($U710=$AN$646,$K710,0)*$X$643","v":0},{"$f":"IF($U710=$AN$646,$K710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$AP$646,$L710,0)","v":0},{"$f":"IF($U710=$AQ$646,$L710,0)","v":89.120548823219693},{"$f":"IF($U710=$AR$646,$L710,0)+IF($U710=$AS$646,$L710,0)*$X$643","v":0},{"$f":"IF($U710=$AS$646,$L710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$AU$646,$M710,0)","v":0},{"$f":"IF($U710=$AV$646,$M710,0)","v":6323.8884338989474},{"$f":"IF($U710=$AW$646,$M710,0)+IF($U710=$AX$646,$M710,0)*$X$643","v":0},{"$f":"IF($U710=$AX$646,$M710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$AZ$646,$N710,0)","v":0},{"$f":"IF($U710=$BA$646,$N710,0)","v":0},{"$f":"IF($U710=$BB$646,$N710,0)+IF($U710=$BC$646,$N710,0)*$X$643","v":0},{"$f":"IF($U710=$BC$646,$N710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$BE$646,$O710,0)","v":0},{"$f":"IF($U710=$BF$646,$O710,0)","v":0},{"$f":"IF($U710=$BG$646,$O710,0)+IF($U710=$BH$646,$O710,0)*$X$643","v":0},{"$f":"IF($U710=$BH$646,$O710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$BJ$646,$P710,0)","v":0},{"$f":"IF($U710=$BK$646,$P710,0)","v":1367.0601463540399},{"$f":"IF($U710=$BL$646,$P710,0)+IF($U710=$BM$646,$P710,0)*$X$643","v":0},{"$f":"IF($U710=$BM$646,$P710,0)*$Y$643","v":0},0,{"$f":"IF($U710=$BO$646,$Q710,0)","v":0},{"$f":"IF($U710=$BP$646,$Q710,0)","v":92.771389332150704},{"$f":"IF($U710=$BQ$646,$Q710,0)+IF($U710=$BR$646,$Q710,0)*$X$643","v":0},{"$f":"IF($U710=$BR$646,$Q710,0)*$Y$643","v":0},0,0]
[700,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!D$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!E$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!F$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!G$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!H$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!I$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!J$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!K$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!L$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors'!M$9,FALSE)*$G711","v":0},{"$f":"SUM(H711:Q711)","v":0},{"$f":"R711-G711","v":0},null,"Distribution Plant",{"$f":"IF($U711=$V$646,$H711,0)","v":0},{"$f":"IF($U711=$W$646,$H711,0)","v":0},{"$f":"IF($U711=$X$646,$H711,0)+IF($U711=$Y$646,$H711,0)*$X$643","v":0},{"$f":"IF($U711=$Y$646,$H711,0)*$Y$643","v":0},{"$f":"SUM(V711:Y711)-H711","v":0},{"$f":"IF($U711=$AA$646,$I711,0)","v":0},{"$f":"IF($U711=$AB$646,$I711,0)","v":0},{"$f":"IF($U711=$AC$646,$I711,0)+IF($U711=$AD$646,$I711,0)*$X$643","v":0},{"$f":"IF($U711=$AD$646,$I711,0)*$Y$643","v":0},{"$f":"SUM(AA711:AD711)-I711","v":0},{"$f":"IF($U711=$AF$646,$J711,0)","v":0},{"$f":"IF($U711=$AG$646,$J711,0)","v":0},{"$f":"IF($U711=$AH$646,$J711,0)+IF($U711=$AI$646,$J711,0)*$X$643","v":0},{"$f":"IF($U711=$AI$646,$J711,0)*$Y$643","v":0},{"$f":"SUM(AF711:AI711)-J711","v":0},{"$f":"IF($U711=$AK$646,$K711,0)","v":0},{"$f":"IF($U711=$AL$646,$K711,0)","v":0},{"$f":"IF($U711=$AM$646,$K711,0)+IF($U711=$AN$646,$K711,0)*$X$643","v":0},{"$f":"IF($U711=$AN$646,$K711,0)*$Y$643","v":0},{"$f":"SUM(AK711:AN711)-K711","v":0},{"$f":"IF($U711=$AP$646,$L711,0)","v":0},{"$f":"IF($U711=$AQ$646,$L711,0)","v":0},{"$f":"IF($U711=$AR$646,$L711,0)+IF($U711=$AS$646,$L711,0)*$X$643","v":0},{"$f":"IF($U711=$AS$646,$L711,0)*$Y$643","v":0},{"$f":"SUM(AP711:AS711)-L711","v":0},{"$f":"IF($U711=$AU$646,$M711,0)","v":0},{"$f":"IF($U711=$AV$646,$M711,0)","v":0},{"$f":"IF($U711=$AW$646,$M711,0)+IF($U711=$AX$646,$M711,0)*$X$643","v":0},{"$f":"IF($U711=$AX$646,$M711,0)*$Y$643","v":0},{"$f":"SUM(AU711:AX711)-M711","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U711=$BJ$646,$P711,0)","v":0},{"$f":"IF($U711=$BK$646,$P711,0)","v":0},{"$f":"IF($U711=$BL$646,$P711,0)+IF($U711=$BM$646,$P711,0)*$X$643","v":0},{"$f":"IF($U711=$BM$646,$P711,0)*$Y$643","v":0},{"$f":"SUM(BJ711:BM711)-P711","v":0},{"$f":"IF($U711=$BO$646,$Q711,0)","v":0},{"$f":"IF($U711=$BP$646,$Q711,0)","v":0},{"$f":"IF($U711=$BQ$646,$Q711,0)+IF($U711=$BR$646,$Q711,0)*$X$643","v":0},{"$f":"IF($U711=$BR$646,$Q711,0)*$Y$643","v":0},{"$f":"SUM(BO711:BR711)-Q711","v":0},{"$f":"SUM(V711:BR711)-R711","v":0}]
[701,null,null,"Total",null,null,{"$f":"SUM(G710:G711)","v":83570.497414019992},{"$f":"SUM(H710:H711)","v":74655.716859037741},{"$f":"SUM(I710:I711)","v":0},0,1041.9400365738934,89.120548823219693,6323.8884338989474,{"$f":"SUM(N710:N711)","v":0},0,1367.0601463540399,92.771389332150704,{"$f":"SUM(R710:R711)","v":83570.497414019992},0,null,null,{"$f":"SUM(V710:V711)","v":0},{"$f":"SUM(W710:W711)","v":74655.716859037741},0,0,0,{"$f":"SUM(AA710:AA711)","v":0},{"$f":"SUM(AB710:AB711)","v":0},0,0,0,{"$f":"SUM(AF710:AF711)","v":0},{"$f":"SUM(AG710:AG711)","v":0},0,0,0,{"$f":"SUM(AK710:AK711)","v":0},{"$f":"SUM(AL710:AL711)","v":1041.9400365738934},{"$f":"SUM(AM710:AM711)","v":0},{"$f":"SUM(AN710:AN711)","v":0},0,{"$f":"SUM(AP710:AP711)","v":0},{"$f":"SUM(AQ710:AQ711)","v":89.120548823219693},{"$f":"SUM(AR710:AR711)","v":0},{"$f":"SUM(AS710:AS711)","v":0},0,{"$f":"SUM(AU710:AU711)","v":0},{"$f":"SUM(AV710:AV711)","v":6323.8884338989474},{"$f":"SUM(AW710:AW711)","v":0},{"$f":"SUM(AX710:AX711)","v":0},0,{"$f":"SUM(AZ710:AZ711)","v":0},{"$f":"SUM(BA710:BA711)","v":0},0,0,{"$f":"SUM(AZ712:BC712)-N712","v":0},{"$f":"SUM(BE710:BE711)","v":0},{"$f":"SUM(BF710:BF711)","v":0},0,0,{"$f":"SUM(BE712:BH712)-O712","v":0},{"$f":"SUM(BJ710:BJ711)","v":0},{"$f":"SUM(BK710:BK711)","v":1367.0601463540399},{"$f":"SUM(BL710:BL711)","v":0},{"$f":"SUM(BM710:BM711)","v":0},0,{"$f":"SUM(BO710:BO711)","v":0},{"$f":"SUM(BP710:BP711)","v":92.771389332150704},{"$f":"SUM(BQ710:BQ711)","v":0},{"$f":"SUM(BR710:BR711)","v":0},0,0]
[702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[703,887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[704,null,null,"Utah",null,"Mains",{"$f":"'ROR-Model'!W715","v":9429591.8779912554},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!D$9,FALSE)*$G715","v":8185828.5420016535},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!E$9,FALSE)*$G715","v":0},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!F$9,FALSE)*$G715","v":0},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!G$9,FALSE)*$G715","v":143186.77190376807},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!H$9,FALSE)*$G715","v":9792.3931336391743},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!I$9,FALSE)*$G715","v":888018.8201537464},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!J$9,FALSE)*$G715","v":0},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!K$9,FALSE)*$G715","v":0},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!L$9,FALSE)*$G715","v":189082.59554384399},{"$f":"VLOOKUP($F715,range,'COS Alloc Factors'!M$9,FALSE)*$G715","v":13682.755254605185},{"$f":"SUM(H715:Q715)","v":9429591.8779912572},0,null,"Distribution Plant",{"$f":"IF($U715=$V$646,$H715,0)","v":0},{"$f":"IF($U715=$W$646,$H715,0)","v":8185828.5420016535},{"$f":"IF($U715=$X$646,$H715,0)+IF($U715=$Y$646,$H715,0)*$X$643","v":0},{"$f":"IF($U715=$Y$646,$H715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$AA$646,$I715,0)","v":0},{"$f":"IF($U715=$AB$646,$I715,0)","v":0},{"$f":"IF($U715=$AC$646,$I715,0)+IF($U715=$AD$646,$I715,0)*$X$643","v":0},{"$f":"IF($U715=$AD$646,$I715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$AF$646,$J715,0)","v":0},{"$f":"IF($U715=$AG$646,$J715,0)","v":0},{"$f":"IF($U715=$AH$646,$J715,0)+IF($U715=$AI$646,$J715,0)*$X$643","v":0},{"$f":"IF($U715=$AI$646,$J715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$AK$646,$K715,0)","v":0},{"$f":"IF($U715=$AL$646,$K715,0)","v":143186.77190376807},{"$f":"IF($U715=$AM$646,$K715,0)+IF($U715=$AN$646,$K715,0)*$X$643","v":0},{"$f":"IF($U715=$AN$646,$K715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$AP$646,$L715,0)","v":0},{"$f":"IF($U715=$AQ$646,$L715,0)","v":9792.3931336391743},{"$f":"IF($U715=$AR$646,$L715,0)+IF($U715=$AS$646,$L715,0)*$X$643","v":0},{"$f":"IF($U715=$AS$646,$L715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$AU$646,$M715,0)","v":0},{"$f":"IF($U715=$AV$646,$M715,0)","v":888018.8201537464},{"$f":"IF($U715=$AW$646,$M715,0)+IF($U715=$AX$646,$M715,0)*$X$643","v":0},{"$f":"IF($U715=$AX$646,$M715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$AZ$646,$N715,0)","v":0},{"$f":"IF($U715=$BA$646,$N715,0)","v":0},{"$f":"IF($U715=$BB$646,$N715,0)+IF($U715=$BC$646,$N715,0)*$X$643","v":0},{"$f":"IF($U715=$BC$646,$N715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$BE$646,$O715,0)","v":0},{"$f":"IF($U715=$BF$646,$O715,0)","v":0},{"$f":"IF($U715=$BG$646,$O715,0)+IF($U715=$BH$646,$O715,0)*$X$643","v":0},{"$f":"IF($U715=$BH$646,$O715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$BJ$646,$P715,0)","v":0},{"$f":"IF($U715=$BK$646,$P715,0)","v":189082.59554384399},{"$f":"IF($U715=$BL$646,$P715,0)+IF($U715=$BM$646,$P715,0)*$X$643","v":0},{"$f":"IF($U715=$BM$646,$P715,0)*$Y$643","v":0},0,{"$f":"IF($U715=$BO$646,$Q715,0)","v":0},{"$f":"IF($U715=$BP$646,$Q715,0)","v":13682.755254605185},{"$f":"IF($U715=$BQ$646,$Q715,0)+IF($U715=$BR$646,$Q715,0)*$X$643","v":0},{"$f":"IF($U715=$BR$646,$Q715,0)*$Y$643","v":0},0,0]
[705,null,null,"Wyoming",null,"Mains",{"$f":"'ROR-Model'!W716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!D$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!E$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!F$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!G$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!H$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!I$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!J$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!K$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!L$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors'!M$9,FALSE)*$G716","v":0},{"$f":"SUM(H716:Q716)","v":0},0,null,"Distribution Plant",{"$f":"IF($U716=$V$646,$H716,0)","v":0},{"$f":"IF($U716=$W$646,$H716,0)","v":0},{"$f":"IF($U716=$X$646,$H716,0)+IF($U716=$Y$646,$H716,0)*$X$643","v":0},{"$f":"IF($U716=$Y$646,$H716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AA$646,$I716,0)","v":0},{"$f":"IF($U716=$AB$646,$I716,0)","v":0},{"$f":"IF($U716=$AC$646,$I716,0)+IF($U716=$AD$646,$I716,0)*$X$643","v":0},{"$f":"IF($U716=$AD$646,$I716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AF$646,$J716,0)","v":0},{"$f":"IF($U716=$AG$646,$J716,0)","v":0},{"$f":"IF($U716=$AH$646,$J716,0)+IF($U716=$AI$646,$J716,0)*$X$643","v":0},{"$f":"IF($U716=$AI$646,$J716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AK$646,$K716,0)","v":0},{"$f":"IF($U716=$AL$646,$K716,0)","v":0},{"$f":"IF($U716=$AM$646,$K716,0)+IF($U716=$AN$646,$K716,0)*$X$643","v":0},{"$f":"IF($U716=$AN$646,$K716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AP$646,$L716,0)","v":0},{"$f":"IF($U716=$AQ$646,$L716,0)","v":0},{"$f":"IF($U716=$AR$646,$L716,0)+IF($U716=$AS$646,$L716,0)*$X$643","v":0},{"$f":"IF($U716=$AS$646,$L716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AU$646,$M716,0)","v":0},{"$f":"IF($U716=$AV$646,$M716,0)","v":0},{"$f":"IF($U716=$AW$646,$M716,0)+IF($U716=$AX$646,$M716,0)*$X$643","v":0},{"$f":"IF($U716=$AX$646,$M716,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U716=$BJ$646,$P716,0)","v":0},{"$f":"IF($U716=$BK$646,$P716,0)","v":0},{"$f":"IF($U716=$BL$646,$P716,0)+IF($U716=$BM$646,$P716,0)*$X$643","v":0},{"$f":"IF($U716=$BM$646,$P716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$BO$646,$Q716,0)","v":0},{"$f":"IF($U716=$BP$646,$Q716,0)","v":0},{"$f":"IF($U716=$BQ$646,$Q716,0)+IF($U716=$BR$646,$Q716,0)*$X$643","v":0},{"$f":"IF($U716=$BR$646,$Q716,0)*$Y$643","v":0},0,0]
[706,null,null,"Total",null,null,{"$f":"SUM(G715:G716)","v":9429591.8779912554},{"$f":"SUM(H715:H716)","v":8185828.5420016535},{"$f":"SUM(I715:I716)","v":0},0,143186.77190376807,9792.3931336391743,888018.8201537464,{"$f":"SUM(N715:N716)","v":0},0,189082.59554384399,13682.755254605185,{"$f":"SUM(R715:R716)","v":9429591.8779912572},0,null,null,{"$f":"SUM(V715:V716)","v":0},{"$f":"SUM(W715:W716)","v":8185828.5420016535},0,0,0,{"$f":"SUM(AA715:AA716)","v":0},{"$f":"SUM(AB715:AB716)","v":0},0,0,0,{"$f":"SUM(AF715:AF716)","v":0},{"$f":"SUM(AG715:AG716)","v":0},0,0,0,{"$f":"SUM(AK715:AK716)","v":0},{"$f":"SUM(AL715:AL716)","v":143186.77190376807},{"$f":"SUM(AM715:AM716)","v":0},{"$f":"SUM(AN715:AN716)","v":0},0,{"$f":"SUM(AP715:AP716)","v":0},{"$f":"SUM(AQ715:AQ716)","v":9792.3931336391743},{"$f":"SUM(AR715:AR716)","v":0},{"$f":"SUM(AS715:AS716)","v":0},0,{"$f":"SUM(AU715:AU716)","v":0},{"$f":"SUM(AV715:AV716)","v":888018.8201537464},{"$f":"SUM(AW715:AW716)","v":0},{"$f":"SUM(AX715:AX716)","v":0},0,{"$f":"SUM(AZ715:AZ716)","v":0},{"$f":"SUM(BA715:BA716)","v":0},0,0,0,{"$f":"SUM(BE715:BE716)","v":0},{"$f":"SUM(BF715:BF716)","v":0},0,0,0,{"$f":"SUM(BJ715:BJ716)","v":0},{"$f":"SUM(BK715:BK716)","v":189082.59554384399},{"$f":"SUM(BL715:BL716)","v":0},{"$f":"SUM(BM715:BM716)","v":0},0,{"$f":"SUM(BO715:BO716)","v":0},{"$f":"SUM(BP715:BP716)","v":13682.755254605185},{"$f":"SUM(BQ715:BQ716)","v":0},{"$f":"SUM(BR715:BR716)","v":0},0,0]
[707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[708,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[709,null,null,"Utah",null,"NGV",{"$f":"'ROR-Model'!W720","v":1598841.2379980916},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!D$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!E$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!F$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!G$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!H$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!I$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!J$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!K$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!L$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!M$9,FALSE)*$G720","v":1598841.2379980916},{"$f":"SUM(H720:Q720)","v":1598841.2379980916},0,null,"Demand",{"$f":"IF($U720=$V$646,$H720,0)","v":0},{"$f":"IF($U720=$W$646,$H720,0)","v":0},{"$f":"IF($U720=$X$646,$H720,0)+IF($U720=$Y$646,$H720,0)*$X$643","v":0},{"$f":"IF($U720=$Y$646,$H720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AA$646,$I720,0)","v":0},{"$f":"IF($U720=$AB$646,$I720,0)","v":0},{"$f":"IF($U720=$AC$646,$I720,0)+IF($U720=$AD$646,$I720,0)*$X$643","v":0},{"$f":"IF($U720=$AD$646,$I720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AF$646,$J720,0)","v":0},{"$f":"IF($U720=$AG$646,$J720,0)","v":0},{"$f":"IF($U720=$AH$646,$J720,0)+IF($U720=$AI$646,$J720,0)*$X$643","v":0},{"$f":"IF($U720=$AI$646,$J720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AK$646,$K720,0)","v":0},{"$f":"IF($U720=$AL$646,$K720,0)","v":0},{"$f":"IF($U720=$AM$646,$K720,0)+IF($U720=$AN$646,$K720,0)*$X$643","v":0},{"$f":"IF($U720=$AN$646,$K720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AP$646,$L720,0)","v":0},{"$f":"IF($U720=$AQ$646,$L720,0)","v":0},{"$f":"IF($U720=$AR$646,$L720,0)+IF($U720=$AS$646,$L720,0)*$X$643","v":0},{"$f":"IF($U720=$AS$646,$L720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AU$646,$M720,0)","v":0},{"$f":"IF($U720=$AV$646,$M720,0)","v":0},{"$f":"IF($U720=$AW$646,$M720,0)+IF($U720=$AX$646,$M720,0)*$X$643","v":0},{"$f":"IF($U720=$AX$646,$M720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AZ$646,$N720,0)","v":0},{"$f":"IF($U720=$BA$646,$N720,0)","v":0},{"$f":"IF($U720=$BB$646,$N720,0)+IF($U720=$BC$646,$N720,0)*$X$643","v":0},{"$f":"IF($U720=$BC$646,$N720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$BE$646,$O720,0)","v":0},{"$f":"IF($U720=$BF$646,$O720,0)","v":0},{"$f":"IF($U720=$BG$646,$O720,0)+IF($U720=$BH$646,$O720,0)*$X$643","v":0},{"$f":"IF($U720=$BH$646,$O720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$BJ$646,$P720,0)","v":0},{"$f":"IF($U720=$BK$646,$P720,0)","v":0},{"$f":"IF($U720=$BL$646,$P720,0)+IF($U720=$BM$646,$P720,0)*$X$643","v":0},{"$f":"IF($U720=$BM$646,$P720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$BO$646,$Q720,0)","v":0},{"$f":"IF($U720=$BP$646,$Q720,0)","v":0},{"$f":"IF($U720=$BQ$646,$Q720,0)+IF($U720=$BR$646,$Q720,0)*$X$643","v":639536.49519923667},{"$f":"IF($U720=$BR$646,$Q720,0)*$Y$643","v":959304.74279885495},0,0]
[710,null,null,"Wyoming",null,"NGV",{"$f":"'ROR-Model'!W721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!D$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!E$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!F$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!G$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!H$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!I$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!J$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!K$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!L$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors'!M$9,FALSE)*$G721","v":0},{"$f":"SUM(H721:Q721)","v":0},0,null,"Demand",{"$f":"IF($U721=$V$646,$H721,0)","v":0},{"$f":"IF($U721=$W$646,$H721,0)","v":0},{"$f":"IF($U721=$X$646,$H721,0)+IF($U721=$Y$646,$H721,0)*$X$643","v":0},{"$f":"IF($U721=$Y$646,$H721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AA$646,$I721,0)","v":0},{"$f":"IF($U721=$AB$646,$I721,0)","v":0},{"$f":"IF($U721=$AC$646,$I721,0)+IF($U721=$AD$646,$I721,0)*$X$643","v":0},{"$f":"IF($U721=$AD$646,$I721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AF$646,$J721,0)","v":0},{"$f":"IF($U721=$AG$646,$J721,0)","v":0},{"$f":"IF($U721=$AH$646,$J721,0)+IF($U721=$AI$646,$J721,0)*$X$643","v":0},{"$f":"IF($U721=$AI$646,$J721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AK$646,$K721,0)","v":0},{"$f":"IF($U721=$AL$646,$K721,0)","v":0},{"$f":"IF($U721=$AM$646,$K721,0)+IF($U721=$AN$646,$K721,0)*$X$643","v":0},{"$f":"IF($U721=$AN$646,$K721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AP$646,$L721,0)","v":0},{"$f":"IF($U721=$AQ$646,$L721,0)","v":0},{"$f":"IF($U721=$AR$646,$L721,0)+IF($U721=$AS$646,$L721,0)*$X$643","v":0},{"$f":"IF($U721=$AS$646,$L721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AU$646,$M721,0)","v":0},{"$f":"IF($U721=$AV$646,$M721,0)","v":0},{"$f":"IF($U721=$AW$646,$M721,0)+IF($U721=$AX$646,$M721,0)*$X$643","v":0},{"$f":"IF($U721=$AX$646,$M721,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U721=$BJ$646,$P721,0)","v":0},{"$f":"IF($U721=$BK$646,$P721,0)","v":0},{"$f":"IF($U721=$BL$646,$P721,0)+IF($U721=$BM$646,$P721,0)*$X$643","v":0},{"$f":"IF($U721=$BM$646,$P721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$BO$646,$Q721,0)","v":0},{"$f":"IF($U721=$BP$646,$Q721,0)","v":0},{"$f":"IF($U721=$BQ$646,$Q721,0)+IF($U721=$BR$646,$Q721,0)*$X$643","v":0},{"$f":"IF($U721=$BR$646,$Q721,0)*$Y$643","v":0},0,0]
[711,null,null,"Total",null,null,{"$f":"SUM(G720:G721)","v":1598841.2379980916},{"$f":"SUM(H720:H721)","v":0},{"$f":"SUM(I720:I721)","v":0},0,0,0,0,{"$f":"SUM(N720:N721)","v":0},0,0,1598841.2379980916,{"$f":"SUM(R720:R721)","v":1598841.2379980916},0,null,null,{"$f":"SUM(V720:V721)","v":0},{"$f":"SUM(W720:W721)","v":0},0,0,0,{"$f":"SUM(AA720:AA721)","v":0},{"$f":"SUM(AB720:AB721)","v":0},0,0,0,{"$f":"SUM(AF720:AF721)","v":0},{"$f":"SUM(AG720:AG721)","v":0},0,0,0,{"$f":"SUM(AK720:AK721)","v":0},{"$f":"SUM(AL720:AL721)","v":0},{"$f":"SUM(AM720:AM721)","v":0},{"$f":"SUM(AN720:AN721)","v":0},0,{"$f":"SUM(AP720:AP721)","v":0},{"$f":"SUM(AQ720:AQ721)","v":0},{"$f":"SUM(AR720:AR721)","v":0},{"$f":"SUM(AS720:AS721)","v":0},0,{"$f":"SUM(AU720:AU721)","v":0},{"$f":"SUM(AV720:AV721)","v":0},{"$f":"SUM(AW720:AW721)","v":0},{"$f":"SUM(AX720:AX721)","v":0},0,{"$f":"SUM(AZ720:AZ721)","v":0},{"$f":"SUM(BA720:BA721)","v":0},0,0,0,{"$f":"SUM(BE720:BE721)","v":0},{"$f":"SUM(BF720:BF721)","v":0},0,0,0,{"$f":"SUM(BJ720:BJ721)","v":0},{"$f":"SUM(BK720:BK721)","v":0},{"$f":"SUM(BL720:BL721)","v":0},{"$f":"SUM(BM720:BM721)","v":0},0,{"$f":"SUM(BO720:BO721)","v":0},{"$f":"SUM(BP720:BP721)","v":0},{"$f":"SUM(BQ720:BQ721)","v":639536.49519923667},{"$f":"SUM(BR720:BR721)","v":959304.74279885495},0,0]
[712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[713,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[714,null,null,"Utah",null,{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W725","v":95539.627275199484},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!D$9,FALSE)*$G725","v":73063.35654620557},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!E$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!F$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!G$9,FALSE)*$G725","v":2330.292731830516},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!H$9,FALSE)*$G725","v":144.05096340509442},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!I$9,FALSE)*$G725","v":16123.526177096028},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!J$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!K$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!L$9,FALSE)*$G725","v":3672.2988067693659},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!M$9,FALSE)*$G725","v":206.10204989291083},{"$f":"SUM(H725:Q725)","v":95539.627275199484},0,null,"Demand",{"$f":"IF($U725=$V$646,$H725,0)","v":0},{"$f":"IF($U725=$W$646,$H725,0)","v":0},{"$f":"IF($U725=$X$646,$H725,0)+IF($U725=$Y$646,$H725,0)*$X$643","v":29225.342618482231},{"$f":"IF($U725=$Y$646,$H725,0)*$Y$643","v":43838.013927723339},0,{"$f":"IF($U725=$AA$646,$I725,0)","v":0},{"$f":"IF($U725=$AB$646,$I725,0)","v":0},{"$f":"IF($U725=$AC$646,$I725,0)+IF($U725=$AD$646,$I725,0)*$X$643","v":0},{"$f":"IF($U725=$AD$646,$I725,0)*$Y$643","v":0},0,{"$f":"IF($U725=$AF$646,$J725,0)","v":0},{"$f":"IF($U725=$AG$646,$J725,0)","v":0},{"$f":"IF($U725=$AH$646,$J725,0)+IF($U725=$AI$646,$J725,0)*$X$643","v":0},{"$f":"IF($U725=$AI$646,$J725,0)*$Y$643","v":0},0,{"$f":"IF($U725=$AK$646,$K725,0)","v":0},{"$f":"IF($U725=$AL$646,$K725,0)","v":0},{"$f":"IF($U725=$AM$646,$K725,0)+IF($U725=$AN$646,$K725,0)*$X$643","v":932.1170927322064},{"$f":"IF($U725=$AN$646,$K725,0)*$Y$643","v":1398.1756390983096},0,{"$f":"IF($U725=$AP$646,$L725,0)","v":0},{"$f":"IF($U725=$AQ$646,$L725,0)","v":0},{"$f":"IF($U725=$AR$646,$L725,0)+IF($U725=$AS$646,$L725,0)*$X$643","v":57.620385362037773},{"$f":"IF($U725=$AS$646,$L725,0)*$Y$643","v":86.430578043056656},0,{"$f":"IF($U725=$AU$646,$M725,0)","v":0},{"$f":"IF($U725=$AV$646,$M725,0)","v":0},{"$f":"IF($U725=$AW$646,$M725,0)+IF($U725=$AX$646,$M725,0)*$X$643","v":6449.4104708384111},{"$f":"IF($U725=$AX$646,$M725,0)*$Y$643","v":9674.1157062576167},0,{"$f":"IF($U725=$AZ$646,$N725,0)","v":0},{"$f":"IF($U725=$BA$646,$N725,0)","v":0},{"$f":"IF($U725=$BB$646,$N725,0)+IF($U725=$BC$646,$N725,0)*$X$643","v":0},{"$f":"IF($U725=$BC$646,$N725,0)*$Y$643","v":0},0,{"$f":"IF($U725=$BE$646,$O725,0)","v":0},{"$f":"IF($U725=$BF$646,$O725,0)","v":0},{"$f":"IF($U725=$BG$646,$O725,0)+IF($U725=$BH$646,$O725,0)*$X$643","v":0},{"$f":"IF($U725=$BH$646,$O725,0)*$Y$643","v":0},0,{"$f":"IF($U725=$BJ$646,$P725,0)","v":0},{"$f":"IF($U725=$BK$646,$P725,0)","v":0},{"$f":"IF($U725=$BL$646,$P725,0)+IF($U725=$BM$646,$P725,0)*$X$643","v":1468.9195227077464},{"$f":"IF($U725=$BM$646,$P725,0)*$Y$643","v":2203.3792840616193},0,{"$f":"IF($U725=$BO$646,$Q725,0)","v":0},{"$f":"IF($U725=$BP$646,$Q725,0)","v":0},{"$f":"IF($U725=$BQ$646,$Q725,0)+IF($U725=$BR$646,$Q725,0)*$X$643","v":82.440819957164337},{"$f":"IF($U725=$BR$646,$Q725,0)*$Y$643","v":123.66122993574649},0,0]
[715,null,null,"Wyoming",null,{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!D$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!E$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!F$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!G$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!H$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!I$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!J$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!K$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!L$9,FALSE)*$G726","v":0},{"$f":"VLOOKUP($F726,range,'COS Alloc Factors'!M$9,FALSE)*$G726","v":0},{"$f":"SUM(H726:Q726)","v":0},0,null,"Demand",{"$f":"IF($U726=$V$646,$H726,0)","v":0},{"$f":"IF($U726=$W$646,$H726,0)","v":0},{"$f":"IF($U726=$X$646,$H726,0)+IF($U726=$Y$646,$H726,0)*$X$643","v":0},{"$f":"IF($U726=$Y$646,$H726,0)*$Y$643","v":0},0,{"$f":"IF($U726=$AA$646,$I726,0)","v":0},{"$f":"IF($U726=$AB$646,$I726,0)","v":0},{"$f":"IF($U726=$AC$646,$I726,0)+IF($U726=$AD$646,$I726,0)*$X$643","v":0},{"$f":"IF($U726=$AD$646,$I726,0)*$Y$643","v":0},0,{"$f":"IF($U726=$AF$646,$J726,0)","v":0},{"$f":"IF($U726=$AG$646,$J726,0)","v":0},{"$f":"IF($U726=$AH$646,$J726,0)+IF($U726=$AI$646,$J726,0)*$X$643","v":0},{"$f":"IF($U726=$AI$646,$J726,0)*$Y$643","v":0},0,{"$f":"IF($U726=$AK$646,$K726,0)","v":0},{"$f":"IF($U726=$AL$646,$K726,0)","v":0},{"$f":"IF($U726=$AM$646,$K726,0)+IF($U726=$AN$646,$K726,0)*$X$643","v":0},{"$f":"IF($U726=$AN$646,$K726,0)*$Y$643","v":0},0,{"$f":"IF($U726=$AP$646,$L726,0)","v":0},{"$f":"IF($U726=$AQ$646,$L726,0)","v":0},{"$f":"IF($U726=$AR$646,$L726,0)+IF($U726=$AS$646,$L726,0)*$X$643","v":0},{"$f":"IF($U726=$AS$646,$L726,0)*$Y$643","v":0},0,{"$f":"IF($U726=$AU$646,$M726,0)","v":0},{"$f":"IF($U726=$AV$646,$M726,0)","v":0},{"$f":"IF($U726=$AW$646,$M726,0)+IF($U726=$AX$646,$M726,0)*$X$643","v":0},{"$f":"IF($U726=$AX$646,$M726,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U726=$BJ$646,$P726,0)","v":0},{"$f":"IF($U726=$BK$646,$P726,0)","v":0},{"$f":"IF($U726=$BL$646,$P726,0)+IF($U726=$BM$646,$P726,0)*$X$643","v":0},{"$f":"IF($U726=$BM$646,$P726,0)*$Y$643","v":0},0,{"$f":"IF($U726=$BO$646,$Q726,0)","v":0},{"$f":"IF($U726=$BP$646,$Q726,0)","v":0},{"$f":"IF($U726=$BQ$646,$Q726,0)+IF($U726=$BR$646,$Q726,0)*$X$643","v":0},{"$f":"IF($U726=$BR$646,$Q726,0)*$Y$643","v":0},0,0]
[716,null,null,"Total",null,null,{"$f":"SUM(G725:G726)","v":95539.627275199484},{"$f":"SUM(H725:H726)","v":73063.35654620557},{"$f":"SUM(I725:I726)","v":0},0,2330.292731830516,144.05096340509442,16123.526177096028,{"$f":"SUM(N725:N726)","v":0},0,3672.2988067693659,206.10204989291083,{"$f":"SUM(R725:R726)","v":95539.627275199484},0,null,null,{"$f":"SUM(V725:V726)","v":0},{"$f":"SUM(W725:W726)","v":0},29225.342618482231,43838.013927723339,0,{"$f":"SUM(AA725:AA726)","v":0},{"$f":"SUM(AB725:AB726)","v":0},0,0,0,{"$f":"SUM(AF725:AF726)","v":0},{"$f":"SUM(AG725:AG726)","v":0},0,0,0,{"$f":"SUM(AK725:AK726)","v":0},{"$f":"SUM(AL725:AL726)","v":0},{"$f":"SUM(AM725:AM726)","v":932.1170927322064},{"$f":"SUM(AN725:AN726)","v":1398.1756390983096},0,{"$f":"SUM(AP725:AP726)","v":0},{"$f":"SUM(AQ725:AQ726)","v":0},{"$f":"SUM(AR725:AR726)","v":57.620385362037773},{"$f":"SUM(AS725:AS726)","v":86.430578043056656},0,{"$f":"SUM(AU725:AU726)","v":0},{"$f":"SUM(AV725:AV726)","v":0},{"$f":"SUM(AW725:AW726)","v":6449.4104708384111},{"$f":"SUM(AX725:AX726)","v":9674.1157062576167},0,{"$f":"SUM(AZ725:AZ726)","v":0},{"$f":"SUM(BA725:BA726)","v":0},0,0,0,{"$f":"SUM(BE725:BE726)","v":0},{"$f":"SUM(BF725:BF726)","v":0},0,0,0,{"$f":"SUM(BJ725:BJ726)","v":0},{"$f":"SUM(BK725:BK726)","v":0},{"$f":"SUM(BL725:BL726)","v":1468.9195227077464},{"$f":"SUM(BM725:BM726)","v":2203.3792840616193},0,{"$f":"SUM(BO725:BO726)","v":0},{"$f":"SUM(BP725:BP726)","v":0},{"$f":"SUM(BQ725:BQ726)","v":82.440819957164337},{"$f":"SUM(BR725:BR726)","v":123.66122993574649},0,0]
[717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[718,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[719,null,null,"Utah",null,"Service Lines",{"$f":"'ROR-Model'!W730","v":858156.41931035987},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!D$9,FALSE)*$G730","v":852540.8772219884},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!E$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!F$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!G$9,FALSE)*$G730","v":1928.980119264065},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!H$9,FALSE)*$G730","v":228.46349421300457},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!I$9,FALSE)*$G730","v":3029.0758562796359},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!J$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!K$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!L$9,FALSE)*$G730","v":91.599564851611262},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!M$9,FALSE)*$G730","v":337.42305376331495},{"$f":"SUM(H730:Q730)","v":858156.41931035998},0,null,"Distribution Plant",{"$f":"IF($U730=$V$646,$H730,0)","v":0},{"$f":"IF($U730=$W$646,$H730,0)","v":852540.8772219884},{"$f":"IF($U730=$X$646,$H730,0)+IF($U730=$Y$646,$H730,0)*$X$643","v":0},{"$f":"IF($U730=$Y$646,$H730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AA$646,$I730,0)","v":0},{"$f":"IF($U730=$AB$646,$I730,0)","v":0},{"$f":"IF($U730=$AC$646,$I730,0)+IF($U730=$AD$646,$I730,0)*$X$643","v":0},{"$f":"IF($U730=$AD$646,$I730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AF$646,$J730,0)","v":0},{"$f":"IF($U730=$AG$646,$J730,0)","v":0},{"$f":"IF($U730=$AH$646,$J730,0)+IF($U730=$AI$646,$J730,0)*$X$643","v":0},{"$f":"IF($U730=$AI$646,$J730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AK$646,$K730,0)","v":0},{"$f":"IF($U730=$AL$646,$K730,0)","v":1928.980119264065},{"$f":"IF($U730=$AM$646,$K730,0)+IF($U730=$AN$646,$K730,0)*$X$643","v":0},{"$f":"IF($U730=$AN$646,$K730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AP$646,$L730,0)","v":0},{"$f":"IF($U730=$AQ$646,$L730,0)","v":228.46349421300457},{"$f":"IF($U730=$AR$646,$L730,0)+IF($U730=$AS$646,$L730,0)*$X$643","v":0},{"$f":"IF($U730=$AS$646,$L730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AU$646,$M730,0)","v":0},{"$f":"IF($U730=$AV$646,$M730,0)","v":3029.0758562796359},{"$f":"IF($U730=$AW$646,$M730,0)+IF($U730=$AX$646,$M730,0)*$X$643","v":0},{"$f":"IF($U730=$AX$646,$M730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AZ$646,$N730,0)","v":0},{"$f":"IF($U730=$BA$646,$N730,0)","v":0},{"$f":"IF($U730=$BB$646,$N730,0)+IF($U730=$BC$646,$N730,0)*$X$643","v":0},{"$f":"IF($U730=$BC$646,$N730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$BE$646,$O730,0)","v":0},{"$f":"IF($U730=$BF$646,$O730,0)","v":0},{"$f":"IF($U730=$BG$646,$O730,0)+IF($U730=$BH$646,$O730,0)*$X$643","v":0},{"$f":"IF($U730=$BH$646,$O730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$BJ$646,$P730,0)","v":0},{"$f":"IF($U730=$BK$646,$P730,0)","v":91.599564851611262},{"$f":"IF($U730=$BL$646,$P730,0)+IF($U730=$BM$646,$P730,0)*$X$643","v":0},{"$f":"IF($U730=$BM$646,$P730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$BO$646,$Q730,0)","v":0},{"$f":"IF($U730=$BP$646,$Q730,0)","v":337.42305376331495},{"$f":"IF($U730=$BQ$646,$Q730,0)+IF($U730=$BR$646,$Q730,0)*$X$643","v":0},{"$f":"IF($U730=$BR$646,$Q730,0)*$Y$643","v":0},0,0]
[720,null,null,"Wyoming",null,"Service Lines",{"$f":"'ROR-Model'!W731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!D$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!E$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!F$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!G$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!H$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!I$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!J$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!K$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!L$9,FALSE)*$G731","v":0},{"$f":"VLOOKUP($F731,range,'COS Alloc Factors'!M$9,FALSE)*$G731","v":0},{"$f":"SUM(H731:Q731)","v":0},0,null,"Distribution Plant",{"$f":"IF($U731=$V$646,$H731,0)","v":0},{"$f":"IF($U731=$W$646,$H731,0)","v":0},{"$f":"IF($U731=$X$646,$H731,0)+IF($U731=$Y$646,$H731,0)*$X$643","v":0},{"$f":"IF($U731=$Y$646,$H731,0)*$Y$643","v":0},0,{"$f":"IF($U731=$AA$646,$I731,0)","v":0},{"$f":"IF($U731=$AB$646,$I731,0)","v":0},{"$f":"IF($U731=$AC$646,$I731,0)+IF($U731=$AD$646,$I731,0)*$X$643","v":0},{"$f":"IF($U731=$AD$646,$I731,0)*$Y$643","v":0},0,{"$f":"IF($U731=$AF$646,$J731,0)","v":0},{"$f":"IF($U731=$AG$646,$J731,0)","v":0},{"$f":"IF($U731=$AH$646,$J731,0)+IF($U731=$AI$646,$J731,0)*$X$643","v":0},{"$f":"IF($U731=$AI$646,$J731,0)*$Y$643","v":0},0,{"$f":"IF($U731=$AK$646,$K731,0)","v":0},{"$f":"IF($U731=$AL$646,$K731,0)","v":0},{"$f":"IF($U731=$AM$646,$K731,0)+IF($U731=$AN$646,$K731,0)*$X$643","v":0},{"$f":"IF($U731=$AN$646,$K731,0)*$Y$643","v":0},0,{"$f":"IF($U731=$AP$646,$L731,0)","v":0},{"$f":"IF($U731=$AQ$646,$L731,0)","v":0},{"$f":"IF($U731=$AR$646,$L731,0)+IF($U731=$AS$646,$L731,0)*$X$643","v":0},{"$f":"IF($U731=$AS$646,$L731,0)*$Y$643","v":0},0,{"$f":"IF($U731=$AU$646,$M731,0)","v":0},{"$f":"IF($U731=$AV$646,$M731,0)","v":0},{"$f":"IF($U731=$AW$646,$M731,0)+IF($U731=$AX$646,$M731,0)*$X$643","v":0},{"$f":"IF($U731=$AX$646,$M731,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U731=$BJ$646,$P731,0)","v":0},{"$f":"IF($U731=$BK$646,$P731,0)","v":0},{"$f":"IF($U731=$BL$646,$P731,0)+IF($U731=$BM$646,$P731,0)*$X$643","v":0},{"$f":"IF($U731=$BM$646,$P731,0)*$Y$643","v":0},0,{"$f":"IF($U731=$BO$646,$Q731,0)","v":0},{"$f":"IF($U731=$BP$646,$Q731,0)","v":0},{"$f":"IF($U731=$BQ$646,$Q731,0)+IF($U731=$BR$646,$Q731,0)*$X$643","v":0},{"$f":"IF($U731=$BR$646,$Q731,0)*$Y$643","v":0},0,0]
[721,null,null,"Total",null,null,{"$f":"SUM(G730:G731)","v":858156.41931035987},{"$f":"SUM(H730:H731)","v":852540.8772219884},{"$f":"SUM(I730:I731)","v":0},0,1928.980119264065,228.46349421300457,3029.0758562796359,{"$f":"SUM(N730:N731)","v":0},0,91.599564851611262,337.42305376331495,{"$f":"SUM(R730:R731)","v":858156.41931035998},0,null,null,{"$f":"SUM(V730:V731)","v":0},{"$f":"SUM(W730:W731)","v":852540.8772219884},0,0,0,{"$f":"SUM(AA730:AA731)","v":0},{"$f":"SUM(AB730:AB731)","v":0},0,0,0,{"$f":"SUM(AF730:AF731)","v":0},{"$f":"SUM(AG730:AG731)","v":0},0,0,0,{"$f":"SUM(AK730:AK731)","v":0},{"$f":"SUM(AL730:AL731)","v":1928.980119264065},{"$f":"SUM(AM730:AM731)","v":0},{"$f":"SUM(AN730:AN731)","v":0},0,{"$f":"SUM(AP730:AP731)","v":0},{"$f":"SUM(AQ730:AQ731)","v":228.46349421300457},{"$f":"SUM(AR730:AR731)","v":0},{"$f":"SUM(AS730:AS731)","v":0},0,{"$f":"SUM(AU730:AU731)","v":0},{"$f":"SUM(AV730:AV731)","v":3029.0758562796359},{"$f":"SUM(AW730:AW731)","v":0},{"$f":"SUM(AX730:AX731)","v":0},0,{"$f":"SUM(AZ730:AZ731)","v":0},{"$f":"SUM(BA730:BA731)","v":0},0,0,0,{"$f":"SUM(BE730:BE731)","v":0},{"$f":"SUM(BF730:BF731)","v":0},0,0,0,{"$f":"SUM(BJ730:BJ731)","v":0},{"$f":"SUM(BK730:BK731)","v":91.599564851611262},{"$f":"SUM(BL730:BL731)","v":0},{"$f":"SUM(BM730:BM731)","v":0},0,{"$f":"SUM(BO730:BO731)","v":0},{"$f":"SUM(BP730:BP731)","v":337.42305376331495},{"$f":"SUM(BQ730:BQ731)","v":0},{"$f":"SUM(BR730:BR731)","v":0},0,0]
[722,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[723,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[724,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W735","v":757369.04593797738},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!D$9,FALSE)*$G735","v":710559.69677066256},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!E$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!F$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!G$9,FALSE)*$G735","v":5806.4801225901338},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!H$9,FALSE)*$G735","v":1503.1629108081988},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!I$9,FALSE)*$G735","v":31554.878137104013},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!J$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!K$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!L$9,FALSE)*$G735","v":7944.8279968124198},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!M$9,FALSE)*$G735","v":0},{"$f":"SUM(H735:Q735)","v":757369.04593797727},0,null,"Distribution Plant",{"$f":"IF($U735=$V$646,$H735,0)","v":0},{"$f":"IF($U735=$W$646,$H735,0)","v":710559.69677066256},{"$f":"IF($U735=$X$646,$H735,0)+IF($U735=$Y$646,$H735,0)*$X$643","v":0},{"$f":"IF($U735=$Y$646,$H735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AA$646,$I735,0)","v":0},{"$f":"IF($U735=$AB$646,$I735,0)","v":0},{"$f":"IF($U735=$AC$646,$I735,0)+IF($U735=$AD$646,$I735,0)*$X$643","v":0},{"$f":"IF($U735=$AD$646,$I735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AF$646,$J735,0)","v":0},{"$f":"IF($U735=$AG$646,$J735,0)","v":0},{"$f":"IF($U735=$AH$646,$J735,0)+IF($U735=$AI$646,$J735,0)*$X$643","v":0},{"$f":"IF($U735=$AI$646,$J735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AK$646,$K735,0)","v":0},{"$f":"IF($U735=$AL$646,$K735,0)","v":5806.4801225901338},{"$f":"IF($U735=$AM$646,$K735,0)+IF($U735=$AN$646,$K735,0)*$X$643","v":0},{"$f":"IF($U735=$AN$646,$K735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AP$646,$L735,0)","v":0},{"$f":"IF($U735=$AQ$646,$L735,0)","v":1503.1629108081988},{"$f":"IF($U735=$AR$646,$L735,0)+IF($U735=$AS$646,$L735,0)*$X$643","v":0},{"$f":"IF($U735=$AS$646,$L735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AU$646,$M735,0)","v":0},{"$f":"IF($U735=$AV$646,$M735,0)","v":31554.878137104013},{"$f":"IF($U735=$AW$646,$M735,0)+IF($U735=$AX$646,$M735,0)*$X$643","v":0},{"$f":"IF($U735=$AX$646,$M735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AZ$646,$N735,0)","v":0},{"$f":"IF($U735=$BA$646,$N735,0)","v":0},{"$f":"IF($U735=$BB$646,$N735,0)+IF($U735=$BC$646,$N735,0)*$X$643","v":0},{"$f":"IF($U735=$BC$646,$N735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$BE$646,$O735,0)","v":0},{"$f":"IF($U735=$BF$646,$O735,0)","v":0},{"$f":"IF($U735=$BG$646,$O735,0)+IF($U735=$BH$646,$O735,0)*$X$643","v":0},{"$f":"IF($U735=$BH$646,$O735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$BJ$646,$P735,0)","v":0},{"$f":"IF($U735=$BK$646,$P735,0)","v":7944.8279968124198},{"$f":"IF($U735=$BL$646,$P735,0)+IF($U735=$BM$646,$P735,0)*$X$643","v":0},{"$f":"IF($U735=$BM$646,$P735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$BO$646,$Q735,0)","v":0},{"$f":"IF($U735=$BP$646,$Q735,0)","v":0},{"$f":"IF($U735=$BQ$646,$Q735,0)+IF($U735=$BR$646,$Q735,0)*$X$643","v":0},{"$f":"IF($U735=$BR$646,$Q735,0)*$Y$643","v":0},0,0]
[725,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!D$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!E$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!F$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!G$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!H$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!I$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!J$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!K$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!L$9,FALSE)*$G736","v":0},{"$f":"VLOOKUP($F736,range,'COS Alloc Factors'!M$9,FALSE)*$G736","v":0},{"$f":"SUM(H736:Q736)","v":0},0,null,"Distribution Plant",{"$f":"IF($U736=$V$646,$H736,0)","v":0},{"$f":"IF($U736=$W$646,$H736,0)","v":0},{"$f":"IF($U736=$X$646,$H736,0)+IF($U736=$Y$646,$H736,0)*$X$643","v":0},{"$f":"IF($U736=$Y$646,$H736,0)*$Y$643","v":0},0,{"$f":"IF($U736=$AA$646,$I736,0)","v":0},{"$f":"IF($U736=$AB$646,$I736,0)","v":0},{"$f":"IF($U736=$AC$646,$I736,0)+IF($U736=$AD$646,$I736,0)*$X$643","v":0},{"$f":"IF($U736=$AD$646,$I736,0)*$Y$643","v":0},0,{"$f":"IF($U736=$AF$646,$J736,0)","v":0},{"$f":"IF($U736=$AG$646,$J736,0)","v":0},{"$f":"IF($U736=$AH$646,$J736,0)+IF($U736=$AI$646,$J736,0)*$X$643","v":0},{"$f":"IF($U736=$AI$646,$J736,0)*$Y$643","v":0},0,{"$f":"IF($U736=$AK$646,$K736,0)","v":0},{"$f":"IF($U736=$AL$646,$K736,0)","v":0},{"$f":"IF($U736=$AM$646,$K736,0)+IF($U736=$AN$646,$K736,0)*$X$643","v":0},{"$f":"IF($U736=$AN$646,$K736,0)*$Y$643","v":0},0,{"$f":"IF($U736=$AP$646,$L736,0)","v":0},{"$f":"IF($U736=$AQ$646,$L736,0)","v":0},{"$f":"IF($U736=$AR$646,$L736,0)+IF($U736=$AS$646,$L736,0)*$X$643","v":0},{"$f":"IF($U736=$AS$646,$L736,0)*$Y$643","v":0},0,{"$f":"IF($U736=$AU$646,$M736,0)","v":0},{"$f":"IF($U736=$AV$646,$M736,0)","v":0},{"$f":"IF($U736=$AW$646,$M736,0)+IF($U736=$AX$646,$M736,0)*$X$643","v":0},{"$f":"IF($U736=$AX$646,$M736,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U736=$BJ$646,$P736,0)","v":0},{"$f":"IF($U736=$BK$646,$P736,0)","v":0},{"$f":"IF($U736=$BL$646,$P736,0)+IF($U736=$BM$646,$P736,0)*$X$643","v":0},{"$f":"IF($U736=$BM$646,$P736,0)*$Y$643","v":0},0,{"$f":"IF($U736=$BO$646,$Q736,0)","v":0},{"$f":"IF($U736=$BP$646,$Q736,0)","v":0},{"$f":"IF($U736=$BQ$646,$Q736,0)+IF($U736=$BR$646,$Q736,0)*$X$643","v":0},{"$f":"IF($U736=$BR$646,$Q736,0)*$Y$643","v":0},0,0]
[726,null,null,"Total",null,null,{"$f":"SUM(G735:G736)","v":757369.04593797738},{"$f":"SUM(H735:H736)","v":710559.69677066256},{"$f":"SUM(I735:I736)","v":0},0,5806.4801225901338,1503.1629108081988,31554.878137104013,{"$f":"SUM(N735:N736)","v":0},0,7944.8279968124198,0,{"$f":"SUM(R735:R736)","v":757369.04593797727},0,null,null,{"$f":"SUM(V735:V736)","v":0},{"$f":"SUM(W735:W736)","v":710559.69677066256},0,0,0,{"$f":"SUM(AA735:AA736)","v":0},{"$f":"SUM(AB735:AB736)","v":0},0,0,0,{"$f":"SUM(AF735:AF736)","v":0},{"$f":"SUM(AG735:AG736)","v":0},0,0,0,{"$f":"SUM(AK735:AK736)","v":0},{"$f":"SUM(AL735:AL736)","v":5806.4801225901338},{"$f":"SUM(AM735:AM736)","v":0},{"$f":"SUM(AN735:AN736)","v":0},0,{"$f":"SUM(AP735:AP736)","v":0},{"$f":"SUM(AQ735:AQ736)","v":1503.1629108081988},{"$f":"SUM(AR735:AR736)","v":0},{"$f":"SUM(AS735:AS736)","v":0},0,{"$f":"SUM(AU735:AU736)","v":0},{"$f":"SUM(AV735:AV736)","v":31554.878137104013},{"$f":"SUM(AW735:AW736)","v":0},{"$f":"SUM(AX735:AX736)","v":0},0,{"$f":"SUM(AZ735:AZ736)","v":0},{"$f":"SUM(BA735:BA736)","v":0},0,0,0,{"$f":"SUM(BE735:BE736)","v":0},{"$f":"SUM(BF735:BF736)","v":0},0,0,0,{"$f":"SUM(BJ735:BJ736)","v":0},{"$f":"SUM(BK735:BK736)","v":7944.8279968124198},{"$f":"SUM(BL735:BL736)","v":0},{"$f":"SUM(BM735:BM736)","v":0},0,{"$f":"SUM(BO735:BO736)","v":0},{"$f":"SUM(BP735:BP736)","v":0},{"$f":"SUM(BQ735:BQ736)","v":0},{"$f":"SUM(BR735:BR736)","v":0},0,0]
[727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[728,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[729,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!D$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!E$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!F$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!G$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!H$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!I$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!J$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!K$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!L$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!M$9,FALSE)*$G740","v":0},{"$f":"SUM(H740:Q740)","v":0},0,null,"Distribution Plant",{"$f":"IF($U740=$V$646,$H740,0)","v":0},{"$f":"IF($U740=$W$646,$H740,0)","v":0},{"$f":"IF($U740=$X$646,$H740,0)+IF($U740=$Y$646,$H740,0)*$X$643","v":0},{"$f":"IF($U740=$Y$646,$H740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AA$646,$I740,0)","v":0},{"$f":"IF($U740=$AB$646,$I740,0)","v":0},{"$f":"IF($U740=$AC$646,$I740,0)+IF($U740=$AD$646,$I740,0)*$X$643","v":0},{"$f":"IF($U740=$AD$646,$I740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AF$646,$J740,0)","v":0},{"$f":"IF($U740=$AG$646,$J740,0)","v":0},{"$f":"IF($U740=$AH$646,$J740,0)+IF($U740=$AI$646,$J740,0)*$X$643","v":0},{"$f":"IF($U740=$AI$646,$J740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AK$646,$K740,0)","v":0},{"$f":"IF($U740=$AL$646,$K740,0)","v":0},{"$f":"IF($U740=$AM$646,$K740,0)+IF($U740=$AN$646,$K740,0)*$X$643","v":0},{"$f":"IF($U740=$AN$646,$K740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AP$646,$L740,0)","v":0},{"$f":"IF($U740=$AQ$646,$L740,0)","v":0},{"$f":"IF($U740=$AR$646,$L740,0)+IF($U740=$AS$646,$L740,0)*$X$643","v":0},{"$f":"IF($U740=$AS$646,$L740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AU$646,$M740,0)","v":0},{"$f":"IF($U740=$AV$646,$M740,0)","v":0},{"$f":"IF($U740=$AW$646,$M740,0)+IF($U740=$AX$646,$M740,0)*$X$643","v":0},{"$f":"IF($U740=$AX$646,$M740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AZ$646,$N740,0)","v":0},{"$f":"IF($U740=$BA$646,$N740,0)","v":0},{"$f":"IF($U740=$BB$646,$N740,0)+IF($U740=$BC$646,$N740,0)*$X$643","v":0},{"$f":"IF($U740=$BC$646,$N740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$BE$646,$O740,0)","v":0},{"$f":"IF($U740=$BF$646,$O740,0)","v":0},{"$f":"IF($U740=$BG$646,$O740,0)+IF($U740=$BH$646,$O740,0)*$X$643","v":0},{"$f":"IF($U740=$BH$646,$O740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$BJ$646,$P740,0)","v":0},{"$f":"IF($U740=$BK$646,$P740,0)","v":0},{"$f":"IF($U740=$BL$646,$P740,0)+IF($U740=$BM$646,$P740,0)*$X$643","v":0},{"$f":"IF($U740=$BM$646,$P740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$BO$646,$Q740,0)","v":0},{"$f":"IF($U740=$BP$646,$Q740,0)","v":0},{"$f":"IF($U740=$BQ$646,$Q740,0)+IF($U740=$BR$646,$Q740,0)*$X$643","v":0},{"$f":"IF($U740=$BR$646,$Q740,0)*$Y$643","v":0},0,0]
[730,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!D$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!E$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!F$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!G$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!H$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!I$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!J$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!K$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!L$9,FALSE)*$G741","v":0},{"$f":"VLOOKUP($F741,range,'COS Alloc Factors'!M$9,FALSE)*$G741","v":0},{"$f":"SUM(H741:Q741)","v":0},0,null,"Distribution Plant",{"$f":"IF($U741=$V$646,$H741,0)","v":0},{"$f":"IF($U741=$W$646,$H741,0)","v":0},{"$f":"IF($U741=$X$646,$H741,0)+IF($U741=$Y$646,$H741,0)*$X$643","v":0},{"$f":"IF($U741=$Y$646,$H741,0)*$Y$643","v":0},0,{"$f":"IF($U741=$AA$646,$I741,0)","v":0},{"$f":"IF($U741=$AB$646,$I741,0)","v":0},{"$f":"IF($U741=$AC$646,$I741,0)+IF($U741=$AD$646,$I741,0)*$X$643","v":0},{"$f":"IF($U741=$AD$646,$I741,0)*$Y$643","v":0},0,{"$f":"IF($U741=$AF$646,$J741,0)","v":0},{"$f":"IF($U741=$AG$646,$J741,0)","v":0},{"$f":"IF($U741=$AH$646,$J741,0)+IF($U741=$AI$646,$J741,0)*$X$643","v":0},{"$f":"IF($U741=$AI$646,$J741,0)*$Y$643","v":0},0,{"$f":"IF($U741=$AK$646,$K741,0)","v":0},{"$f":"IF($U741=$AL$646,$K741,0)","v":0},{"$f":"IF($U741=$AM$646,$K741,0)+IF($U741=$AN$646,$K741,0)*$X$643","v":0},{"$f":"IF($U741=$AN$646,$K741,0)*$Y$643","v":0},0,{"$f":"IF($U741=$AP$646,$L741,0)","v":0},{"$f":"IF($U741=$AQ$646,$L741,0)","v":0},{"$f":"IF($U741=$AR$646,$L741,0)+IF($U741=$AS$646,$L741,0)*$X$643","v":0},{"$f":"IF($U741=$AS$646,$L741,0)*$Y$643","v":0},0,{"$f":"IF($U741=$AU$646,$M741,0)","v":0},{"$f":"IF($U741=$AV$646,$M741,0)","v":0},{"$f":"IF($U741=$AW$646,$M741,0)+IF($U741=$AX$646,$M741,0)*$X$643","v":0},{"$f":"IF($U741=$AX$646,$M741,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U741=$BJ$646,$P741,0)","v":0},{"$f":"IF($U741=$BK$646,$P741,0)","v":0},{"$f":"IF($U741=$BL$646,$P741,0)+IF($U741=$BM$646,$P741,0)*$X$643","v":0},{"$f":"IF($U741=$BM$646,$P741,0)*$Y$643","v":0},0,{"$f":"IF($U741=$BO$646,$Q741,0)","v":0},{"$f":"IF($U741=$BP$646,$Q741,0)","v":0},{"$f":"IF($U741=$BQ$646,$Q741,0)+IF($U741=$BR$646,$Q741,0)*$X$643","v":0},{"$f":"IF($U741=$BR$646,$Q741,0)*$Y$643","v":0},0,0]
[731,null,null,"Total",null,null,{"$f":"SUM(G740:G741)","v":0},{"$f":"SUM(H740:H741)","v":0},{"$f":"SUM(I740:I741)","v":0},0,0,0,0,{"$f":"SUM(N740:N741)","v":0},0,0,0,{"$f":"SUM(R740:R741)","v":0},0,null,null,{"$f":"SUM(V740:V741)","v":0},{"$f":"SUM(W740:W741)","v":0},0,0,0,{"$f":"SUM(AA740:AA741)","v":0},{"$f":"SUM(AB740:AB741)","v":0},0,0,0,{"$f":"SUM(AF740:AF741)","v":0},{"$f":"SUM(AG740:AG741)","v":0},0,0,0,{"$f":"SUM(AK740:AK741)","v":0},{"$f":"SUM(AL740:AL741)","v":0},{"$f":"SUM(AM740:AM741)","v":0},{"$f":"SUM(AN740:AN741)","v":0},0,{"$f":"SUM(AP740:AP741)","v":0},{"$f":"SUM(AQ740:AQ741)","v":0},{"$f":"SUM(AR740:AR741)","v":0},{"$f":"SUM(AS740:AS741)","v":0},0,{"$f":"SUM(AU740:AU741)","v":0},{"$f":"SUM(AV740:AV741)","v":0},{"$f":"SUM(AW740:AW741)","v":0},{"$f":"SUM(AX740:AX741)","v":0},0,{"$f":"SUM(AZ740:AZ741)","v":0},{"$f":"SUM(BA740:BA741)","v":0},0,0,0,{"$f":"SUM(BE740:BE741)","v":0},{"$f":"SUM(BF740:BF741)","v":0},0,0,0,{"$f":"SUM(BJ740:BJ741)","v":0},{"$f":"SUM(BK740:BK741)","v":0},{"$f":"SUM(BL740:BL741)","v":0},{"$f":"SUM(BM740:BM741)","v":0},0,{"$f":"SUM(BO740:BO741)","v":0},{"$f":"SUM(BP740:BP741)","v":0},{"$f":"SUM(BQ740:BQ741)","v":0},{"$f":"SUM(BR740:BR741)","v":0},0,0]
[732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R743-G743","v":0},null,null,null,null,null,null,{"$f":"SUM(V743:Y743)-H743","v":0},null,null,null,null,{"$f":"SUM(AA743:AD743)-I743","v":0},null,null,null,null,{"$f":"SUM(AF743:AI743)-J743","v":0},null,null,null,null,{"$f":"SUM(AK743:AN743)-K743","v":0},null,null,null,null,{"$f":"SUM(AP743:AS743)-L743","v":0},null,null,null,null,{"$f":"SUM(AU743:AX743)-M743","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ743:BM743)-P743","v":0},null,null,null,null,{"$f":"SUM(BO743:BR743)-Q743","v":0},{"$f":"SUM(V743:BR743)-R743","v":0}]
[733,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[734,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!D$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!E$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!F$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!G$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!H$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!I$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!J$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!K$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!L$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!M$9,FALSE)*$G745","v":0},{"$f":"SUM(H745:Q745)","v":0},0,null,"Distribution Plant",{"$f":"IF($U745=$V$646,$H745,0)","v":0},{"$f":"IF($U745=$W$646,$H745,0)","v":0},{"$f":"IF($U745=$X$646,$H745,0)+IF($U745=$Y$646,$H745,0)*$X$643","v":0},{"$f":"IF($U745=$Y$646,$H745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AA$646,$I745,0)","v":0},{"$f":"IF($U745=$AB$646,$I745,0)","v":0},{"$f":"IF($U745=$AC$646,$I745,0)+IF($U745=$AD$646,$I745,0)*$X$643","v":0},{"$f":"IF($U745=$AD$646,$I745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AF$646,$J745,0)","v":0},{"$f":"IF($U745=$AG$646,$J745,0)","v":0},{"$f":"IF($U745=$AH$646,$J745,0)+IF($U745=$AI$646,$J745,0)*$X$643","v":0},{"$f":"IF($U745=$AI$646,$J745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AK$646,$K745,0)","v":0},{"$f":"IF($U745=$AL$646,$K745,0)","v":0},{"$f":"IF($U745=$AM$646,$K745,0)+IF($U745=$AN$646,$K745,0)*$X$643","v":0},{"$f":"IF($U745=$AN$646,$K745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AP$646,$L745,0)","v":0},{"$f":"IF($U745=$AQ$646,$L745,0)","v":0},{"$f":"IF($U745=$AR$646,$L745,0)+IF($U745=$AS$646,$L745,0)*$X$643","v":0},{"$f":"IF($U745=$AS$646,$L745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AU$646,$M745,0)","v":0},{"$f":"IF($U745=$AV$646,$M745,0)","v":0},{"$f":"IF($U745=$AW$646,$M745,0)+IF($U745=$AX$646,$M745,0)*$X$643","v":0},{"$f":"IF($U745=$AX$646,$M745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AZ$646,$N745,0)","v":0},{"$f":"IF($U745=$BA$646,$N745,0)","v":0},{"$f":"IF($U745=$BB$646,$N745,0)+IF($U745=$BC$646,$N745,0)*$X$643","v":0},{"$f":"IF($U745=$BC$646,$N745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$BE$646,$O745,0)","v":0},{"$f":"IF($U745=$BF$646,$O745,0)","v":0},{"$f":"IF($U745=$BG$646,$O745,0)+IF($U745=$BH$646,$O745,0)*$X$643","v":0},{"$f":"IF($U745=$BH$646,$O745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$BJ$646,$P745,0)","v":0},{"$f":"IF($U745=$BK$646,$P745,0)","v":0},{"$f":"IF($U745=$BL$646,$P745,0)+IF($U745=$BM$646,$P745,0)*$X$643","v":0},{"$f":"IF($U745=$BM$646,$P745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$BO$646,$Q745,0)","v":0},{"$f":"IF($U745=$BP$646,$Q745,0)","v":0},{"$f":"IF($U745=$BQ$646,$Q745,0)+IF($U745=$BR$646,$Q745,0)*$X$643","v":0},{"$f":"IF($U745=$BR$646,$Q745,0)*$Y$643","v":0},0,0]
[735,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!D$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!E$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!F$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!G$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!H$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!I$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!J$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!K$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!L$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!M$9,FALSE)*$G746","v":0},{"$f":"SUM(H746:Q746)","v":0},0,null,"Distribution Plant",{"$f":"IF($U746=$V$646,$H746,0)","v":0},{"$f":"IF($U746=$W$646,$H746,0)","v":0},{"$f":"IF($U746=$X$646,$H746,0)+IF($U746=$Y$646,$H746,0)*$X$643","v":0},{"$f":"IF($U746=$Y$646,$H746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$AA$646,$I746,0)","v":0},{"$f":"IF($U746=$AB$646,$I746,0)","v":0},{"$f":"IF($U746=$AC$646,$I746,0)+IF($U746=$AD$646,$I746,0)*$X$643","v":0},{"$f":"IF($U746=$AD$646,$I746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$AF$646,$J746,0)","v":0},{"$f":"IF($U746=$AG$646,$J746,0)","v":0},{"$f":"IF($U746=$AH$646,$J746,0)+IF($U746=$AI$646,$J746,0)*$X$643","v":0},{"$f":"IF($U746=$AI$646,$J746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$AK$646,$K746,0)","v":0},{"$f":"IF($U746=$AL$646,$K746,0)","v":0},{"$f":"IF($U746=$AM$646,$K746,0)+IF($U746=$AN$646,$K746,0)*$X$643","v":0},{"$f":"IF($U746=$AN$646,$K746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$AP$646,$L746,0)","v":0},{"$f":"IF($U746=$AQ$646,$L746,0)","v":0},{"$f":"IF($U746=$AR$646,$L746,0)+IF($U746=$AS$646,$L746,0)*$X$643","v":0},{"$f":"IF($U746=$AS$646,$L746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$AU$646,$M746,0)","v":0},{"$f":"IF($U746=$AV$646,$M746,0)","v":0},{"$f":"IF($U746=$AW$646,$M746,0)+IF($U746=$AX$646,$M746,0)*$X$643","v":0},{"$f":"IF($U746=$AX$646,$M746,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U746=$BJ$646,$P746,0)","v":0},{"$f":"IF($U746=$BK$646,$P746,0)","v":0},{"$f":"IF($U746=$BL$646,$P746,0)+IF($U746=$BM$646,$P746,0)*$X$643","v":0},{"$f":"IF($U746=$BM$646,$P746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$BO$646,$Q746,0)","v":0},{"$f":"IF($U746=$BP$646,$Q746,0)","v":0},{"$f":"IF($U746=$BQ$646,$Q746,0)+IF($U746=$BR$646,$Q746,0)*$X$643","v":0},{"$f":"IF($U746=$BR$646,$Q746,0)*$Y$643","v":0},0,0]
[736,null,null,"Total",null,null,{"$f":"SUM(G745:G746)","v":0},{"$f":"SUM(H745:H746)","v":0},{"$f":"SUM(I745:I746)","v":0},0,0,0,0,{"$f":"SUM(N745:N746)","v":0},0,0,0,{"$f":"SUM(R745:R746)","v":0},0,null,null,{"$f":"SUM(V745:V746)","v":0},{"$f":"SUM(W745:W746)","v":0},0,0,0,{"$f":"SUM(AA745:AA746)","v":0},{"$f":"SUM(AB745:AB746)","v":0},0,0,0,{"$f":"SUM(AF745:AF746)","v":0},{"$f":"SUM(AG745:AG746)","v":0},0,0,0,{"$f":"SUM(AK745:AK746)","v":0},{"$f":"SUM(AL745:AL746)","v":0},{"$f":"SUM(AM745:AM746)","v":0},{"$f":"SUM(AN745:AN746)","v":0},0,{"$f":"SUM(AP745:AP746)","v":0},{"$f":"SUM(AQ745:AQ746)","v":0},{"$f":"SUM(AR745:AR746)","v":0},{"$f":"SUM(AS745:AS746)","v":0},0,{"$f":"SUM(AU745:AU746)","v":0},{"$f":"SUM(AV745:AV746)","v":0},{"$f":"SUM(AW745:AW746)","v":0},{"$f":"SUM(AX745:AX746)","v":0},0,{"$f":"SUM(AZ745:AZ746)","v":0},{"$f":"SUM(BA745:BA746)","v":0},0,0,0,{"$f":"SUM(BE745:BE746)","v":0},{"$f":"SUM(BF745:BF746)","v":0},0,0,0,{"$f":"SUM(BJ745:BJ746)","v":0},{"$f":"SUM(BK745:BK746)","v":0},{"$f":"SUM(BL745:BL746)","v":0},{"$f":"SUM(BM745:BM746)","v":0},0,{"$f":"SUM(BO745:BO746)","v":0},{"$f":"SUM(BP745:BP746)","v":0},{"$f":"SUM(BQ745:BQ746)","v":0},{"$f":"SUM(BR745:BR746)","v":0},0,0]
[737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[738,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[739,null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":57577416.477315292},{"$f":"H655+H660+H665+H670+H675+H680+H685+H690+H695+H700+H705+H710+H715+H720+H725+H730+H735+H740+H745","v":49567019.705625229},{"$f":"I655+I660+I665+I670+I675+I680+I685+I690+I695+I700+I705+I710+I715+I720+I725+I730+I735+I740+I745","v":0},0,721969.15116104053,64492.006764746395,{"$f":"M655+M660+M665+M670+M675+M680+M685+M690+M695+M700+M705+M710+M715+M720+M725+M730+M735+M740+M745","v":4604120.5025790334},{"$f":"N655+N660+N665+N670+N675+N680+N685+N690+N695+N700+N705+N710+N715+N720+N725+N730+N735+N740+N745","v":0},0,{"$f":"P655+P660+P665+P670+P675+P680+P685+P690+P695+P700+P705+P710+P715+P720+P725+P730+P735+P740+P745","v":955933.02235106612},{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":1663882.0888341602},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":57577416.477315277},0,null,null,{"$f":"V655+V660+V665+V670+V675+V680+V685+V690+V695+V700+V705+V710+V715+V720+V725+V730+V735+V740+V745","v":3574733.855529224},42573227.240865275,2230974.829263329,1188083.7799673972,0,{"$f":"AA655+AA660+AA665+AA670+AA675+AA680+AA685+AA690+AA695+AA700+AA705+AA710+AA715+AA720+AA725+AA730+AA735+AA740+AA745","v":0},0,0,0,0,{"$f":"AF655+AF660+AF665+AF670+AF675+AF680+AF685+AF690+AF695+AF700+AF705+AF710+AF715+AF720+AF725+AF730+AF735+AF740+AF745","v":0},0,0,0,0,{"$f":"AK655+AK660+AK665+AK670+AK675+AK680+AK685+AK690+AK695+AK700+AK705+AK710+AK715+AK720+AK725+AK730+AK735+AK740+AK745","v":2122.7965666613391},592609.76216878521,89343.685116950306,37892.907308643669,0,{"$f":"AP655+AP660+AP665+AP670+AP675+AP680+AP685+AP690+AP695+AP700+AP705+AP710+AP715+AP720+AP725+AP730+AP735+AP740+AP745","v":165.78716819426415},52201.453449202992,9782.3523683977473,2342.4137789513848,0,{"$f":"AU655+AU660+AU665+AU670+AU675+AU680+AU685+AU690+AU695+AU700+AU705+AU710+AU715+AU720+AU725+AU730+AU735+AU740+AU745","v":2097.5680845448205},3585099.8672861233,754738.28905937378,262184.77814899082,0,{"$f":"AZ655+AZ660+AZ665+AZ670+AZ675+AZ680+AZ685+AZ690+AZ695+AZ700+AZ705+AZ710+AZ715+AZ720+AZ725+AZ730+AZ735+AZ740+AZ745","v":0},0,{"$f":"BB655+BB660+BB665+BB670+BB675+BB680+BB685+BB690+BB695+BB700+BB705+BB710+BB715+BB720+BB725+BB730+BB735+BB740+BB745","v":0},{"$f":"BC655+BC660+BC665+BC670+BC675+BC680+BC685+BC690+BC695+BC700+BC705+BC710+BC715+BC720+BC725+BC730+BC735+BC740+BC745","v":0},0,{"$f":"BE655+BE660+BE665+BE670+BE675+BE680+BE685+BE690+BE695+BE700+BE705+BE710+BE715+BE720+BE725+BE730+BE735+BE740+BE745","v":0},0,0,0,0,{"$f":"BJ655+BJ660+BJ665+BJ670+BJ675+BJ680+BJ685+BJ690+BJ695+BJ700+BJ705+BJ710+BJ715+BJ720+BJ725+BJ730+BJ735+BJ740+BJ745","v":25.22848211651846},773943.93257802748,{"$f":"BL655+BL660+BL665+BL670+BL675+BL680+BL685+BL690+BL695+BL700+BL705+BL710+BL715+BL720+BL725+BL730+BL735+BL740+BL745","v":122248.58329439153},59715.277996530749,0,{"$f":"BO655+BO660+BO665+BO670+BO675+BO680+BO685+BO690+BO695+BO700+BO705+BO710+BO715+BO720+BO725+BO730+BO735+BO740+BO745","v":104.51799733986219},52045.387148755195,649076.01393497561,962656.16975308943,0,0]
[740,null,"Wyoming Distribution O&M Expenses",null,null,null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0},{"$f":"H656+H661+H666+H671+H676+H681+H686+H691+H696+H701+H706+H711+H716+H721+H726+H731+H736+H741+H746","v":0},{"$f":"I656+I661+I666+I671+I676+I681+I686+I691+I696+I701+I706+I711+I716+I721+I726+I731+I736+I741+I746","v":0},0,0,0,0,{"$f":"N656+N661+N666+N671+N676+N681+N686+N691+N696+N701+N706+N711+N716+N721+N726+N731+N736+N741+N746","v":0},0,0,0,{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":0},0,null,null,0,0,0,0,0,{"$f":"AA656+AA661+AA666+AA671+AA676+AA681+AA686+AA691+AA696+AA701+AA706+AA711+AA716+AA721+AA726+AA731+AA736+AA741+AA746","v":0},0,0,0,0,{"$f":"AF656+AF661+AF666+AF671+AF676+AF681+AF686+AF691+AF696+AF701+AF706+AF711+AF716+AF721+AF726+AF731+AF736+AF741+AF746","v":0},0,0,0,0,{"$f":"AK656+AK661+AK666+AK671+AK676+AK681+AK686+AK691+AK696+AK701+AK706+AK711+AK716+AK721+AK726+AK731+AK736+AK741+AK746","v":0},0,0,0,0,{"$f":"AP656+AP661+AP666+AP671+AP676+AP681+AP686+AP691+AP696+AP701+AP706+AP711+AP716+AP721+AP726+AP731+AP736+AP741+AP746","v":0},0,0,0,0,{"$f":"AU656+AU661+AU666+AU671+AU676+AU681+AU686+AU691+AU696+AU701+AU706+AU711+AU716+AU721+AU726+AU731+AU736+AU741+AU746","v":0},0,0,0,0,{"$f":"AZ656+AZ661+AZ666+AZ671+AZ676+AZ681+AZ686+AZ691+AZ696+AZ701+AZ706+AZ711+AZ716+AZ721+AZ726+AZ731+AZ736+AZ741+AZ746","v":0},{"$f":"BA656+BA661+BA666+BA671+BA676+BA681+BA686+BA691+BA696+BA701+BA706+BA711+BA716+BA721+BA726+BA731+BA736+BA741+BA746","v":0},0,0,0,{"$f":"BE656+BE661+BE666+BE671+BE676+BE681+BE686+BE691+BE696+BE701+BE706+BE711+BE716+BE721+BE726+BE731+BE736+BE741+BE746","v":0},0,0,0,0,{"$f":"BJ656+BJ661+BJ666+BJ671+BJ676+BJ681+BJ686+BJ691+BJ696+BJ701+BJ706+BJ711+BJ716+BJ721+BJ726+BJ731+BJ736+BJ741+BJ746","v":0},0,0,0,0,{"$f":"BO656+BO661+BO666+BO671+BO676+BO681+BO686+BO691+BO696+BO701+BO706+BO711+BO716+BO721+BO726+BO731+BO736+BO741+BO746","v":0},0,0,0,0,0]
[741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[742,null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"SUM(G750:G752)","v":57577416.477315292},{"$f":"SUM(H750:H752)","v":49567019.705625229},{"$f":"SUM(I750:I752)","v":0},0,721969.15116104053,64492.006764746395,4604120.5025790334,{"$f":"SUM(N750:N752)","v":0},0,{"$f":"SUM(P750:P752)","v":955933.02235106612},1663882.0888341602,{"$f":"SUM(R750:R752)","v":57577416.477315277},0,null,null,{"$f":"SUM(V750:V752)","v":3574733.855529224},{"$f":"SUM(W750:W752)","v":42573227.240865275},2230974.829263329,1188083.7799673972,0,{"$f":"SUM(AA750:AA752)","v":0},{"$f":"SUM(AB750:AB752)","v":0},0,0,0,{"$f":"SUM(AF750:AF752)","v":0},{"$f":"SUM(AG750:AG752)","v":0},0,0,0,{"$f":"SUM(AK750:AK752)","v":2122.7965666613391},{"$f":"SUM(AL750:AL752)","v":592609.76216878521},{"$f":"SUM(AM750:AM752)","v":89343.685116950306},{"$f":"SUM(AN750:AN752)","v":37892.907308643669},0,{"$f":"SUM(AP750:AP752)","v":165.78716819426415},{"$f":"SUM(AQ750:AQ752)","v":52201.453449202992},{"$f":"SUM(AR750:AR752)","v":9782.3523683977473},{"$f":"SUM(AS750:AS752)","v":2342.4137789513848},0,{"$f":"SUM(AU750:AU752)","v":2097.5680845448205},{"$f":"SUM(AV750:AV752)","v":3585099.8672861233},{"$f":"SUM(AW750:AW752)","v":754738.28905937378},{"$f":"SUM(AX750:AX752)","v":262184.77814899082},0,{"$f":"SUM(AZ750:AZ752)","v":0},{"$f":"SUM(BA750:BA752)","v":0},0,0,0,{"$f":"SUM(BE750:BE752)","v":0},{"$f":"SUM(BF750:BF752)","v":0},0,0,0,{"$f":"SUM(BJ750:BJ752)","v":25.22848211651846},{"$f":"SUM(BK750:BK752)","v":773943.93257802748},{"$f":"SUM(BL750:BL752)","v":122248.58329439153},{"$f":"SUM(BM750:BM752)","v":59715.277996530749},0,{"$f":"SUM(BO750:BO752)","v":104.51799733986219},{"$f":"SUM(BP750:BP752)","v":52045.387148755195},{"$f":"SUM(BQ750:BQ752)","v":649076.01393497561},{"$f":"SUM(BR750:BR752)","v":962656.16975308943},0,0]
[743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[744,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[746,901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[747,null,null,"Utah",null,{"$f":"'COS Input'!$N$11&\" Customers \"&'COS Input'!$O$11&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W758","v":1378396.9698879365},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!D$9,FALSE)*$G758","v":1345110.0018310335},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!E$9,FALSE)*$G758","v":0},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!F$9,FALSE)*$G758","v":0},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!G$9,FALSE)*$G758","v":4436.2179691932179},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!H$9,FALSE)*$G758","v":382.69618045826888},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!I$9,FALSE)*$G758","v":20392.896958608773},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!J$9,FALSE)*$G758","v":0},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!K$9,FALSE)*$G758","v":0},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!L$9,FALSE)*$G758","v":4964.9886329113751},{"$f":"VLOOKUP($F758,range,'COS Alloc Factors'!M$9,FALSE)*$G758","v":3110.168315731371},{"$f":"SUM(H758:Q758)","v":1378396.9698879365},0,null,"Customer",{"$f":"IF($U758=$V$646,$H758,0)","v":1345110.0018310335},{"$f":"IF($U758=$W$646,$H758,0)","v":0},{"$f":"IF($U758=$X$646,$H758,0)+IF($U758=$Y$646,$H758,0)*$X$643","v":0},{"$f":"IF($U758=$Y$646,$H758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$AA$646,$I758,0)","v":0},{"$f":"IF($U758=$AB$646,$I758,0)","v":0},{"$f":"IF($U758=$AC$646,$I758,0)+IF($U758=$AD$646,$I758,0)*$X$643","v":0},{"$f":"IF($U758=$AD$646,$I758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$AF$646,$J758,0)","v":0},{"$f":"IF($U758=$AG$646,$J758,0)","v":0},{"$f":"IF($U758=$AH$646,$J758,0)+IF($U758=$AI$646,$J758,0)*$X$643","v":0},{"$f":"IF($U758=$AI$646,$J758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$AK$646,$K758,0)","v":4436.2179691932179},{"$f":"IF($U758=$AL$646,$K758,0)","v":0},{"$f":"IF($U758=$AM$646,$K758,0)+IF($U758=$AN$646,$K758,0)*$X$643","v":0},{"$f":"IF($U758=$AN$646,$K758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$AP$646,$L758,0)","v":382.69618045826888},{"$f":"IF($U758=$AQ$646,$L758,0)","v":0},{"$f":"IF($U758=$AR$646,$L758,0)+IF($U758=$AS$646,$L758,0)*$X$643","v":0},{"$f":"IF($U758=$AS$646,$L758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$AU$646,$M758,0)","v":20392.896958608773},{"$f":"IF($U758=$AV$646,$M758,0)","v":0},{"$f":"IF($U758=$AW$646,$M758,0)+IF($U758=$AX$646,$M758,0)*$X$643","v":0},{"$f":"IF($U758=$AX$646,$M758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$AZ$646,$N758,0)","v":0},{"$f":"IF($U758=$BA$646,$N758,0)","v":0},{"$f":"IF($U758=$BB$646,$N758,0)+IF($U758=$BC$646,$N758,0)*$X$643","v":0},{"$f":"IF($U758=$BC$646,$N758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$BE$646,$O758,0)","v":0},{"$f":"IF($U758=$BF$646,$O758,0)","v":0},{"$f":"IF($U758=$BG$646,$O758,0)+IF($U758=$BH$646,$O758,0)*$X$643","v":0},{"$f":"IF($U758=$BH$646,$O758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$BJ$646,$P758,0)","v":4964.9886329113751},{"$f":"IF($U758=$BK$646,$P758,0)","v":0},{"$f":"IF($U758=$BL$646,$P758,0)+IF($U758=$BM$646,$P758,0)*$X$643","v":0},{"$f":"IF($U758=$BM$646,$P758,0)*$Y$643","v":0},0,{"$f":"IF($U758=$BO$646,$Q758,0)","v":3110.168315731371},{"$f":"IF($U758=$BP$646,$Q758,0)","v":0},{"$f":"IF($U758=$BQ$646,$Q758,0)+IF($U758=$BR$646,$Q758,0)*$X$643","v":0},{"$f":"IF($U758=$BR$646,$Q758,0)*$Y$643","v":0},0,0]
[748,null,null,"Wyoming",null,{"$f":"'COS Input'!$N$11&\" Customers \"&'COS Input'!$O$11&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!D$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!E$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!F$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!G$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!H$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!I$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!J$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!K$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!L$9,FALSE)*$G759","v":0},{"$f":"VLOOKUP($F759,range,'COS Alloc Factors'!M$9,FALSE)*$G759","v":0},{"$f":"SUM(H759:Q759)","v":0},0,null,"Customer",{"$f":"IF($U759=$V$646,$H759,0)","v":0},{"$f":"IF($U759=$W$646,$H759,0)","v":0},{"$f":"IF($U759=$X$646,$H759,0)+IF($U759=$Y$646,$H759,0)*$X$643","v":0},{"$f":"IF($U759=$Y$646,$H759,0)*$Y$643","v":0},0,{"$f":"IF($U759=$AA$646,$I759,0)","v":0},{"$f":"IF($U759=$AB$646,$I759,0)","v":0},{"$f":"IF($U759=$AC$646,$I759,0)+IF($U759=$AD$646,$I759,0)*$X$643","v":0},{"$f":"IF($U759=$AD$646,$I759,0)*$Y$643","v":0},0,{"$f":"IF($U759=$AF$646,$J759,0)","v":0},{"$f":"IF($U759=$AG$646,$J759,0)","v":0},{"$f":"IF($U759=$AH$646,$J759,0)+IF($U759=$AI$646,$J759,0)*$X$643","v":0},{"$f":"IF($U759=$AI$646,$J759,0)*$Y$643","v":0},0,{"$f":"IF($U759=$AK$646,$K759,0)","v":0},{"$f":"IF($U759=$AL$646,$K759,0)","v":0},{"$f":"IF($U759=$AM$646,$K759,0)+IF($U759=$AN$646,$K759,0)*$X$643","v":0},{"$f":"IF($U759=$AN$646,$K759,0)*$Y$643","v":0},0,{"$f":"IF($U759=$AP$646,$L759,0)","v":0},{"$f":"IF($U759=$AQ$646,$L759,0)","v":0},{"$f":"IF($U759=$AR$646,$L759,0)+IF($U759=$AS$646,$L759,0)*$X$643","v":0},{"$f":"IF($U759=$AS$646,$L759,0)*$Y$643","v":0},0,{"$f":"IF($U759=$AU$646,$M759,0)","v":0},{"$f":"IF($U759=$AV$646,$M759,0)","v":0},{"$f":"IF($U759=$AW$646,$M759,0)+IF($U759=$AX$646,$M759,0)*$X$643","v":0},{"$f":"IF($U759=$AX$646,$M759,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U759=$BJ$646,$P759,0)","v":0},{"$f":"IF($U759=$BK$646,$P759,0)","v":0},{"$f":"IF($U759=$BL$646,$P759,0)+IF($U759=$BM$646,$P759,0)*$X$643","v":0},{"$f":"IF($U759=$BM$646,$P759,0)*$Y$643","v":0},0,{"$f":"IF($U759=$BO$646,$Q759,0)","v":0},{"$f":"IF($U759=$BP$646,$Q759,0)","v":0},{"$f":"IF($U759=$BQ$646,$Q759,0)+IF($U759=$BR$646,$Q759,0)*$X$643","v":0},{"$f":"IF($U759=$BR$646,$Q759,0)*$Y$643","v":0},0,0]
[749,null,null,"Total",null,null,{"$f":"SUM(G758:G759)","v":1378396.9698879365},{"$f":"SUM(H758:H759)","v":1345110.0018310335},{"$f":"SUM(I758:I759)","v":0},0,4436.2179691932179,382.69618045826888,20392.896958608773,{"$f":"SUM(N758:N759)","v":0},0,4964.9886329113751,3110.168315731371,{"$f":"SUM(R758:R759)","v":1378396.9698879365},0,null,null,{"$f":"SUM(V758:V759)","v":1345110.0018310335},{"$f":"SUM(W758:W759)","v":0},0,0,0,{"$f":"SUM(AA758:AA759)","v":0},{"$f":"SUM(AB758:AB759)","v":0},0,0,0,{"$f":"SUM(AF758:AF759)","v":0},{"$f":"SUM(AG758:AG759)","v":0},0,0,0,{"$f":"SUM(AK758:AK759)","v":4436.2179691932179},{"$f":"SUM(AL758:AL759)","v":0},{"$f":"SUM(AM758:AM759)","v":0},{"$f":"SUM(AN758:AN759)","v":0},0,{"$f":"SUM(AP758:AP759)","v":382.69618045826888},{"$f":"SUM(AQ758:AQ759)","v":0},{"$f":"SUM(AR758:AR759)","v":0},{"$f":"SUM(AS758:AS759)","v":0},0,{"$f":"SUM(AU758:AU759)","v":20392.896958608773},{"$f":"SUM(AV758:AV759)","v":0},{"$f":"SUM(AW758:AW759)","v":0},{"$f":"SUM(AX758:AX759)","v":0},0,{"$f":"SUM(AZ758:AZ759)","v":0},{"$f":"SUM(BA758:BA759)","v":0},0,0,0,{"$f":"SUM(BE758:BE759)","v":0},{"$f":"SUM(BF758:BF759)","v":0},0,0,0,{"$f":"SUM(BJ758:BJ759)","v":4964.9886329113751},{"$f":"SUM(BK758:BK759)","v":0},{"$f":"SUM(BL758:BL759)","v":0},{"$f":"SUM(BM758:BM759)","v":0},0,{"$f":"SUM(BO758:BO759)","v":3110.168315731371},{"$f":"SUM(BP758:BP759)","v":0},{"$f":"SUM(BQ758:BQ759)","v":0},{"$f":"SUM(BR758:BR759)","v":0},0,0]
[750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[751,902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[752,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W763","v":3614936.9750358616},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!D$9,FALSE)*$G763","v":3610376.050579953},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!E$9,FALSE)*$G763","v":0},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!F$9,FALSE)*$G763","v":0},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!G$9,FALSE)*$G763","v":2143.9620945970573},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!H$9,FALSE)*$G763","v":167.44016358482958},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!I$9,FALSE)*$G763","v":2118.4820697037135},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!J$9,FALSE)*$G763","v":0},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!K$9,FALSE)*$G763","v":0},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!L$9,FALSE)*$G763","v":25.480024893343632},{"$f":"VLOOKUP($F763,range,'COS Alloc Factors'!M$9,FALSE)*$G763","v":105.56010312956649},{"$f":"SUM(H763:Q763)","v":3614936.9750358616},0,null,"Customer",{"$f":"IF($U763=$V$646,$H763,0)","v":3610376.050579953},{"$f":"IF($U763=$W$646,$H763,0)","v":0},{"$f":"IF($U763=$X$646,$H763,0)+IF($U763=$Y$646,$H763,0)*$X$643","v":0},{"$f":"IF($U763=$Y$646,$H763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$AA$646,$I763,0)","v":0},{"$f":"IF($U763=$AB$646,$I763,0)","v":0},{"$f":"IF($U763=$AC$646,$I763,0)+IF($U763=$AD$646,$I763,0)*$X$643","v":0},{"$f":"IF($U763=$AD$646,$I763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$AF$646,$J763,0)","v":0},{"$f":"IF($U763=$AG$646,$J763,0)","v":0},{"$f":"IF($U763=$AH$646,$J763,0)+IF($U763=$AI$646,$J763,0)*$X$643","v":0},{"$f":"IF($U763=$AI$646,$J763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$AK$646,$K763,0)","v":2143.9620945970573},{"$f":"IF($U763=$AL$646,$K763,0)","v":0},{"$f":"IF($U763=$AM$646,$K763,0)+IF($U763=$AN$646,$K763,0)*$X$643","v":0},{"$f":"IF($U763=$AN$646,$K763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$AP$646,$L763,0)","v":167.44016358482958},{"$f":"IF($U763=$AQ$646,$L763,0)","v":0},{"$f":"IF($U763=$AR$646,$L763,0)+IF($U763=$AS$646,$L763,0)*$X$643","v":0},{"$f":"IF($U763=$AS$646,$L763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$AU$646,$M763,0)","v":2118.4820697037135},{"$f":"IF($U763=$AV$646,$M763,0)","v":0},{"$f":"IF($U763=$AW$646,$M763,0)+IF($U763=$AX$646,$M763,0)*$X$643","v":0},{"$f":"IF($U763=$AX$646,$M763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$AZ$646,$N763,0)","v":0},{"$f":"IF($U763=$BA$646,$N763,0)","v":0},{"$f":"IF($U763=$BB$646,$N763,0)+IF($U763=$BC$646,$N763,0)*$X$643","v":0},{"$f":"IF($U763=$BC$646,$N763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$BE$646,$O763,0)","v":0},{"$f":"IF($U763=$BF$646,$O763,0)","v":0},{"$f":"IF($U763=$BG$646,$O763,0)+IF($U763=$BH$646,$O763,0)*$X$643","v":0},{"$f":"IF($U763=$BH$646,$O763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$BJ$646,$P763,0)","v":25.480024893343632},{"$f":"IF($U763=$BK$646,$P763,0)","v":0},{"$f":"IF($U763=$BL$646,$P763,0)+IF($U763=$BM$646,$P763,0)*$X$643","v":0},{"$f":"IF($U763=$BM$646,$P763,0)*$Y$643","v":0},0,{"$f":"IF($U763=$BO$646,$Q763,0)","v":105.56010312956649},{"$f":"IF($U763=$BP$646,$Q763,0)","v":0},{"$f":"IF($U763=$BQ$646,$Q763,0)+IF($U763=$BR$646,$Q763,0)*$X$643","v":0},{"$f":"IF($U763=$BR$646,$Q763,0)*$Y$643","v":0},0,0]
[753,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!D$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!E$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!F$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!G$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!H$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!I$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!J$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!K$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!L$9,FALSE)*$G764","v":0},{"$f":"VLOOKUP($F764,range,'COS Alloc Factors'!M$9,FALSE)*$G764","v":0},{"$f":"SUM(H764:Q764)","v":0},0,null,"Customer",{"$f":"IF($U764=$V$646,$H764,0)","v":0},{"$f":"IF($U764=$W$646,$H764,0)","v":0},{"$f":"IF($U764=$X$646,$H764,0)+IF($U764=$Y$646,$H764,0)*$X$643","v":0},{"$f":"IF($U764=$Y$646,$H764,0)*$Y$643","v":0},0,{"$f":"IF($U764=$AA$646,$I764,0)","v":0},{"$f":"IF($U764=$AB$646,$I764,0)","v":0},{"$f":"IF($U764=$AC$646,$I764,0)+IF($U764=$AD$646,$I764,0)*$X$643","v":0},{"$f":"IF($U764=$AD$646,$I764,0)*$Y$643","v":0},0,{"$f":"IF($U764=$AF$646,$J764,0)","v":0},{"$f":"IF($U764=$AG$646,$J764,0)","v":0},{"$f":"IF($U764=$AH$646,$J764,0)+IF($U764=$AI$646,$J764,0)*$X$643","v":0},{"$f":"IF($U764=$AI$646,$J764,0)*$Y$643","v":0},0,{"$f":"IF($U764=$AK$646,$K764,0)","v":0},{"$f":"IF($U764=$AL$646,$K764,0)","v":0},{"$f":"IF($U764=$AM$646,$K764,0)+IF($U764=$AN$646,$K764,0)*$X$643","v":0},{"$f":"IF($U764=$AN$646,$K764,0)*$Y$643","v":0},0,{"$f":"IF($U764=$AP$646,$L764,0)","v":0},{"$f":"IF($U764=$AQ$646,$L764,0)","v":0},{"$f":"IF($U764=$AR$646,$L764,0)+IF($U764=$AS$646,$L764,0)*$X$643","v":0},{"$f":"IF($U764=$AS$646,$L764,0)*$Y$643","v":0},0,{"$f":"IF($U764=$AU$646,$M764,0)","v":0},{"$f":"IF($U764=$AV$646,$M764,0)","v":0},{"$f":"IF($U764=$AW$646,$M764,0)+IF($U764=$AX$646,$M764,0)*$X$643","v":0},{"$f":"IF($U764=$AX$646,$M764,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U764=$BJ$646,$P764,0)","v":0},{"$f":"IF($U764=$BK$646,$P764,0)","v":0},{"$f":"IF($U764=$BL$646,$P764,0)+IF($U764=$BM$646,$P764,0)*$X$643","v":0},{"$f":"IF($U764=$BM$646,$P764,0)*$Y$643","v":0},0,{"$f":"IF($U764=$BO$646,$Q764,0)","v":0},{"$f":"IF($U764=$BP$646,$Q764,0)","v":0},{"$f":"IF($U764=$BQ$646,$Q764,0)+IF($U764=$BR$646,$Q764,0)*$X$643","v":0},{"$f":"IF($U764=$BR$646,$Q764,0)*$Y$643","v":0},0,0]
[754,null,null,"Total",null,null,{"$f":"SUM(G763:G764)","v":3614936.9750358616},{"$f":"SUM(H763:H764)","v":3610376.050579953},{"$f":"SUM(I763:I764)","v":0},0,2143.9620945970573,167.44016358482958,2118.4820697037135,{"$f":"SUM(N763:N764)","v":0},0,25.480024893343632,105.56010312956649,{"$f":"SUM(R763:R764)","v":3614936.9750358616},0,null,null,{"$f":"SUM(V763:V764)","v":3610376.050579953},{"$f":"SUM(W763:W764)","v":0},0,0,0,{"$f":"SUM(AA763:AA764)","v":0},{"$f":"SUM(AB763:AB764)","v":0},0,0,0,{"$f":"SUM(AF763:AF764)","v":0},{"$f":"SUM(AG763:AG764)","v":0},0,0,0,{"$f":"SUM(AK763:AK764)","v":2143.9620945970573},{"$f":"SUM(AL763:AL764)","v":0},{"$f":"SUM(AM763:AM764)","v":0},{"$f":"SUM(AN763:AN764)","v":0},0,{"$f":"SUM(AP763:AP764)","v":167.44016358482958},{"$f":"SUM(AQ763:AQ764)","v":0},{"$f":"SUM(AR763:AR764)","v":0},{"$f":"SUM(AS763:AS764)","v":0},0,{"$f":"SUM(AU763:AU764)","v":2118.4820697037135},{"$f":"SUM(AV763:AV764)","v":0},{"$f":"SUM(AW763:AW764)","v":0},{"$f":"SUM(AX763:AX764)","v":0},0,{"$f":"SUM(AZ763:AZ764)","v":0},{"$f":"SUM(BA763:BA764)","v":0},0,0,0,{"$f":"SUM(BE763:BE764)","v":0},{"$f":"SUM(BF763:BF764)","v":0},0,0,0,{"$f":"SUM(BJ763:BJ764)","v":25.480024893343632},{"$f":"SUM(BK763:BK764)","v":0},{"$f":"SUM(BL763:BL764)","v":0},{"$f":"SUM(BM763:BM764)","v":0},0,{"$f":"SUM(BO763:BO764)","v":105.56010312956649},{"$f":"SUM(BP763:BP764)","v":0},{"$f":"SUM(BQ763:BQ764)","v":0},{"$f":"SUM(BR763:BR764)","v":0},0,0]
[755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[756,9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[757,null,null,"Utah",null,{"$f":"'COS Input'!$N$11&\" Customers \"&'COS Input'!$O$11&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W768","v":17329317.237459086},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!D$9,FALSE)*$G768","v":16910830.805804975},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!E$9,FALSE)*$G768","v":0},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!F$9,FALSE)*$G768","v":0},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!G$9,FALSE)*$G768","v":55772.488043785983},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!H$9,FALSE)*$G768","v":4811.2870686768865},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!I$9,FALSE)*$G768","v":256381.13584599431},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!J$9,FALSE)*$G768","v":0},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!K$9,FALSE)*$G768","v":0},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!L$9,FALSE)*$G768","v":62420.235229546786},{"$f":"VLOOKUP($F768,range,'COS Alloc Factors'!M$9,FALSE)*$G768","v":39101.285466105284},{"$f":"SUM(H768:Q768)","v":17329317.237459082},0,null,"Customer",{"$f":"IF($U768=$V$646,$H768,0)","v":16910830.805804975},{"$f":"IF($U768=$W$646,$H768,0)","v":0},{"$f":"IF($U768=$X$646,$H768,0)+IF($U768=$Y$646,$H768,0)*$X$643","v":0},{"$f":"IF($U768=$Y$646,$H768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$AA$646,$I768,0)","v":0},{"$f":"IF($U768=$AB$646,$I768,0)","v":0},{"$f":"IF($U768=$AC$646,$I768,0)+IF($U768=$AD$646,$I768,0)*$X$643","v":0},{"$f":"IF($U768=$AD$646,$I768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$AF$646,$J768,0)","v":0},{"$f":"IF($U768=$AG$646,$J768,0)","v":0},{"$f":"IF($U768=$AH$646,$J768,0)+IF($U768=$AI$646,$J768,0)*$X$643","v":0},{"$f":"IF($U768=$AI$646,$J768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$AK$646,$K768,0)","v":55772.488043785983},{"$f":"IF($U768=$AL$646,$K768,0)","v":0},{"$f":"IF($U768=$AM$646,$K768,0)+IF($U768=$AN$646,$K768,0)*$X$643","v":0},{"$f":"IF($U768=$AN$646,$K768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$AP$646,$L768,0)","v":4811.2870686768865},{"$f":"IF($U768=$AQ$646,$L768,0)","v":0},{"$f":"IF($U768=$AR$646,$L768,0)+IF($U768=$AS$646,$L768,0)*$X$643","v":0},{"$f":"IF($U768=$AS$646,$L768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$AU$646,$M768,0)","v":256381.13584599431},{"$f":"IF($U768=$AV$646,$M768,0)","v":0},{"$f":"IF($U768=$AW$646,$M768,0)+IF($U768=$AX$646,$M768,0)*$X$643","v":0},{"$f":"IF($U768=$AX$646,$M768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$AZ$646,$N768,0)","v":0},{"$f":"IF($U768=$BA$646,$N768,0)","v":0},{"$f":"IF($U768=$BB$646,$N768,0)+IF($U768=$BC$646,$N768,0)*$X$643","v":0},{"$f":"IF($U768=$BC$646,$N768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$BE$646,$O768,0)","v":0},{"$f":"IF($U768=$BF$646,$O768,0)","v":0},{"$f":"IF($U768=$BG$646,$O768,0)+IF($U768=$BH$646,$O768,0)*$X$643","v":0},{"$f":"IF($U768=$BH$646,$O768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$BJ$646,$P768,0)","v":62420.235229546786},{"$f":"IF($U768=$BK$646,$P768,0)","v":0},{"$f":"IF($U768=$BL$646,$P768,0)+IF($U768=$BM$646,$P768,0)*$X$643","v":0},{"$f":"IF($U768=$BM$646,$P768,0)*$Y$643","v":0},0,{"$f":"IF($U768=$BO$646,$Q768,0)","v":39101.285466105284},{"$f":"IF($U768=$BP$646,$Q768,0)","v":0},{"$f":"IF($U768=$BQ$646,$Q768,0)+IF($U768=$BR$646,$Q768,0)*$X$643","v":0},{"$f":"IF($U768=$BR$646,$Q768,0)*$Y$643","v":0},0,0]
[758,null,null,"Wyoming",null,{"$f":"'COS Input'!$N$11&\" Customers \"&'COS Input'!$O$11&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!D$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!E$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!F$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!G$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!H$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!I$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!J$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!K$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!L$9,FALSE)*$G769","v":0},{"$f":"VLOOKUP($F769,range,'COS Alloc Factors'!M$9,FALSE)*$G769","v":0},{"$f":"SUM(H769:Q769)","v":0},0,null,"Customer",{"$f":"IF($U769=$V$646,$H769,0)","v":0},{"$f":"IF($U769=$W$646,$H769,0)","v":0},{"$f":"IF($U769=$X$646,$H769,0)+IF($U769=$Y$646,$H769,0)*$X$643","v":0},{"$f":"IF($U769=$Y$646,$H769,0)*$Y$643","v":0},0,{"$f":"IF($U769=$AA$646,$I769,0)","v":0},{"$f":"IF($U769=$AB$646,$I769,0)","v":0},{"$f":"IF($U769=$AC$646,$I769,0)+IF($U769=$AD$646,$I769,0)*$X$643","v":0},{"$f":"IF($U769=$AD$646,$I769,0)*$Y$643","v":0},0,{"$f":"IF($U769=$AF$646,$J769,0)","v":0},{"$f":"IF($U769=$AG$646,$J769,0)","v":0},{"$f":"IF($U769=$AH$646,$J769,0)+IF($U769=$AI$646,$J769,0)*$X$643","v":0},{"$f":"IF($U769=$AI$646,$J769,0)*$Y$643","v":0},0,{"$f":"IF($U769=$AK$646,$K769,0)","v":0},{"$f":"IF($U769=$AL$646,$K769,0)","v":0},{"$f":"IF($U769=$AM$646,$K769,0)+IF($U769=$AN$646,$K769,0)*$X$643","v":0},{"$f":"IF($U769=$AN$646,$K769,0)*$Y$643","v":0},0,{"$f":"IF($U769=$AP$646,$L769,0)","v":0},{"$f":"IF($U769=$AQ$646,$L769,0)","v":0},{"$f":"IF($U769=$AR$646,$L769,0)+IF($U769=$AS$646,$L769,0)*$X$643","v":0},{"$f":"IF($U769=$AS$646,$L769,0)*$Y$643","v":0},0,{"$f":"IF($U769=$AU$646,$M769,0)","v":0},{"$f":"IF($U769=$AV$646,$M769,0)","v":0},{"$f":"IF($U769=$AW$646,$M769,0)+IF($U769=$AX$646,$M769,0)*$X$643","v":0},{"$f":"IF($U769=$AX$646,$M769,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U769=$BJ$646,$P769,0)","v":0},{"$f":"IF($U769=$BK$646,$P769,0)","v":0},{"$f":"IF($U769=$BL$646,$P769,0)+IF($U769=$BM$646,$P769,0)*$X$643","v":0},{"$f":"IF($U769=$BM$646,$P769,0)*$Y$643","v":0},0,{"$f":"IF($U769=$BO$646,$Q769,0)","v":0},{"$f":"IF($U769=$BP$646,$Q769,0)","v":0},{"$f":"IF($U769=$BQ$646,$Q769,0)+IF($U769=$BR$646,$Q769,0)*$X$643","v":0},{"$f":"IF($U769=$BR$646,$Q769,0)*$Y$643","v":0},0,0]
[759,null,null,"Total",null,null,{"$f":"SUM(G768:G769)","v":17329317.237459086},{"$f":"SUM(H768:H769)","v":16910830.805804975},{"$f":"SUM(I768:I769)","v":0},0,55772.488043785983,4811.2870686768865,256381.13584599431,{"$f":"SUM(N768:N769)","v":0},0,62420.235229546786,39101.285466105284,{"$f":"SUM(R768:R769)","v":17329317.237459082},0,null,null,{"$f":"SUM(V768:V769)","v":16910830.805804975},{"$f":"SUM(W768:W769)","v":0},0,0,0,{"$f":"SUM(AA768:AA769)","v":0},{"$f":"SUM(AB768:AB769)","v":0},0,0,0,{"$f":"SUM(AF768:AF769)","v":0},{"$f":"SUM(AG768:AG769)","v":0},0,0,0,{"$f":"SUM(AK768:AK769)","v":55772.488043785983},{"$f":"SUM(AL768:AL769)","v":0},{"$f":"SUM(AM768:AM769)","v":0},{"$f":"SUM(AN768:AN769)","v":0},0,{"$f":"SUM(AP768:AP769)","v":4811.2870686768865},{"$f":"SUM(AQ768:AQ769)","v":0},{"$f":"SUM(AR768:AR769)","v":0},{"$f":"SUM(AS768:AS769)","v":0},0,{"$f":"SUM(AU768:AU769)","v":256381.13584599431},{"$f":"SUM(AV768:AV769)","v":0},{"$f":"SUM(AW768:AW769)","v":0},{"$f":"SUM(AX768:AX769)","v":0},0,{"$f":"SUM(AZ768:AZ769)","v":0},{"$f":"SUM(BA768:BA769)","v":0},0,0,0,{"$f":"SUM(BE768:BE769)","v":0},{"$f":"SUM(BF768:BF769)","v":0},0,0,0,{"$f":"SUM(BJ768:BJ769)","v":62420.235229546786},{"$f":"SUM(BK768:BK769)","v":0},{"$f":"SUM(BL768:BL769)","v":0},{"$f":"SUM(BM768:BM769)","v":0},0,{"$f":"SUM(BO768:BO769)","v":39101.285466105284},{"$f":"SUM(BP768:BP769)","v":0},{"$f":"SUM(BQ768:BQ769)","v":0},{"$f":"SUM(BR768:BR769)","v":0},0,0]
[760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[761,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[762,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W773","v":645437.61843373138},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!D$9,FALSE)*$G773","v":585533.83824066084},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!E$9,FALSE)*$G773","v":0},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!F$9,FALSE)*$G773","v":0},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!G$9,FALSE)*$G773","v":7160.681322332216},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!H$9,FALSE)*$G773","v":627.10552075527755},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!I$9,FALSE)*$G773","v":37061.339149054293},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!J$9,FALSE)*$G773","v":0},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!K$9,FALSE)*$G773","v":0},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!L$9,FALSE)*$G773","v":9285.822175231624},{"$f":"VLOOKUP($F773,range,'COS Alloc Factors'!M$9,FALSE)*$G773","v":5768.8320256971647},{"$f":"SUM(H773:Q773)","v":645437.61843373149},0,null,"Customer",{"$f":"IF($U773=$V$646,$H773,0)","v":585533.83824066084},{"$f":"IF($U773=$W$646,$H773,0)","v":0},{"$f":"IF($U773=$X$646,$H773,0)+IF($U773=$Y$646,$H773,0)*$X$643","v":0},{"$f":"IF($U773=$Y$646,$H773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$AA$646,$I773,0)","v":0},{"$f":"IF($U773=$AB$646,$I773,0)","v":0},{"$f":"IF($U773=$AC$646,$I773,0)+IF($U773=$AD$646,$I773,0)*$X$643","v":0},{"$f":"IF($U773=$AD$646,$I773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$AF$646,$J773,0)","v":0},{"$f":"IF($U773=$AG$646,$J773,0)","v":0},{"$f":"IF($U773=$AH$646,$J773,0)+IF($U773=$AI$646,$J773,0)*$X$643","v":0},{"$f":"IF($U773=$AI$646,$J773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$AK$646,$K773,0)","v":7160.681322332216},{"$f":"IF($U773=$AL$646,$K773,0)","v":0},{"$f":"IF($U773=$AM$646,$K773,0)+IF($U773=$AN$646,$K773,0)*$X$643","v":0},{"$f":"IF($U773=$AN$646,$K773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$AP$646,$L773,0)","v":627.10552075527755},{"$f":"IF($U773=$AQ$646,$L773,0)","v":0},{"$f":"IF($U773=$AR$646,$L773,0)+IF($U773=$AS$646,$L773,0)*$X$643","v":0},{"$f":"IF($U773=$AS$646,$L773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$AU$646,$M773,0)","v":37061.339149054293},{"$f":"IF($U773=$AV$646,$M773,0)","v":0},{"$f":"IF($U773=$AW$646,$M773,0)+IF($U773=$AX$646,$M773,0)*$X$643","v":0},{"$f":"IF($U773=$AX$646,$M773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$AZ$646,$N773,0)","v":0},{"$f":"IF($U773=$BA$646,$N773,0)","v":0},{"$f":"IF($U773=$BB$646,$N773,0)+IF($U773=$BC$646,$N773,0)*$X$643","v":0},{"$f":"IF($U773=$BC$646,$N773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$BE$646,$O773,0)","v":0},{"$f":"IF($U773=$BF$646,$O773,0)","v":0},{"$f":"IF($U773=$BG$646,$O773,0)+IF($U773=$BH$646,$O773,0)*$X$643","v":0},{"$f":"IF($U773=$BH$646,$O773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$BJ$646,$P773,0)","v":9285.822175231624},{"$f":"IF($U773=$BK$646,$P773,0)","v":0},{"$f":"IF($U773=$BL$646,$P773,0)+IF($U773=$BM$646,$P773,0)*$X$643","v":0},{"$f":"IF($U773=$BM$646,$P773,0)*$Y$643","v":0},0,{"$f":"IF($U773=$BO$646,$Q773,0)","v":5768.8320256971647},{"$f":"IF($U773=$BP$646,$Q773,0)","v":0},{"$f":"IF($U773=$BQ$646,$Q773,0)+IF($U773=$BR$646,$Q773,0)*$X$643","v":0},{"$f":"IF($U773=$BR$646,$Q773,0)*$Y$643","v":0},0,0]
[763,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!D$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!E$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!F$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!G$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!H$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!I$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!J$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!K$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!L$9,FALSE)*$G774","v":0},{"$f":"VLOOKUP($F774,range,'COS Alloc Factors'!M$9,FALSE)*$G774","v":0},{"$f":"SUM(H774:Q774)","v":0},0,null,"Customer",{"$f":"IF($U774=$V$646,$H774,0)","v":0},{"$f":"IF($U774=$W$646,$H774,0)","v":0},{"$f":"IF($U774=$X$646,$H774,0)+IF($U774=$Y$646,$H774,0)*$X$643","v":0},{"$f":"IF($U774=$Y$646,$H774,0)*$Y$643","v":0},0,{"$f":"IF($U774=$AA$646,$I774,0)","v":0},{"$f":"IF($U774=$AB$646,$I774,0)","v":0},{"$f":"IF($U774=$AC$646,$I774,0)+IF($U774=$AD$646,$I774,0)*$X$643","v":0},{"$f":"IF($U774=$AD$646,$I774,0)*$Y$643","v":0},0,{"$f":"IF($U774=$AF$646,$J774,0)","v":0},{"$f":"IF($U774=$AG$646,$J774,0)","v":0},{"$f":"IF($U774=$AH$646,$J774,0)+IF($U774=$AI$646,$J774,0)*$X$643","v":0},{"$f":"IF($U774=$AI$646,$J774,0)*$Y$643","v":0},0,{"$f":"IF($U774=$AK$646,$K774,0)","v":0},{"$f":"IF($U774=$AL$646,$K774,0)","v":0},{"$f":"IF($U774=$AM$646,$K774,0)+IF($U774=$AN$646,$K774,0)*$X$643","v":0},{"$f":"IF($U774=$AN$646,$K774,0)*$Y$643","v":0},0,{"$f":"IF($U774=$AP$646,$L774,0)","v":0},{"$f":"IF($U774=$AQ$646,$L774,0)","v":0},{"$f":"IF($U774=$AR$646,$L774,0)+IF($U774=$AS$646,$L774,0)*$X$643","v":0},{"$f":"IF($U774=$AS$646,$L774,0)*$Y$643","v":0},0,{"$f":"IF($U774=$AU$646,$M774,0)","v":0},{"$f":"IF($U774=$AV$646,$M774,0)","v":0},{"$f":"IF($U774=$AW$646,$M774,0)+IF($U774=$AX$646,$M774,0)*$X$643","v":0},{"$f":"IF($U774=$AX$646,$M774,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U774=$BJ$646,$P774,0)","v":0},{"$f":"IF($U774=$BK$646,$P774,0)","v":0},{"$f":"IF($U774=$BL$646,$P774,0)+IF($U774=$BM$646,$P774,0)*$X$643","v":0},{"$f":"IF($U774=$BM$646,$P774,0)*$Y$643","v":0},0,{"$f":"IF($U774=$BO$646,$Q774,0)","v":0},{"$f":"IF($U774=$BP$646,$Q774,0)","v":0},{"$f":"IF($U774=$BQ$646,$Q774,0)+IF($U774=$BR$646,$Q774,0)*$X$643","v":0},{"$f":"IF($U774=$BR$646,$Q774,0)*$Y$643","v":0},0,0]
[764,null,null,"Total",null,null,{"$f":"SUM(G773:G774)","v":645437.61843373138},{"$f":"SUM(H773:H774)","v":585533.83824066084},{"$f":"SUM(I773:I774)","v":0},0,7160.681322332216,627.10552075527755,37061.339149054293,{"$f":"SUM(N773:N774)","v":0},0,9285.822175231624,5768.8320256971647,{"$f":"SUM(R773:R774)","v":645437.61843373149},{"$f":"R775-G775","v":0},null,null,{"$f":"SUM(V773:V774)","v":585533.83824066084},{"$f":"SUM(W773:W774)","v":0},0,0,{"$f":"SUM(V775:Y775)-H775","v":0},{"$f":"SUM(AA773:AA774)","v":0},{"$f":"SUM(AB773:AB774)","v":0},0,0,{"$f":"SUM(AA775:AD775)-I775","v":0},{"$f":"SUM(AF773:AF774)","v":0},{"$f":"SUM(AG773:AG774)","v":0},0,0,{"$f":"SUM(AF775:AI775)-J775","v":0},{"$f":"SUM(AK773:AK774)","v":7160.681322332216},{"$f":"SUM(AL773:AL774)","v":0},{"$f":"SUM(AM773:AM774)","v":0},{"$f":"SUM(AN773:AN774)","v":0},{"$f":"SUM(AK775:AN775)-K775","v":0},{"$f":"SUM(AP773:AP774)","v":627.10552075527755},{"$f":"SUM(AQ773:AQ774)","v":0},{"$f":"SUM(AR773:AR774)","v":0},{"$f":"SUM(AS773:AS774)","v":0},{"$f":"SUM(AP775:AS775)-L775","v":0},{"$f":"SUM(AU773:AU774)","v":37061.339149054293},{"$f":"SUM(AV773:AV774)","v":0},{"$f":"SUM(AW773:AW774)","v":0},{"$f":"SUM(AX773:AX774)","v":0},{"$f":"SUM(AU775:AX775)-M775","v":0},{"$f":"SUM(AZ773:AZ774)","v":0},{"$f":"SUM(BA773:BA774)","v":0},0,0,0,{"$f":"SUM(BE773:BE774)","v":0},{"$f":"SUM(BF773:BF774)","v":0},0,0,0,{"$f":"SUM(BJ773:BJ774)","v":9285.822175231624},{"$f":"SUM(BK773:BK774)","v":0},{"$f":"SUM(BL773:BL774)","v":0},{"$f":"SUM(BM773:BM774)","v":0},{"$f":"SUM(BJ775:BM775)-P775","v":0},{"$f":"SUM(BO773:BO774)","v":5768.8320256971647},{"$f":"SUM(BP773:BP774)","v":0},{"$f":"SUM(BQ773:BQ774)","v":0},{"$f":"SUM(BR773:BR774)","v":0},{"$f":"SUM(BO775:BR775)-Q775","v":0},{"$f":"SUM(V775:BR775)-R775","v":0}]
[765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ776:BC776)-N776","v":0},null,null,null,null,{"$f":"SUM(BE776:BH776)-O776","v":0},null,null,null,null,0,null,null,null,null,0,0]
[766,9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[767,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W778","v":316817.98614065995},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!D$9,FALSE)*$G778","v":287413.7579690261},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!E$9,FALSE)*$G778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!F$9,FALSE)*$G778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!G$9,FALSE)*$G778","v":3514.8751345506776},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!H$9,FALSE)*$G778","v":307.81953593827541},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!I$9,FALSE)*$G778","v":18191.84146931611},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!J$9,FALSE)*$G778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!K$9,FALSE)*$G778","v":0},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!L$9,FALSE)*$G778","v":4558.016758236442},{"$f":"VLOOKUP($F778,range,'COS Alloc Factors'!M$9,FALSE)*$G778","v":2831.6752735923324},{"$f":"SUM(H778:Q778)","v":316817.98614065995},0,null,"Customer",{"$f":"IF($U778=$V$646,$H778,0)","v":287413.7579690261},{"$f":"IF($U778=$W$646,$H778,0)","v":0},{"$f":"IF($U778=$X$646,$H778,0)+IF($U778=$Y$646,$H778,0)*$X$643","v":0},{"$f":"IF($U778=$Y$646,$H778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$AA$646,$I778,0)","v":0},{"$f":"IF($U778=$AB$646,$I778,0)","v":0},{"$f":"IF($U778=$AC$646,$I778,0)+IF($U778=$AD$646,$I778,0)*$X$643","v":0},{"$f":"IF($U778=$AD$646,$I778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$AF$646,$J778,0)","v":0},{"$f":"IF($U778=$AG$646,$J778,0)","v":0},{"$f":"IF($U778=$AH$646,$J778,0)+IF($U778=$AI$646,$J778,0)*$X$643","v":0},{"$f":"IF($U778=$AI$646,$J778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$AK$646,$K778,0)","v":3514.8751345506776},{"$f":"IF($U778=$AL$646,$K778,0)","v":0},{"$f":"IF($U778=$AM$646,$K778,0)+IF($U778=$AN$646,$K778,0)*$X$643","v":0},{"$f":"IF($U778=$AN$646,$K778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$AP$646,$L778,0)","v":307.81953593827541},{"$f":"IF($U778=$AQ$646,$L778,0)","v":0},{"$f":"IF($U778=$AR$646,$L778,0)+IF($U778=$AS$646,$L778,0)*$X$643","v":0},{"$f":"IF($U778=$AS$646,$L778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$AU$646,$M778,0)","v":18191.84146931611},{"$f":"IF($U778=$AV$646,$M778,0)","v":0},{"$f":"IF($U778=$AW$646,$M778,0)+IF($U778=$AX$646,$M778,0)*$X$643","v":0},{"$f":"IF($U778=$AX$646,$M778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$AZ$646,$N778,0)","v":0},{"$f":"IF($U778=$BA$646,$N778,0)","v":0},{"$f":"IF($U778=$BB$646,$N778,0)+IF($U778=$BC$646,$N778,0)*$X$643","v":0},{"$f":"IF($U778=$BC$646,$N778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$BE$646,$O778,0)","v":0},{"$f":"IF($U778=$BF$646,$O778,0)","v":0},{"$f":"IF($U778=$BG$646,$O778,0)+IF($U778=$BH$646,$O778,0)*$X$643","v":0},{"$f":"IF($U778=$BH$646,$O778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$BJ$646,$P778,0)","v":4558.016758236442},{"$f":"IF($U778=$BK$646,$P778,0)","v":0},{"$f":"IF($U778=$BL$646,$P778,0)+IF($U778=$BM$646,$P778,0)*$X$643","v":0},{"$f":"IF($U778=$BM$646,$P778,0)*$Y$643","v":0},0,{"$f":"IF($U778=$BO$646,$Q778,0)","v":2831.6752735923324},{"$f":"IF($U778=$BP$646,$Q778,0)","v":0},{"$f":"IF($U778=$BQ$646,$Q778,0)+IF($U778=$BR$646,$Q778,0)*$X$643","v":0},{"$f":"IF($U778=$BR$646,$Q778,0)*$Y$643","v":0},0,0]
[768,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!D$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!E$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!F$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!G$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!H$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!I$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!J$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!K$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!L$9,FALSE)*$G779","v":0},{"$f":"VLOOKUP($F779,range,'COS Alloc Factors'!M$9,FALSE)*$G779","v":0},{"$f":"SUM(H779:Q779)","v":0},0,null,"Customer",{"$f":"IF($U779=$V$646,$H779,0)","v":0},{"$f":"IF($U779=$W$646,$H779,0)","v":0},{"$f":"IF($U779=$X$646,$H779,0)+IF($U779=$Y$646,$H779,0)*$X$643","v":0},{"$f":"IF($U779=$Y$646,$H779,0)*$Y$643","v":0},0,{"$f":"IF($U779=$AA$646,$I779,0)","v":0},{"$f":"IF($U779=$AB$646,$I779,0)","v":0},{"$f":"IF($U779=$AC$646,$I779,0)+IF($U779=$AD$646,$I779,0)*$X$643","v":0},{"$f":"IF($U779=$AD$646,$I779,0)*$Y$643","v":0},0,{"$f":"IF($U779=$AF$646,$J779,0)","v":0},{"$f":"IF($U779=$AG$646,$J779,0)","v":0},{"$f":"IF($U779=$AH$646,$J779,0)+IF($U779=$AI$646,$J779,0)*$X$643","v":0},{"$f":"IF($U779=$AI$646,$J779,0)*$Y$643","v":0},0,{"$f":"IF($U779=$AK$646,$K779,0)","v":0},{"$f":"IF($U779=$AL$646,$K779,0)","v":0},{"$f":"IF($U779=$AM$646,$K779,0)+IF($U779=$AN$646,$K779,0)*$X$643","v":0},{"$f":"IF($U779=$AN$646,$K779,0)*$Y$643","v":0},0,{"$f":"IF($U779=$AP$646,$L779,0)","v":0},{"$f":"IF($U779=$AQ$646,$L779,0)","v":0},{"$f":"IF($U779=$AR$646,$L779,0)+IF($U779=$AS$646,$L779,0)*$X$643","v":0},{"$f":"IF($U779=$AS$646,$L779,0)*$Y$643","v":0},0,{"$f":"IF($U779=$AU$646,$M779,0)","v":0},{"$f":"IF($U779=$AV$646,$M779,0)","v":0},{"$f":"IF($U779=$AW$646,$M779,0)+IF($U779=$AX$646,$M779,0)*$X$643","v":0},{"$f":"IF($U779=$AX$646,$M779,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U779=$BJ$646,$P779,0)","v":0},{"$f":"IF($U779=$BK$646,$P779,0)","v":0},{"$f":"IF($U779=$BL$646,$P779,0)+IF($U779=$BM$646,$P779,0)*$X$643","v":0},{"$f":"IF($U779=$BM$646,$P779,0)*$Y$643","v":0},0,{"$f":"IF($U779=$BO$646,$Q779,0)","v":0},{"$f":"IF($U779=$BP$646,$Q779,0)","v":0},{"$f":"IF($U779=$BQ$646,$Q779,0)+IF($U779=$BR$646,$Q779,0)*$X$643","v":0},{"$f":"IF($U779=$BR$646,$Q779,0)*$Y$643","v":0},0,0]
[769,null,null,"Total",null,null,{"$f":"SUM(G778:G779)","v":316817.98614065995},{"$f":"SUM(H778:H779)","v":287413.7579690261},{"$f":"SUM(I778:I779)","v":0},0,3514.8751345506776,307.81953593827541,18191.84146931611,{"$f":"SUM(N778:N779)","v":0},0,4558.016758236442,2831.6752735923324,{"$f":"SUM(R778:R779)","v":316817.98614065995},0,null,null,{"$f":"SUM(V778:V779)","v":287413.7579690261},{"$f":"SUM(W778:W779)","v":0},0,0,0,{"$f":"SUM(AA778:AA779)","v":0},{"$f":"SUM(AB778:AB779)","v":0},0,0,0,{"$f":"SUM(AF778:AF779)","v":0},{"$f":"SUM(AG778:AG779)","v":0},0,0,0,{"$f":"SUM(AK778:AK779)","v":3514.8751345506776},{"$f":"SUM(AL778:AL779)","v":0},{"$f":"SUM(AM778:AM779)","v":0},{"$f":"SUM(AN778:AN779)","v":0},0,{"$f":"SUM(AP778:AP779)","v":307.81953593827541},{"$f":"SUM(AQ778:AQ779)","v":0},{"$f":"SUM(AR778:AR779)","v":0},{"$f":"SUM(AS778:AS779)","v":0},0,{"$f":"SUM(AU778:AU779)","v":18191.84146931611},{"$f":"SUM(AV778:AV779)","v":0},{"$f":"SUM(AW778:AW779)","v":0},{"$f":"SUM(AX778:AX779)","v":0},0,{"$f":"SUM(AZ778:AZ779)","v":0},{"$f":"SUM(BA778:BA779)","v":0},0,0,0,{"$f":"SUM(BE778:BE779)","v":0},{"$f":"SUM(BF778:BF779)","v":0},0,0,0,{"$f":"SUM(BJ778:BJ779)","v":4558.016758236442},{"$f":"SUM(BK778:BK779)","v":0},{"$f":"SUM(BL778:BL779)","v":0},{"$f":"SUM(BM778:BM779)","v":0},0,{"$f":"SUM(BO778:BO779)","v":2831.6752735923324},{"$f":"SUM(BP778:BP779)","v":0},{"$f":"SUM(BQ778:BQ779)","v":0},{"$f":"SUM(BR778:BR779)","v":0},0,0]
[770,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ781:BC781)-N781","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[771,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V782:Y782)-H782","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ782:BC782)-N782","v":0},null,null,null,null,{"$f":"SUM(BE782:BH782)-O782","v":0},null,null,null,null,{"$f":"SUM(BJ782:BM782)-P782","v":0},null,null,null,null,{"$f":"SUM(BO782:BR782)-Q782","v":0},0]
[772,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W783","v":669689.71603932523},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!D$9,FALSE)*$G783","v":607535.07180812838},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!E$9,FALSE)*$G783","v":0},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!F$9,FALSE)*$G783","v":0},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!G$9,FALSE)*$G783","v":7429.7414722087824},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!H$9,FALSE)*$G783","v":650.66879606493512},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!I$9,FALSE)*$G783","v":38453.906282990516},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!J$9,FALSE)*$G783","v":0},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!K$9,FALSE)*$G783","v":0},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!L$9,FALSE)*$G783","v":9634.7337653065788},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!M$9,FALSE)*$G783","v":5985.5939146260916},{"$f":"SUM(H783:Q783)","v":669689.71603932511},0,null,"Customer",{"$f":"IF($U783=$V$646,$H783,0)","v":607535.07180812838},{"$f":"IF($U783=$W$646,$H783,0)","v":0},{"$f":"IF($U783=$X$646,$H783,0)+IF($U783=$Y$646,$H783,0)*$X$643","v":0},{"$f":"IF($U783=$Y$646,$H783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$AA$646,$I783,0)","v":0},{"$f":"IF($U783=$AB$646,$I783,0)","v":0},{"$f":"IF($U783=$AC$646,$I783,0)+IF($U783=$AD$646,$I783,0)*$X$643","v":0},{"$f":"IF($U783=$AD$646,$I783,0)*$Y$643","v":0},{"$f":"SUM(AA783:AD783)-I783","v":0},{"$f":"IF($U783=$AF$646,$J783,0)","v":0},{"$f":"IF($U783=$AG$646,$J783,0)","v":0},{"$f":"IF($U783=$AH$646,$J783,0)+IF($U783=$AI$646,$J783,0)*$X$643","v":0},{"$f":"IF($U783=$AI$646,$J783,0)*$Y$643","v":0},{"$f":"SUM(AF783:AI783)-J783","v":0},{"$f":"IF($U783=$AK$646,$K783,0)","v":7429.7414722087824},{"$f":"IF($U783=$AL$646,$K783,0)","v":0},{"$f":"IF($U783=$AM$646,$K783,0)+IF($U783=$AN$646,$K783,0)*$X$643","v":0},{"$f":"IF($U783=$AN$646,$K783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$AP$646,$L783,0)","v":650.66879606493512},{"$f":"IF($U783=$AQ$646,$L783,0)","v":0},{"$f":"IF($U783=$AR$646,$L783,0)+IF($U783=$AS$646,$L783,0)*$X$643","v":0},{"$f":"IF($U783=$AS$646,$L783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$AU$646,$M783,0)","v":38453.906282990516},{"$f":"IF($U783=$AV$646,$M783,0)","v":0},{"$f":"IF($U783=$AW$646,$M783,0)+IF($U783=$AX$646,$M783,0)*$X$643","v":0},{"$f":"IF($U783=$AX$646,$M783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$AZ$646,$N783,0)","v":0},{"$f":"IF($U783=$BA$646,$N783,0)","v":0},{"$f":"IF($U783=$BB$646,$N783,0)+IF($U783=$BC$646,$N783,0)*$X$643","v":0},{"$f":"IF($U783=$BC$646,$N783,0)*$Y$643","v":0},{"$f":"SUM(AZ783:BC783)-N783","v":0},{"$f":"IF($U783=$BE$646,$O783,0)","v":0},{"$f":"IF($U783=$BF$646,$O783,0)","v":0},{"$f":"IF($U783=$BG$646,$O783,0)+IF($U783=$BH$646,$O783,0)*$X$643","v":0},{"$f":"IF($U783=$BH$646,$O783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$BJ$646,$P783,0)","v":9634.7337653065788},{"$f":"IF($U783=$BK$646,$P783,0)","v":0},{"$f":"IF($U783=$BL$646,$P783,0)+IF($U783=$BM$646,$P783,0)*$X$643","v":0},{"$f":"IF($U783=$BM$646,$P783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$BO$646,$Q783,0)","v":5985.5939146260916},{"$f":"IF($U783=$BP$646,$Q783,0)","v":0},{"$f":"IF($U783=$BQ$646,$Q783,0)+IF($U783=$BR$646,$Q783,0)*$X$643","v":0},{"$f":"IF($U783=$BR$646,$Q783,0)*$Y$643","v":0},0,0]
[773,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!D$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!E$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!F$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!G$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!H$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!I$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!J$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!K$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!L$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!M$9,FALSE)*$G784","v":0},{"$f":"SUM(H784:Q784)","v":0},0,null,"Customer",{"$f":"IF($U784=$V$646,$H784,0)","v":0},{"$f":"IF($U784=$W$646,$H784,0)","v":0},{"$f":"IF($U784=$X$646,$H784,0)+IF($U784=$Y$646,$H784,0)*$X$643","v":0},{"$f":"IF($U784=$Y$646,$H784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$AA$646,$I784,0)","v":0},{"$f":"IF($U784=$AB$646,$I784,0)","v":0},{"$f":"IF($U784=$AC$646,$I784,0)+IF($U784=$AD$646,$I784,0)*$X$643","v":0},{"$f":"IF($U784=$AD$646,$I784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$AF$646,$J784,0)","v":0},{"$f":"IF($U784=$AG$646,$J784,0)","v":0},{"$f":"IF($U784=$AH$646,$J784,0)+IF($U784=$AI$646,$J784,0)*$X$643","v":0},{"$f":"IF($U784=$AI$646,$J784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$AK$646,$K784,0)","v":0},{"$f":"IF($U784=$AL$646,$K784,0)","v":0},{"$f":"IF($U784=$AM$646,$K784,0)+IF($U784=$AN$646,$K784,0)*$X$643","v":0},{"$f":"IF($U784=$AN$646,$K784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$AP$646,$L784,0)","v":0},{"$f":"IF($U784=$AQ$646,$L784,0)","v":0},{"$f":"IF($U784=$AR$646,$L784,0)+IF($U784=$AS$646,$L784,0)*$X$643","v":0},{"$f":"IF($U784=$AS$646,$L784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$AU$646,$M784,0)","v":0},{"$f":"IF($U784=$AV$646,$M784,0)","v":0},{"$f":"IF($U784=$AW$646,$M784,0)+IF($U784=$AX$646,$M784,0)*$X$643","v":0},{"$f":"IF($U784=$AX$646,$M784,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U784=$BJ$646,$P784,0)","v":0},{"$f":"IF($U784=$BK$646,$P784,0)","v":0},{"$f":"IF($U784=$BL$646,$P784,0)+IF($U784=$BM$646,$P784,0)*$X$643","v":0},{"$f":"IF($U784=$BM$646,$P784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$BO$646,$Q784,0)","v":0},{"$f":"IF($U784=$BP$646,$Q784,0)","v":0},{"$f":"IF($U784=$BQ$646,$Q784,0)+IF($U784=$BR$646,$Q784,0)*$X$643","v":0},{"$f":"IF($U784=$BR$646,$Q784,0)*$Y$643","v":0},0,0]
[774,null,null,"Total",null,null,{"$f":"SUM(G783:G784)","v":669689.71603932523},{"$f":"SUM(H783:H784)","v":607535.07180812838},{"$f":"SUM(I783:I784)","v":0},0,7429.7414722087824,650.66879606493512,38453.906282990516,0,0,9634.7337653065788,5985.5939146260916,{"$f":"SUM(R783:R784)","v":669689.71603932511},0,null,null,{"$f":"SUM(V783:V784)","v":607535.07180812838},{"$f":"SUM(W783:W784)","v":0},0,{"$f":"SUM(Y783:Y784)","v":0},0,{"$f":"SUM(AA783:AA784)","v":0},{"$f":"SUM(AB783:AB784)","v":0},0,{"$f":"SUM(AD783:AD784)","v":0},0,{"$f":"SUM(AF783:AF784)","v":0},{"$f":"SUM(AG783:AG784)","v":0},0,{"$f":"SUM(AI783:AI784)","v":0},0,{"$f":"SUM(AK783:AK784)","v":7429.7414722087824},{"$f":"SUM(AL783:AL784)","v":0},0,{"$f":"SUM(AN783:AN784)","v":0},0,{"$f":"SUM(AP783:AP784)","v":650.66879606493512},{"$f":"SUM(AQ783:AQ784)","v":0},0,{"$f":"SUM(AS783:AS784)","v":0},0,{"$f":"SUM(AU783:AU784)","v":38453.906282990516},{"$f":"SUM(AV783:AV784)","v":0},0,{"$f":"SUM(AX783:AX784)","v":0},0,{"$f":"SUM(AZ783:AZ784)","v":0},{"$f":"SUM(BA783:BA784)","v":0},0,{"$f":"SUM(BC783:BC784)","v":0},0,{"$f":"SUM(BE783:BE784)","v":0},{"$f":"SUM(BF783:BF784)","v":0},0,{"$f":"SUM(BH783:BH784)","v":0},0,{"$f":"SUM(BJ783:BJ784)","v":9634.7337653065788},{"$f":"SUM(BK783:BK784)","v":0},0,{"$f":"SUM(BM783:BM784)","v":0},0,{"$f":"SUM(BO783:BO784)","v":5985.5939146260916},{"$f":"SUM(BP783:BP784)","v":0},0,{"$f":"SUM(BR783:BR784)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE786:BH786)-O786","v":0}]
[771,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R787-G787","v":0},null,null,null,null,null,null,{"$f":"SUM(V787:Y787)-H787","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK787:AN787)-K787","v":0},null,null,null,null,{"$f":"SUM(AP787:AS787)-L787","v":0},null,null,null,null,{"$f":"SUM(AU787:AX787)-M787","v":0},null,null,null,null,{"$f":"SUM(AZ787:BC787)-N787","v":0},null,null,null,null,{"$f":"SUM(BE787:BH787)-O787","v":0},null,null,null,null,{"$f":"SUM(BJ787:BM787)-P787","v":0},null,null,null,null,{"$f":"SUM(BO787:BR787)-Q787","v":0},{"$f":"SUM(V787:BR787)-R787","v":0}]
[772,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!D$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!E$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!F$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!G$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!H$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!I$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!J$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!K$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!L$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!M$9,FALSE)*$G788","v":0},{"$f":"SUM(H788:Q788)","v":0},0,null,"Customer",{"$f":"IF($U788=$V$646,$H788,0)","v":0},{"$f":"IF($U788=$W$646,$H788,0)","v":0},{"$f":"IF($U788=$X$646,$H788,0)+IF($U788=$Y$646,$H788,0)*$X$643","v":0},{"$f":"IF($U788=$Y$646,$H788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$AA$646,$I788,0)","v":0},{"$f":"IF($U788=$AB$646,$I788,0)","v":0},{"$f":"IF($U788=$AC$646,$I788,0)+IF($U788=$AD$646,$I788,0)*$X$643","v":0},{"$f":"IF($U788=$AD$646,$I788,0)*$Y$643","v":0},{"$f":"SUM(AA788:AD788)-I788","v":0},{"$f":"IF($U788=$AF$646,$J788,0)","v":0},{"$f":"IF($U788=$AG$646,$J788,0)","v":0},{"$f":"IF($U788=$AH$646,$J788,0)+IF($U788=$AI$646,$J788,0)*$X$643","v":0},{"$f":"IF($U788=$AI$646,$J788,0)*$Y$643","v":0},{"$f":"SUM(AF788:AI788)-J788","v":0},{"$f":"IF($U788=$AK$646,$K788,0)","v":0},{"$f":"IF($U788=$AL$646,$K788,0)","v":0},{"$f":"IF($U788=$AM$646,$K788,0)+IF($U788=$AN$646,$K788,0)*$X$643","v":0},{"$f":"IF($U788=$AN$646,$K788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$AP$646,$L788,0)","v":0},{"$f":"IF($U788=$AQ$646,$L788,0)","v":0},{"$f":"IF($U788=$AR$646,$L788,0)+IF($U788=$AS$646,$L788,0)*$X$643","v":0},{"$f":"IF($U788=$AS$646,$L788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$AU$646,$M788,0)","v":0},{"$f":"IF($U788=$AV$646,$M788,0)","v":0},{"$f":"IF($U788=$AW$646,$M788,0)+IF($U788=$AX$646,$M788,0)*$X$643","v":0},{"$f":"IF($U788=$AX$646,$M788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$AZ$646,$N788,0)","v":0},{"$f":"IF($U788=$BA$646,$N788,0)","v":0},{"$f":"IF($U788=$BB$646,$N788,0)+IF($U788=$BC$646,$N788,0)*$X$643","v":0},{"$f":"IF($U788=$BC$646,$N788,0)*$Y$643","v":0},{"$f":"SUM(AZ788:BC788)-N788","v":0},{"$f":"IF($U788=$BE$646,$O788,0)","v":0},{"$f":"IF($U788=$BF$646,$O788,0)","v":0},{"$f":"IF($U788=$BG$646,$O788,0)+IF($U788=$BH$646,$O788,0)*$X$643","v":0},{"$f":"IF($U788=$BH$646,$O788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$BJ$646,$P788,0)","v":0},{"$f":"IF($U788=$BK$646,$P788,0)","v":0},{"$f":"IF($U788=$BL$646,$P788,0)+IF($U788=$BM$646,$P788,0)*$X$643","v":0},{"$f":"IF($U788=$BM$646,$P788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$BO$646,$Q788,0)","v":0},{"$f":"IF($U788=$BP$646,$Q788,0)","v":0},{"$f":"IF($U788=$BQ$646,$Q788,0)+IF($U788=$BR$646,$Q788,0)*$X$643","v":0},{"$f":"IF($U788=$BR$646,$Q788,0)*$Y$643","v":0},0,0]
[773,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!D$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!E$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!F$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!G$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!H$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!I$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!J$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!K$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!L$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!M$9,FALSE)*$G789","v":0},{"$f":"SUM(H789:Q789)","v":0},0,null,"Customer",{"$f":"IF($U789=$V$646,$H789,0)","v":0},{"$f":"IF($U789=$W$646,$H789,0)","v":0},{"$f":"IF($U789=$X$646,$H789,0)+IF($U789=$Y$646,$H789,0)*$X$643","v":0},{"$f":"IF($U789=$Y$646,$H789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$AA$646,$I789,0)","v":0},{"$f":"IF($U789=$AB$646,$I789,0)","v":0},{"$f":"IF($U789=$AC$646,$I789,0)+IF($U789=$AD$646,$I789,0)*$X$643","v":0},{"$f":"IF($U789=$AD$646,$I789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$AF$646,$J789,0)","v":0},{"$f":"IF($U789=$AG$646,$J789,0)","v":0},{"$f":"IF($U789=$AH$646,$J789,0)+IF($U789=$AI$646,$J789,0)*$X$643","v":0},{"$f":"IF($U789=$AI$646,$J789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$AK$646,$K789,0)","v":0},{"$f":"IF($U789=$AL$646,$K789,0)","v":0},{"$f":"IF($U789=$AM$646,$K789,0)+IF($U789=$AN$646,$K789,0)*$X$643","v":0},{"$f":"IF($U789=$AN$646,$K789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$AP$646,$L789,0)","v":0},{"$f":"IF($U789=$AQ$646,$L789,0)","v":0},{"$f":"IF($U789=$AR$646,$L789,0)+IF($U789=$AS$646,$L789,0)*$X$643","v":0},{"$f":"IF($U789=$AS$646,$L789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$AU$646,$M789,0)","v":0},{"$f":"IF($U789=$AV$646,$M789,0)","v":0},{"$f":"IF($U789=$AW$646,$M789,0)+IF($U789=$AX$646,$M789,0)*$X$643","v":0},{"$f":"IF($U789=$AX$646,$M789,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U789=$BJ$646,$P789,0)","v":0},{"$f":"IF($U789=$BK$646,$P789,0)","v":0},{"$f":"IF($U789=$BL$646,$P789,0)+IF($U789=$BM$646,$P789,0)*$X$643","v":0},{"$f":"IF($U789=$BM$646,$P789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$BO$646,$Q789,0)","v":0},{"$f":"IF($U789=$BP$646,$Q789,0)","v":0},{"$f":"IF($U789=$BQ$646,$Q789,0)+IF($U789=$BR$646,$Q789,0)*$X$643","v":0},{"$f":"IF($U789=$BR$646,$Q789,0)*$Y$643","v":0},0,0]
[774,null,null,"Total",null,null,{"$f":"SUM(G788:G789)","v":0},{"$f":"SUM(H788:H789)","v":0},{"$f":"SUM(I788:I789)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R788:R789)","v":0},0,null,null,{"$f":"SUM(V788:V789)","v":0},{"$f":"SUM(W788:W789)","v":0},0,{"$f":"SUM(Y788:Y789)","v":0},0,{"$f":"SUM(AA788:AA789)","v":0},{"$f":"SUM(AB788:AB789)","v":0},0,{"$f":"SUM(AD788:AD789)","v":0},0,{"$f":"SUM(AF788:AF789)","v":0},{"$f":"SUM(AG788:AG789)","v":0},0,{"$f":"SUM(AI788:AI789)","v":0},0,{"$f":"SUM(AK788:AK789)","v":0},{"$f":"SUM(AL788:AL789)","v":0},0,{"$f":"SUM(AN788:AN789)","v":0},0,{"$f":"SUM(AP788:AP789)","v":0},{"$f":"SUM(AQ788:AQ789)","v":0},0,{"$f":"SUM(AS788:AS789)","v":0},0,{"$f":"SUM(AU788:AU789)","v":0},{"$f":"SUM(AV788:AV789)","v":0},0,{"$f":"SUM(AX788:AX789)","v":0},0,{"$f":"SUM(AZ788:AZ789)","v":0},{"$f":"SUM(BA788:BA789)","v":0},0,{"$f":"SUM(BC788:BC789)","v":0},0,{"$f":"SUM(BE788:BE789)","v":0},{"$f":"SUM(BF788:BF789)","v":0},0,{"$f":"SUM(BH788:BH789)","v":0},0,{"$f":"SUM(BJ788:BJ789)","v":0},{"$f":"SUM(BK788:BK789)","v":0},0,{"$f":"SUM(BM788:BM789)","v":0},0,{"$f":"SUM(BO788:BO789)","v":0},{"$f":"SUM(BP788:BP789)","v":0},0,{"$f":"SUM(BR788:BR789)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[771,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R792-G792","v":0},null,null,null,null,null,null,{"$f":"SUM(V792:Y792)-H792","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK792:AN792)-K792","v":0},null,null,null,null,{"$f":"SUM(AP792:AS792)-L792","v":0},null,null,null,null,{"$f":"SUM(AU792:AX792)-M792","v":0},null,null,null,null,{"$f":"SUM(AZ792:BC792)-N792","v":0},null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ792:BM792)-P792","v":0},null,null,null,null,{"$f":"SUM(BO792:BR792)-Q792","v":0},{"$f":"SUM(V792:BR792)-R792","v":0}]
[772,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!D$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!E$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!F$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!G$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!H$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!I$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!J$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!K$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!L$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!M$9,FALSE)*$G793","v":0},{"$f":"SUM(H793:Q793)","v":0},0,null,"Customer",{"$f":"IF($U793=$V$646,$H793,0)","v":0},{"$f":"IF($U793=$W$646,$H793,0)","v":0},{"$f":"IF($U793=$X$646,$H793,0)+IF($U793=$Y$646,$H793,0)*$X$643","v":0},{"$f":"IF($U793=$Y$646,$H793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$AA$646,$I793,0)","v":0},{"$f":"IF($U793=$AB$646,$I793,0)","v":0},{"$f":"IF($U793=$AC$646,$I793,0)+IF($U793=$AD$646,$I793,0)*$X$643","v":0},{"$f":"IF($U793=$AD$646,$I793,0)*$Y$643","v":0},{"$f":"SUM(AA793:AD793)-I793","v":0},{"$f":"IF($U793=$AF$646,$J793,0)","v":0},{"$f":"IF($U793=$AG$646,$J793,0)","v":0},{"$f":"IF($U793=$AH$646,$J793,0)+IF($U793=$AI$646,$J793,0)*$X$643","v":0},{"$f":"IF($U793=$AI$646,$J793,0)*$Y$643","v":0},{"$f":"SUM(AF793:AI793)-J793","v":0},{"$f":"IF($U793=$AK$646,$K793,0)","v":0},{"$f":"IF($U793=$AL$646,$K793,0)","v":0},{"$f":"IF($U793=$AM$646,$K793,0)+IF($U793=$AN$646,$K793,0)*$X$643","v":0},{"$f":"IF($U793=$AN$646,$K793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$AP$646,$L793,0)","v":0},{"$f":"IF($U793=$AQ$646,$L793,0)","v":0},{"$f":"IF($U793=$AR$646,$L793,0)+IF($U793=$AS$646,$L793,0)*$X$643","v":0},{"$f":"IF($U793=$AS$646,$L793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$AU$646,$M793,0)","v":0},{"$f":"IF($U793=$AV$646,$M793,0)","v":0},{"$f":"IF($U793=$AW$646,$M793,0)+IF($U793=$AX$646,$M793,0)*$X$643","v":0},{"$f":"IF($U793=$AX$646,$M793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$AZ$646,$N793,0)","v":0},{"$f":"IF($U793=$BA$646,$N793,0)","v":0},{"$f":"IF($U793=$BB$646,$N793,0)+IF($U793=$BC$646,$N793,0)*$X$643","v":0},{"$f":"IF($U793=$BC$646,$N793,0)*$Y$643","v":0},{"$f":"SUM(AZ793:BC793)-N793","v":0},{"$f":"IF($U793=$BE$646,$O793,0)","v":0},{"$f":"IF($U793=$BF$646,$O793,0)","v":0},{"$f":"IF($U793=$BG$646,$O793,0)+IF($U793=$BH$646,$O793,0)*$X$643","v":0},{"$f":"IF($U793=$BH$646,$O793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$BJ$646,$P793,0)","v":0},{"$f":"IF($U793=$BK$646,$P793,0)","v":0},{"$f":"IF($U793=$BL$646,$P793,0)+IF($U793=$BM$646,$P793,0)*$X$643","v":0},{"$f":"IF($U793=$BM$646,$P793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$BO$646,$Q793,0)","v":0},{"$f":"IF($U793=$BP$646,$Q793,0)","v":0},{"$f":"IF($U793=$BQ$646,$Q793,0)+IF($U793=$BR$646,$Q793,0)*$X$643","v":0},{"$f":"IF($U793=$BR$646,$Q793,0)*$Y$643","v":0},0,0]
[773,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!D$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!E$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!F$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!G$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!H$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!I$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!J$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!K$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!L$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!M$9,FALSE)*$G794","v":0},{"$f":"SUM(H794:Q794)","v":0},0,null,"Customer",{"$f":"IF($U794=$V$646,$H794,0)","v":0},{"$f":"IF($U794=$W$646,$H794,0)","v":0},{"$f":"IF($U794=$X$646,$H794,0)+IF($U794=$Y$646,$H794,0)*$X$643","v":0},{"$f":"IF($U794=$Y$646,$H794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$AA$646,$I794,0)","v":0},{"$f":"IF($U794=$AB$646,$I794,0)","v":0},{"$f":"IF($U794=$AC$646,$I794,0)+IF($U794=$AD$646,$I794,0)*$X$643","v":0},{"$f":"IF($U794=$AD$646,$I794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$AF$646,$J794,0)","v":0},{"$f":"IF($U794=$AG$646,$J794,0)","v":0},{"$f":"IF($U794=$AH$646,$J794,0)+IF($U794=$AI$646,$J794,0)*$X$643","v":0},{"$f":"IF($U794=$AI$646,$J794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$AK$646,$K794,0)","v":0},{"$f":"IF($U794=$AL$646,$K794,0)","v":0},{"$f":"IF($U794=$AM$646,$K794,0)+IF($U794=$AN$646,$K794,0)*$X$643","v":0},{"$f":"IF($U794=$AN$646,$K794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$AP$646,$L794,0)","v":0},{"$f":"IF($U794=$AQ$646,$L794,0)","v":0},{"$f":"IF($U794=$AR$646,$L794,0)+IF($U794=$AS$646,$L794,0)*$X$643","v":0},{"$f":"IF($U794=$AS$646,$L794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$AU$646,$M794,0)","v":0},{"$f":"IF($U794=$AV$646,$M794,0)","v":0},{"$f":"IF($U794=$AW$646,$M794,0)+IF($U794=$AX$646,$M794,0)*$X$643","v":0},{"$f":"IF($U794=$AX$646,$M794,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U794=$BJ$646,$P794,0)","v":0},{"$f":"IF($U794=$BK$646,$P794,0)","v":0},{"$f":"IF($U794=$BL$646,$P794,0)+IF($U794=$BM$646,$P794,0)*$X$643","v":0},{"$f":"IF($U794=$BM$646,$P794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$BO$646,$Q794,0)","v":0},{"$f":"IF($U794=$BP$646,$Q794,0)","v":0},{"$f":"IF($U794=$BQ$646,$Q794,0)+IF($U794=$BR$646,$Q794,0)*$X$643","v":0},{"$f":"IF($U794=$BR$646,$Q794,0)*$Y$643","v":0},0,0]
[774,null,null,"Total",null,null,{"$f":"SUM(G793:G794)","v":0},{"$f":"SUM(H793:H794)","v":0},{"$f":"SUM(I793:I794)","v":0},0,0,0,0,{"$f":"SUM(N793:N794)","v":0},0,0,0,{"$f":"SUM(R793:R794)","v":0},0,null,null,{"$f":"SUM(V793:V794)","v":0},{"$f":"SUM(W793:W794)","v":0},0,{"$f":"SUM(Y793:Y794)","v":0},0,{"$f":"SUM(AA793:AA794)","v":0},{"$f":"SUM(AB793:AB794)","v":0},0,{"$f":"SUM(AD793:AD794)","v":0},0,{"$f":"SUM(AF793:AF794)","v":0},{"$f":"SUM(AG793:AG794)","v":0},0,{"$f":"SUM(AI793:AI794)","v":0},0,{"$f":"SUM(AK793:AK794)","v":0},{"$f":"SUM(AL793:AL794)","v":0},{"$f":"SUM(AM793:AM794)","v":0},{"$f":"SUM(AN793:AN794)","v":0},0,{"$f":"SUM(AP793:AP794)","v":0},{"$f":"SUM(AQ793:AQ794)","v":0},{"$f":"SUM(AR793:AR794)","v":0},{"$f":"SUM(AS793:AS794)","v":0},0,{"$f":"SUM(AU793:AU794)","v":0},{"$f":"SUM(AV793:AV794)","v":0},{"$f":"SUM(AW793:AW794)","v":0},{"$f":"SUM(AX793:AX794)","v":0},0,{"$f":"SUM(AZ793:AZ794)","v":0},{"$f":"SUM(BA793:BA794)","v":0},0,{"$f":"SUM(BC793:BC794)","v":0},0,{"$f":"SUM(BE793:BE794)","v":0},{"$f":"SUM(BF793:BF794)","v":0},0,{"$f":"SUM(BH793:BH794)","v":0},0,{"$f":"SUM(BJ793:BJ794)","v":0},{"$f":"SUM(BK793:BK794)","v":0},{"$f":"SUM(BL793:BL794)","v":0},{"$f":"SUM(BM793:BM794)","v":0},0,{"$f":"SUM(BO793:BO794)","v":0},{"$f":"SUM(BP793:BP794)","v":0},{"$f":"SUM(BQ793:BQ794)","v":0},{"$f":"SUM(BR793:BR794)","v":0},0,0]
[775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[776,905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[777,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!D$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!E$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!F$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!G$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!H$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!I$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!J$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!K$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!L$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!M$9,FALSE)*$G798","v":0},{"$f":"SUM(H798:Q798)","v":0},0,null,"Customer",{"$f":"IF($U798=$V$646,$H798,0)","v":0},{"$f":"IF($U798=$W$646,$H798,0)","v":0},{"$f":"IF($U798=$X$646,$H798,0)+IF($U798=$Y$646,$H798,0)*$X$643","v":0},{"$f":"IF($U798=$Y$646,$H798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$AA$646,$I798,0)","v":0},{"$f":"IF($U798=$AB$646,$I798,0)","v":0},{"$f":"IF($U798=$AC$646,$I798,0)+IF($U798=$AD$646,$I798,0)*$X$643","v":0},{"$f":"IF($U798=$AD$646,$I798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$AF$646,$J798,0)","v":0},{"$f":"IF($U798=$AG$646,$J798,0)","v":0},{"$f":"IF($U798=$AH$646,$J798,0)+IF($U798=$AI$646,$J798,0)*$X$643","v":0},{"$f":"IF($U798=$AI$646,$J798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$AK$646,$K798,0)","v":0},{"$f":"IF($U798=$AL$646,$K798,0)","v":0},{"$f":"IF($U798=$AM$646,$K798,0)+IF($U798=$AN$646,$K798,0)*$X$643","v":0},{"$f":"IF($U798=$AN$646,$K798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$AP$646,$L798,0)","v":0},{"$f":"IF($U798=$AQ$646,$L798,0)","v":0},{"$f":"IF($U798=$AR$646,$L798,0)+IF($U798=$AS$646,$L798,0)*$X$643","v":0},{"$f":"IF($U798=$AS$646,$L798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$AU$646,$M798,0)","v":0},{"$f":"IF($U798=$AV$646,$M798,0)","v":0},{"$f":"IF($U798=$AW$646,$M798,0)+IF($U798=$AX$646,$M798,0)*$X$643","v":0},{"$f":"IF($U798=$AX$646,$M798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$AZ$646,$N798,0)","v":0},{"$f":"IF($U798=$BA$646,$N798,0)","v":0},{"$f":"IF($U798=$BB$646,$N798,0)+IF($U798=$BC$646,$N798,0)*$X$643","v":0},{"$f":"IF($U798=$BC$646,$N798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$BE$646,$O798,0)","v":0},{"$f":"IF($U798=$BF$646,$O798,0)","v":0},{"$f":"IF($U798=$BG$646,$O798,0)+IF($U798=$BH$646,$O798,0)*$X$643","v":0},{"$f":"IF($U798=$BH$646,$O798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$BJ$646,$P798,0)","v":0},{"$f":"IF($U798=$BK$646,$P798,0)","v":0},{"$f":"IF($U798=$BL$646,$P798,0)+IF($U798=$BM$646,$P798,0)*$X$643","v":0},{"$f":"IF($U798=$BM$646,$P798,0)*$Y$643","v":0},0,{"$f":"IF($U798=$BO$646,$Q798,0)","v":0},{"$f":"IF($U798=$BP$646,$Q798,0)","v":0},{"$f":"IF($U798=$BQ$646,$Q798,0)+IF($U798=$BR$646,$Q798,0)*$X$643","v":0},{"$f":"IF($U798=$BR$646,$Q798,0)*$Y$643","v":0},0,0]
[778,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!D$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!E$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!F$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!G$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!H$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!I$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!J$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!K$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!L$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!M$9,FALSE)*$G799","v":0},{"$f":"SUM(H799:Q799)","v":0},0,null,"Customer",{"$f":"IF($U799=$V$646,$H799,0)","v":0},{"$f":"IF($U799=$W$646,$H799,0)","v":0},{"$f":"IF($U799=$X$646,$H799,0)+IF($U799=$Y$646,$H799,0)*$X$643","v":0},{"$f":"IF($U799=$Y$646,$H799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$AA$646,$I799,0)","v":0},{"$f":"IF($U799=$AB$646,$I799,0)","v":0},{"$f":"IF($U799=$AC$646,$I799,0)+IF($U799=$AD$646,$I799,0)*$X$643","v":0},{"$f":"IF($U799=$AD$646,$I799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$AF$646,$J799,0)","v":0},{"$f":"IF($U799=$AG$646,$J799,0)","v":0},{"$f":"IF($U799=$AH$646,$J799,0)+IF($U799=$AI$646,$J799,0)*$X$643","v":0},{"$f":"IF($U799=$AI$646,$J799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$AK$646,$K799,0)","v":0},{"$f":"IF($U799=$AL$646,$K799,0)","v":0},{"$f":"IF($U799=$AM$646,$K799,0)+IF($U799=$AN$646,$K799,0)*$X$643","v":0},{"$f":"IF($U799=$AN$646,$K799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$AP$646,$L799,0)","v":0},{"$f":"IF($U799=$AQ$646,$L799,0)","v":0},{"$f":"IF($U799=$AR$646,$L799,0)+IF($U799=$AS$646,$L799,0)*$X$643","v":0},{"$f":"IF($U799=$AS$646,$L799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$AU$646,$M799,0)","v":0},{"$f":"IF($U799=$AV$646,$M799,0)","v":0},{"$f":"IF($U799=$AW$646,$M799,0)+IF($U799=$AX$646,$M799,0)*$X$643","v":0},{"$f":"IF($U799=$AX$646,$M799,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U799=$BJ$646,$P799,0)","v":0},{"$f":"IF($U799=$BK$646,$P799,0)","v":0},{"$f":"IF($U799=$BL$646,$P799,0)+IF($U799=$BM$646,$P799,0)*$X$643","v":0},{"$f":"IF($U799=$BM$646,$P799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$BO$646,$Q799,0)","v":0},{"$f":"IF($U799=$BP$646,$Q799,0)","v":0},{"$f":"IF($U799=$BQ$646,$Q799,0)+IF($U799=$BR$646,$Q799,0)*$X$643","v":0},{"$f":"IF($U799=$BR$646,$Q799,0)*$Y$643","v":0},0,0]
[779,null,null,"Total",null,null,{"$f":"SUM(G798:G799)","v":0},{"$f":"SUM(H798:H799)","v":0},{"$f":"SUM(I798:I799)","v":0},0,0,0,0,{"$f":"SUM(N798:N799)","v":0},0,0,0,{"$f":"SUM(R798:R799)","v":0},0,null,null,{"$f":"SUM(V798:V799)","v":0},{"$f":"SUM(W798:W799)","v":0},0,0,0,{"$f":"SUM(AA798:AA799)","v":0},{"$f":"SUM(AB798:AB799)","v":0},0,0,0,{"$f":"SUM(AF798:AF799)","v":0},{"$f":"SUM(AG798:AG799)","v":0},0,0,0,{"$f":"SUM(AK798:AK799)","v":0},{"$f":"SUM(AL798:AL799)","v":0},{"$f":"SUM(AM798:AM799)","v":0},{"$f":"SUM(AN798:AN799)","v":0},0,{"$f":"SUM(AP798:AP799)","v":0},{"$f":"SUM(AQ798:AQ799)","v":0},{"$f":"SUM(AR798:AR799)","v":0},{"$f":"SUM(AS798:AS799)","v":0},0,{"$f":"SUM(AU798:AU799)","v":0},{"$f":"SUM(AV798:AV799)","v":0},{"$f":"SUM(AW798:AW799)","v":0},{"$f":"SUM(AX798:AX799)","v":0},0,{"$f":"SUM(AZ798:AZ799)","v":0},{"$f":"SUM(BA798:BA799)","v":0},0,0,0,{"$f":"SUM(BE798:BE799)","v":0},{"$f":"SUM(BF798:BF799)","v":0},0,0,0,{"$f":"SUM(BJ798:BJ799)","v":0},{"$f":"SUM(BK798:BK799)","v":0},{"$f":"SUM(BL798:BL799)","v":0},{"$f":"SUM(BM798:BM799)","v":0},0,{"$f":"SUM(BO798:BO799)","v":0},{"$f":"SUM(BP798:BP799)","v":0},{"$f":"SUM(BQ798:BQ799)","v":0},{"$f":"SUM(BR798:BR799)","v":0},0,0]
[780,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[781,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[782,null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"G758+G763+G768+G773+G778+G793+G798+G783+G788","v":23954596.502996601},{"$f":"H758+H763+H768+H773+H778+H793+H798+H783+H788","v":23346799.526233777},0,0,80457.966036667931,6947.0172654784728,372599.60177566775,0,0,90889.276586126129,56903.115098881804,23954596.502996601,0,null,null,{"$f":"V758+V763+V768+V773+V778+V793+V798+V783+V788","v":23346799.526233777},{"$f":"W758+W763+W768+W773+W778+W793+W798+W783+W788","v":0},0,0,0,{"$f":"AA758+AA763+AA768+AA773+AA778+AA793+AA798+AA783+AA788","v":0},0,0,0,0,{"$f":"AF758+AF763+AF768+AF773+AF778+AF793+AF798+AF783+AF788","v":0},0,0,0,0,{"$f":"AK758+AK763+AK768+AK773+AK778+AK793+AK798+AK783+AK788","v":80457.966036667931},0,0,0,0,{"$f":"AP758+AP763+AP768+AP773+AP778+AP793+AP798+AP783+AP788","v":6947.0172654784728},0,0,0,0,{"$f":"AU758+AU763+AU768+AU773+AU778+AU793+AU798+AU783+AU788","v":372599.60177566775},0,0,0,0,{"$f":"AZ758+AZ763+AZ768+AZ773+AZ778+AZ793+AZ798+AZ783+AZ788","v":0},0,0,0,0,{"$f":"BE758+BE763+BE768+BE773+BE778+BE793+BE798+BE783+BE788","v":0},0,0,0,0,{"$f":"BJ758+BJ763+BJ768+BJ773+BJ778+BJ793+BJ798+BJ783+BJ788","v":90889.276586126129},0,0,0,0,{"$f":"BO758+BO763+BO768+BO773+BO778+BO793+BO798+BO783+BO788","v":56903.115098881804},0,0,0,0,0]
[783,null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"G759+G764+G769+G774+G779+G794+G799+G784+G789","v":0},{"$f":"H759+H764+H769+H774+H779+H794+H799+H784+H789","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R759+R764+R769+R774+R779+R794+R799+R784+R789","v":0},0,null,null,{"$f":"V759+V764+V769+V774+V779+V794+V799+V784+V789","v":0},{"$f":"W759+W764+W769+W774+W779+W794+W799+W784+W789","v":0},0,0,0,{"$f":"AA759+AA764+AA769+AA774+AA779+AA794+AA799+AA784+AA789","v":0},0,0,0,0,{"$f":"AF759+AF764+AF769+AF774+AF779+AF794+AF799+AF784+AF789","v":0},0,0,0,0,{"$f":"AK759+AK764+AK769+AK774+AK779+AK794+AK799+AK784+AK789","v":0},0,0,0,0,{"$f":"AP759+AP764+AP769+AP774+AP779+AP794+AP799+AP784+AP789","v":0},0,0,0,0,{"$f":"AU759+AU764+AU769+AU774+AU779+AU794+AU799+AU784+AU789","v":0},0,0,0,0,{"$f":"AZ759+AZ764+AZ769+AZ774+AZ779+AZ794+AZ799+AZ784+AZ789","v":0},0,0,0,0,{"$f":"BE759+BE764+BE769+BE774+BE779+BE794+BE799+BE784+BE789","v":0},0,0,0,0,{"$f":"BJ759+BJ764+BJ769+BJ774+BJ779+BJ794+BJ799+BJ784+BJ789","v":0},0,0,0,0,{"$f":"BO759+BO764+BO769+BO774+BO779+BO794+BO799+BO784+BO789","v":0},0,0,0,0,0]
[784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[785,null,"System Total Customer Accounts Exp",null,null,null,{"$f":"SUM(G803:G805)","v":23954596.502996601},{"$f":"SUM(H803:H805)","v":23346799.526233777},{"$f":"SUM(I803:I805)","v":0},0,80457.966036667931,6947.0172654784728,372599.60177566775,{"$f":"SUM(N803:N805)","v":0},0,90889.276586126129,56903.115098881804,{"$f":"SUM(R803:R805)","v":23954596.502996601},0,null,null,{"$f":"SUM(V803:V805)","v":23346799.526233777},0,0,0,0,{"$f":"SUM(AA803:AA805)","v":0},0,0,0,0,{"$f":"SUM(AF803:AF805)","v":0},0,0,0,0,{"$f":"SUM(AK803:AK805)","v":80457.966036667931},{"$f":"SUM(AL803:AL805)","v":0},{"$f":"SUM(AM803:AM805)","v":0},{"$f":"SUM(AN803:AN805)","v":0},0,{"$f":"SUM(AP803:AP805)","v":6947.0172654784728},{"$f":"SUM(AQ803:AQ805)","v":0},{"$f":"SUM(AR803:AR805)","v":0},{"$f":"SUM(AS803:AS805)","v":0},0,{"$f":"SUM(AU803:AU805)","v":372599.60177566775},{"$f":"SUM(AV803:AV805)","v":0},{"$f":"SUM(AW803:AW805)","v":0},{"$f":"SUM(AX803:AX805)","v":0},0,{"$f":"SUM(AZ803:AZ805)","v":0},0,0,0,0,{"$f":"SUM(BE803:BE805)","v":0},0,0,0,0,{"$f":"SUM(BJ803:BJ805)","v":90889.276586126129},{"$f":"SUM(BK803:BK805)","v":0},{"$f":"SUM(BL803:BL805)","v":0},{"$f":"SUM(BM803:BM805)","v":0},0,{"$f":"SUM(BO803:BO805)","v":56903.115098881804},{"$f":"SUM(BP803:BP805)","v":0},{"$f":"SUM(BQ803:BQ805)","v":0},{"$f":"SUM(BR803:BR805)","v":0},0,0]
[786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[787,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[789,907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[790,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W811","v":472927.12022869516},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!D$9,FALSE)*$G811","v":472330.43351370975},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!E$9,FALSE)*$G811","v":0},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!F$9,FALSE)*$G811","v":0},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!G$9,FALSE)*$G811","v":280.48561462602231},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!H$9,FALSE)*$G811","v":21.905497916463542},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!I$9,FALSE)*$G811","v":277.15216929090832},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!J$9,FALSE)*$G811","v":0},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!K$9,FALSE)*$G811","v":0},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!L$9,FALSE)*$G811","v":3.3334453351140176},{"$f":"VLOOKUP($F811,range,'COS Alloc Factors'!M$9,FALSE)*$G811","v":13.80998781690093},{"$f":"SUM(H811:Q811)","v":472927.12022869516},0,null,"Customer",{"$f":"IF($U811=$V$646,$H811,0)","v":472330.43351370975},{"$f":"IF($U811=$W$646,$H811,0)","v":0},{"$f":"IF($U811=$X$646,$H811,0)+IF($U811=$Y$646,$H811,0)*$X$643","v":0},{"$f":"IF($U811=$Y$646,$H811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$AA$646,$I811,0)","v":0},{"$f":"IF($U811=$AB$646,$I811,0)","v":0},{"$f":"IF($U811=$AC$646,$I811,0)+IF($U811=$AD$646,$I811,0)*$X$643","v":0},{"$f":"IF($U811=$AD$646,$I811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$AF$646,$J811,0)","v":0},{"$f":"IF($U811=$AG$646,$J811,0)","v":0},{"$f":"IF($U811=$AH$646,$J811,0)+IF($U811=$AI$646,$J811,0)*$X$643","v":0},{"$f":"IF($U811=$AI$646,$J811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$AK$646,$K811,0)","v":280.48561462602231},{"$f":"IF($U811=$AL$646,$K811,0)","v":0},{"$f":"IF($U811=$AM$646,$K811,0)+IF($U811=$AN$646,$K811,0)*$X$643","v":0},{"$f":"IF($U811=$AN$646,$K811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$AP$646,$L811,0)","v":21.905497916463542},{"$f":"IF($U811=$AQ$646,$L811,0)","v":0},{"$f":"IF($U811=$AR$646,$L811,0)+IF($U811=$AS$646,$L811,0)*$X$643","v":0},{"$f":"IF($U811=$AS$646,$L811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$AU$646,$M811,0)","v":277.15216929090832},{"$f":"IF($U811=$AV$646,$M811,0)","v":0},{"$f":"IF($U811=$AW$646,$M811,0)+IF($U811=$AX$646,$M811,0)*$X$643","v":0},{"$f":"IF($U811=$AX$646,$M811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$AZ$646,$N811,0)","v":0},{"$f":"IF($U811=$BA$646,$N811,0)","v":0},{"$f":"IF($U811=$BB$646,$N811,0)+IF($U811=$BC$646,$N811,0)*$X$643","v":0},{"$f":"IF($U811=$BC$646,$N811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$BE$646,$O811,0)","v":0},{"$f":"IF($U811=$BF$646,$O811,0)","v":0},{"$f":"IF($U811=$BG$646,$O811,0)+IF($U811=$BH$646,$O811,0)*$X$643","v":0},{"$f":"IF($U811=$BH$646,$O811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$BJ$646,$P811,0)","v":3.3334453351140176},{"$f":"IF($U811=$BK$646,$P811,0)","v":0},{"$f":"IF($U811=$BL$646,$P811,0)+IF($U811=$BM$646,$P811,0)*$X$643","v":0},{"$f":"IF($U811=$BM$646,$P811,0)*$Y$643","v":0},0,{"$f":"IF($U811=$BO$646,$Q811,0)","v":13.80998781690093},{"$f":"IF($U811=$BP$646,$Q811,0)","v":0},{"$f":"IF($U811=$BQ$646,$Q811,0)+IF($U811=$BR$646,$Q811,0)*$X$643","v":0},{"$f":"IF($U811=$BR$646,$Q811,0)*$Y$643","v":0},0,0]
[791,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!D$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!E$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!F$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!G$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!H$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!I$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!J$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!K$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!L$9,FALSE)*$G812","v":0},{"$f":"VLOOKUP($F812,range,'COS Alloc Factors'!M$9,FALSE)*$G812","v":0},{"$f":"SUM(H812:Q812)","v":0},0,null,"Customer",{"$f":"IF($U812=$V$646,$H812,0)","v":0},{"$f":"IF($U812=$W$646,$H812,0)","v":0},{"$f":"IF($U812=$X$646,$H812,0)+IF($U812=$Y$646,$H812,0)*$X$643","v":0},{"$f":"IF($U812=$Y$646,$H812,0)*$Y$643","v":0},0,{"$f":"IF($U812=$AA$646,$I812,0)","v":0},{"$f":"IF($U812=$AB$646,$I812,0)","v":0},{"$f":"IF($U812=$AC$646,$I812,0)+IF($U812=$AD$646,$I812,0)*$X$643","v":0},{"$f":"IF($U812=$AD$646,$I812,0)*$Y$643","v":0},0,{"$f":"IF($U812=$AF$646,$J812,0)","v":0},{"$f":"IF($U812=$AG$646,$J812,0)","v":0},{"$f":"IF($U812=$AH$646,$J812,0)+IF($U812=$AI$646,$J812,0)*$X$643","v":0},{"$f":"IF($U812=$AI$646,$J812,0)*$Y$643","v":0},0,{"$f":"IF($U812=$AK$646,$K812,0)","v":0},{"$f":"IF($U812=$AL$646,$K812,0)","v":0},{"$f":"IF($U812=$AM$646,$K812,0)+IF($U812=$AN$646,$K812,0)*$X$643","v":0},{"$f":"IF($U812=$AN$646,$K812,0)*$Y$643","v":0},0,{"$f":"IF($U812=$AP$646,$L812,0)","v":0},{"$f":"IF($U812=$AQ$646,$L812,0)","v":0},{"$f":"IF($U812=$AR$646,$L812,0)+IF($U812=$AS$646,$L812,0)*$X$643","v":0},{"$f":"IF($U812=$AS$646,$L812,0)*$Y$643","v":0},0,{"$f":"IF($U812=$AU$646,$M812,0)","v":0},{"$f":"IF($U812=$AV$646,$M812,0)","v":0},{"$f":"IF($U812=$AW$646,$M812,0)+IF($U812=$AX$646,$M812,0)*$X$643","v":0},{"$f":"IF($U812=$AX$646,$M812,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U812=$BJ$646,$P812,0)","v":0},{"$f":"IF($U812=$BK$646,$P812,0)","v":0},{"$f":"IF($U812=$BL$646,$P812,0)+IF($U812=$BM$646,$P812,0)*$X$643","v":0},{"$f":"IF($U812=$BM$646,$P812,0)*$Y$643","v":0},0,{"$f":"IF($U812=$BO$646,$Q812,0)","v":0},{"$f":"IF($U812=$BP$646,$Q812,0)","v":0},{"$f":"IF($U812=$BQ$646,$Q812,0)+IF($U812=$BR$646,$Q812,0)*$X$643","v":0},{"$f":"IF($U812=$BR$646,$Q812,0)*$Y$643","v":0},0,0]
[792,null,null,"Total",null,null,{"$f":"SUM(G811:G812)","v":472927.12022869516},{"$f":"SUM(H811:H812)","v":472330.43351370975},{"$f":"SUM(I811:I812)","v":0},0,280.48561462602231,21.905497916463542,277.15216929090832,{"$f":"SUM(N811:N812)","v":0},0,3.3334453351140176,13.80998781690093,{"$f":"SUM(R811:R812)","v":472927.12022869516},0,null,null,{"$f":"SUM(V811:V812)","v":472330.43351370975},{"$f":"SUM(W811:W812)","v":0},0,0,0,{"$f":"SUM(AA811:AA812)","v":0},{"$f":"SUM(AB811:AB812)","v":0},0,0,0,{"$f":"SUM(AF811:AF812)","v":0},{"$f":"SUM(AG811:AG812)","v":0},0,0,0,{"$f":"SUM(AK811:AK812)","v":280.48561462602231},{"$f":"SUM(AL811:AL812)","v":0},{"$f":"SUM(AM811:AM812)","v":0},{"$f":"SUM(AN811:AN812)","v":0},0,{"$f":"SUM(AP811:AP812)","v":21.905497916463542},{"$f":"SUM(AQ811:AQ812)","v":0},{"$f":"SUM(AR811:AR812)","v":0},{"$f":"SUM(AS811:AS812)","v":0},0,{"$f":"SUM(AU811:AU812)","v":277.15216929090832},{"$f":"SUM(AV811:AV812)","v":0},{"$f":"SUM(AW811:AW812)","v":0},{"$f":"SUM(AX811:AX812)","v":0},0,{"$f":"SUM(AZ811:AZ812)","v":0},{"$f":"SUM(BA811:BA812)","v":0},0,0,0,{"$f":"SUM(BE811:BE812)","v":0},{"$f":"SUM(BF811:BF812)","v":0},0,0,0,{"$f":"SUM(BJ811:BJ812)","v":3.3334453351140176},{"$f":"SUM(BK811:BK812)","v":0},{"$f":"SUM(BL811:BL812)","v":0},{"$f":"SUM(BM811:BM812)","v":0},0,{"$f":"SUM(BO811:BO812)","v":13.80998781690093},{"$f":"SUM(BP811:BP812)","v":0},{"$f":"SUM(BQ811:BQ812)","v":0},{"$f":"SUM(BR811:BR812)","v":0},0,0]
[793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[794,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[795,null,null,"Utah",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W816","v":4038572.71476686},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!D$9,FALSE)*$G816","v":3182921.1869651722},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!E$9,FALSE)*$G816","v":0},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!F$9,FALSE)*$G816","v":0},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!G$9,FALSE)*$G816","v":17008.403787187988},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!H$9,FALSE)*$G816","v":37898.637408234914},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!I$9,FALSE)*$G816","v":743286.79533397977},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!J$9,FALSE)*$G816","v":0},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!K$9,FALSE)*$G816","v":0},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!L$9,FALSE)*$G816","v":27908.142785547312},{"$f":"VLOOKUP($F816,range,'COS Alloc Factors'!M$9,FALSE)*$G816","v":29549.548486738273},{"$f":"SUM(H816:Q816)","v":4038572.7147668605},0,null,"Customer",{"$f":"IF($U816=$V$646,$H816,0)","v":3182921.1869651722},{"$f":"IF($U816=$W$646,$H816,0)","v":0},{"$f":"IF($U816=$X$646,$H816,0)+IF($U816=$Y$646,$H816,0)*$X$643","v":0},{"$f":"IF($U816=$Y$646,$H816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$AA$646,$I816,0)","v":0},{"$f":"IF($U816=$AB$646,$I816,0)","v":0},{"$f":"IF($U816=$AC$646,$I816,0)+IF($U816=$AD$646,$I816,0)*$X$643","v":0},{"$f":"IF($U816=$AD$646,$I816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$AF$646,$J816,0)","v":0},{"$f":"IF($U816=$AG$646,$J816,0)","v":0},{"$f":"IF($U816=$AH$646,$J816,0)+IF($U816=$AI$646,$J816,0)*$X$643","v":0},{"$f":"IF($U816=$AI$646,$J816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$AK$646,$K816,0)","v":17008.403787187988},{"$f":"IF($U816=$AL$646,$K816,0)","v":0},{"$f":"IF($U816=$AM$646,$K816,0)+IF($U816=$AN$646,$K816,0)*$X$643","v":0},{"$f":"IF($U816=$AN$646,$K816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$AP$646,$L816,0)","v":37898.637408234914},{"$f":"IF($U816=$AQ$646,$L816,0)","v":0},{"$f":"IF($U816=$AR$646,$L816,0)+IF($U816=$AS$646,$L816,0)*$X$643","v":0},{"$f":"IF($U816=$AS$646,$L816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$AU$646,$M816,0)","v":743286.79533397977},{"$f":"IF($U816=$AV$646,$M816,0)","v":0},{"$f":"IF($U816=$AW$646,$M816,0)+IF($U816=$AX$646,$M816,0)*$X$643","v":0},{"$f":"IF($U816=$AX$646,$M816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$AZ$646,$N816,0)","v":0},{"$f":"IF($U816=$BA$646,$N816,0)","v":0},{"$f":"IF($U816=$BB$646,$N816,0)+IF($U816=$BC$646,$N816,0)*$X$643","v":0},{"$f":"IF($U816=$BC$646,$N816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$BE$646,$O816,0)","v":0},{"$f":"IF($U816=$BF$646,$O816,0)","v":0},{"$f":"IF($U816=$BG$646,$O816,0)+IF($U816=$BH$646,$O816,0)*$X$643","v":0},{"$f":"IF($U816=$BH$646,$O816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$BJ$646,$P816,0)","v":27908.142785547312},{"$f":"IF($U816=$BK$646,$P816,0)","v":0},{"$f":"IF($U816=$BL$646,$P816,0)+IF($U816=$BM$646,$P816,0)*$X$643","v":0},{"$f":"IF($U816=$BM$646,$P816,0)*$Y$643","v":0},0,{"$f":"IF($U816=$BO$646,$Q816,0)","v":29549.548486738273},{"$f":"IF($U816=$BP$646,$Q816,0)","v":0},{"$f":"IF($U816=$BQ$646,$Q816,0)+IF($U816=$BR$646,$Q816,0)*$X$643","v":0},{"$f":"IF($U816=$BR$646,$Q816,0)*$Y$643","v":0},0,0]
[796,null,null,"Wyoming",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!D$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!E$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!F$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!G$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!H$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!I$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!J$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!K$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!L$9,FALSE)*$G817","v":0},{"$f":"VLOOKUP($F817,range,'COS Alloc Factors'!M$9,FALSE)*$G817","v":0},{"$f":"SUM(H817:Q817)","v":0},0,null,"Customer",{"$f":"IF($U817=$V$646,$H817,0)","v":0},{"$f":"IF($U817=$W$646,$H817,0)","v":0},{"$f":"IF($U817=$X$646,$H817,0)+IF($U817=$Y$646,$H817,0)*$X$643","v":0},{"$f":"IF($U817=$Y$646,$H817,0)*$Y$643","v":0},0,{"$f":"IF($U817=$AA$646,$I817,0)","v":0},{"$f":"IF($U817=$AB$646,$I817,0)","v":0},{"$f":"IF($U817=$AC$646,$I817,0)+IF($U817=$AD$646,$I817,0)*$X$643","v":0},{"$f":"IF($U817=$AD$646,$I817,0)*$Y$643","v":0},0,{"$f":"IF($U817=$AF$646,$J817,0)","v":0},{"$f":"IF($U817=$AG$646,$J817,0)","v":0},{"$f":"IF($U817=$AH$646,$J817,0)+IF($U817=$AI$646,$J817,0)*$X$643","v":0},{"$f":"IF($U817=$AI$646,$J817,0)*$Y$643","v":0},0,{"$f":"IF($U817=$AK$646,$K817,0)","v":0},{"$f":"IF($U817=$AL$646,$K817,0)","v":0},{"$f":"IF($U817=$AM$646,$K817,0)+IF($U817=$AN$646,$K817,0)*$X$643","v":0},{"$f":"IF($U817=$AN$646,$K817,0)*$Y$643","v":0},0,{"$f":"IF($U817=$AP$646,$L817,0)","v":0},{"$f":"IF($U817=$AQ$646,$L817,0)","v":0},{"$f":"IF($U817=$AR$646,$L817,0)+IF($U817=$AS$646,$L817,0)*$X$643","v":0},{"$f":"IF($U817=$AS$646,$L817,0)*$Y$643","v":0},0,{"$f":"IF($U817=$AU$646,$M817,0)","v":0},{"$f":"IF($U817=$AV$646,$M817,0)","v":0},{"$f":"IF($U817=$AW$646,$M817,0)+IF($U817=$AX$646,$M817,0)*$X$643","v":0},{"$f":"IF($U817=$AX$646,$M817,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U817=$BJ$646,$P817,0)","v":0},{"$f":"IF($U817=$BK$646,$P817,0)","v":0},{"$f":"IF($U817=$BL$646,$P817,0)+IF($U817=$BM$646,$P817,0)*$X$643","v":0},{"$f":"IF($U817=$BM$646,$P817,0)*$Y$643","v":0},0,{"$f":"IF($U817=$BO$646,$Q817,0)","v":0},{"$f":"IF($U817=$BP$646,$Q817,0)","v":0},{"$f":"IF($U817=$BQ$646,$Q817,0)+IF($U817=$BR$646,$Q817,0)*$X$643","v":0},{"$f":"IF($U817=$BR$646,$Q817,0)*$Y$643","v":0},0,0]
[797,null,null,"Total",null,null,{"$f":"SUM(G816:G817)","v":4038572.71476686},{"$f":"SUM(H816:H817)","v":3182921.1869651722},{"$f":"SUM(I816:I817)","v":0},0,17008.403787187988,37898.637408234914,743286.79533397977,{"$f":"SUM(N816:N817)","v":0},0,27908.142785547312,29549.548486738273,{"$f":"SUM(R816:R817)","v":4038572.7147668605},0,null,null,{"$f":"SUM(V816:V817)","v":3182921.1869651722},{"$f":"SUM(W816:W817)","v":0},0,0,0,{"$f":"SUM(AA816:AA817)","v":0},{"$f":"SUM(AB816:AB817)","v":0},0,0,0,{"$f":"SUM(AF816:AF817)","v":0},{"$f":"SUM(AG816:AG817)","v":0},0,0,0,{"$f":"SUM(AK816:AK817)","v":17008.403787187988},{"$f":"SUM(AL816:AL817)","v":0},{"$f":"SUM(AM816:AM817)","v":0},{"$f":"SUM(AN816:AN817)","v":0},0,{"$f":"SUM(AP816:AP817)","v":37898.637408234914},{"$f":"SUM(AQ816:AQ817)","v":0},{"$f":"SUM(AR816:AR817)","v":0},{"$f":"SUM(AS816:AS817)","v":0},0,{"$f":"SUM(AU816:AU817)","v":743286.79533397977},{"$f":"SUM(AV816:AV817)","v":0},{"$f":"SUM(AW816:AW817)","v":0},{"$f":"SUM(AX816:AX817)","v":0},0,{"$f":"SUM(AZ816:AZ817)","v":0},{"$f":"SUM(BA816:BA817)","v":0},0,0,0,{"$f":"SUM(BE816:BE817)","v":0},{"$f":"SUM(BF816:BF817)","v":0},0,0,0,{"$f":"SUM(BJ816:BJ817)","v":27908.142785547312},{"$f":"SUM(BK816:BK817)","v":0},{"$f":"SUM(BL816:BL817)","v":0},{"$f":"SUM(BM816:BM817)","v":0},0,{"$f":"SUM(BO816:BO817)","v":29549.548486738273},{"$f":"SUM(BP816:BP817)","v":0},{"$f":"SUM(BQ816:BQ817)","v":0},{"$f":"SUM(BR816:BR817)","v":0},0,0]
[798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[799,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[800,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W821","v":767020.22908150067},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!D$9,FALSE)*$G821","v":766052.48846938123},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!E$9,FALSE)*$G821","v":0},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!F$9,FALSE)*$G821","v":0},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!G$9,FALSE)*$G821","v":454.90759819500727},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!H$9,FALSE)*$G821","v":35.52758831404131},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!I$9,FALSE)*$G821","v":449.5012260602619},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!J$9,FALSE)*$G821","v":0},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!K$9,FALSE)*$G821","v":0},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!L$9,FALSE)*$G821","v":5.4063721347454177},{"$f":"VLOOKUP($F821,range,'COS Alloc Factors'!M$9,FALSE)*$G821","v":22.397827415373875},{"$f":"SUM(H821:Q821)","v":767020.22908150055},0,null,"Customer",{"$f":"IF($U821=$V$646,$H821,0)","v":766052.48846938123},{"$f":"IF($U821=$W$646,$H821,0)","v":0},{"$f":"IF($U821=$X$646,$H821,0)+IF($U821=$Y$646,$H821,0)*$X$643","v":0},{"$f":"IF($U821=$Y$646,$H821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$AA$646,$I821,0)","v":0},{"$f":"IF($U821=$AB$646,$I821,0)","v":0},{"$f":"IF($U821=$AC$646,$I821,0)+IF($U821=$AD$646,$I821,0)*$X$643","v":0},{"$f":"IF($U821=$AD$646,$I821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$AF$646,$J821,0)","v":0},{"$f":"IF($U821=$AG$646,$J821,0)","v":0},{"$f":"IF($U821=$AH$646,$J821,0)+IF($U821=$AI$646,$J821,0)*$X$643","v":0},{"$f":"IF($U821=$AI$646,$J821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$AK$646,$K821,0)","v":454.90759819500727},{"$f":"IF($U821=$AL$646,$K821,0)","v":0},{"$f":"IF($U821=$AM$646,$K821,0)+IF($U821=$AN$646,$K821,0)*$X$643","v":0},{"$f":"IF($U821=$AN$646,$K821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$AP$646,$L821,0)","v":35.52758831404131},{"$f":"IF($U821=$AQ$646,$L821,0)","v":0},{"$f":"IF($U821=$AR$646,$L821,0)+IF($U821=$AS$646,$L821,0)*$X$643","v":0},{"$f":"IF($U821=$AS$646,$L821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$AU$646,$M821,0)","v":449.5012260602619},{"$f":"IF($U821=$AV$646,$M821,0)","v":0},{"$f":"IF($U821=$AW$646,$M821,0)+IF($U821=$AX$646,$M821,0)*$X$643","v":0},{"$f":"IF($U821=$AX$646,$M821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$AZ$646,$N821,0)","v":0},{"$f":"IF($U821=$BA$646,$N821,0)","v":0},{"$f":"IF($U821=$BB$646,$N821,0)+IF($U821=$BC$646,$N821,0)*$X$643","v":0},{"$f":"IF($U821=$BC$646,$N821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$BE$646,$O821,0)","v":0},{"$f":"IF($U821=$BF$646,$O821,0)","v":0},{"$f":"IF($U821=$BG$646,$O821,0)+IF($U821=$BH$646,$O821,0)*$X$643","v":0},{"$f":"IF($U821=$BH$646,$O821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$BJ$646,$P821,0)","v":5.4063721347454177},{"$f":"IF($U821=$BK$646,$P821,0)","v":0},{"$f":"IF($U821=$BL$646,$P821,0)+IF($U821=$BM$646,$P821,0)*$X$643","v":0},{"$f":"IF($U821=$BM$646,$P821,0)*$Y$643","v":0},0,{"$f":"IF($U821=$BO$646,$Q821,0)","v":22.397827415373875},{"$f":"IF($U821=$BP$646,$Q821,0)","v":0},{"$f":"IF($U821=$BQ$646,$Q821,0)+IF($U821=$BR$646,$Q821,0)*$X$643","v":0},{"$f":"IF($U821=$BR$646,$Q821,0)*$Y$643","v":0},0,0]
[801,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!D$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!E$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!F$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!G$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!H$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!I$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!J$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!K$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!L$9,FALSE)*$G822","v":0},{"$f":"VLOOKUP($F822,range,'COS Alloc Factors'!M$9,FALSE)*$G822","v":0},{"$f":"SUM(H822:Q822)","v":0},0,null,"Customer",{"$f":"IF($U822=$V$646,$H822,0)","v":0},{"$f":"IF($U822=$W$646,$H822,0)","v":0},{"$f":"IF($U822=$X$646,$H822,0)+IF($U822=$Y$646,$H822,0)*$X$643","v":0},{"$f":"IF($U822=$Y$646,$H822,0)*$Y$643","v":0},0,{"$f":"IF($U822=$AA$646,$I822,0)","v":0},{"$f":"IF($U822=$AB$646,$I822,0)","v":0},{"$f":"IF($U822=$AC$646,$I822,0)+IF($U822=$AD$646,$I822,0)*$X$643","v":0},{"$f":"IF($U822=$AD$646,$I822,0)*$Y$643","v":0},0,{"$f":"IF($U822=$AF$646,$J822,0)","v":0},{"$f":"IF($U822=$AG$646,$J822,0)","v":0},{"$f":"IF($U822=$AH$646,$J822,0)+IF($U822=$AI$646,$J822,0)*$X$643","v":0},{"$f":"IF($U822=$AI$646,$J822,0)*$Y$643","v":0},0,{"$f":"IF($U822=$AK$646,$K822,0)","v":0},{"$f":"IF($U822=$AL$646,$K822,0)","v":0},{"$f":"IF($U822=$AM$646,$K822,0)+IF($U822=$AN$646,$K822,0)*$X$643","v":0},{"$f":"IF($U822=$AN$646,$K822,0)*$Y$643","v":0},0,{"$f":"IF($U822=$AP$646,$L822,0)","v":0},{"$f":"IF($U822=$AQ$646,$L822,0)","v":0},{"$f":"IF($U822=$AR$646,$L822,0)+IF($U822=$AS$646,$L822,0)*$X$643","v":0},{"$f":"IF($U822=$AS$646,$L822,0)*$Y$643","v":0},0,{"$f":"IF($U822=$AU$646,$M822,0)","v":0},{"$f":"IF($U822=$AV$646,$M822,0)","v":0},{"$f":"IF($U822=$AW$646,$M822,0)+IF($U822=$AX$646,$M822,0)*$X$643","v":0},{"$f":"IF($U822=$AX$646,$M822,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U822=$BJ$646,$P822,0)","v":0},{"$f":"IF($U822=$BK$646,$P822,0)","v":0},{"$f":"IF($U822=$BL$646,$P822,0)+IF($U822=$BM$646,$P822,0)*$X$643","v":0},{"$f":"IF($U822=$BM$646,$P822,0)*$Y$643","v":0},0,{"$f":"IF($U822=$BO$646,$Q822,0)","v":0},{"$f":"IF($U822=$BP$646,$Q822,0)","v":0},{"$f":"IF($U822=$BQ$646,$Q822,0)+IF($U822=$BR$646,$Q822,0)*$X$643","v":0},{"$f":"IF($U822=$BR$646,$Q822,0)*$Y$643","v":0},0,0]
[802,null,null,"Total",null,null,{"$f":"SUM(G821:G822)","v":767020.22908150067},{"$f":"SUM(H821:H822)","v":766052.48846938123},{"$f":"SUM(I821:I822)","v":0},0,454.90759819500727,35.52758831404131,449.5012260602619,{"$f":"SUM(N821:N822)","v":0},0,5.4063721347454177,22.397827415373875,{"$f":"SUM(R821:R822)","v":767020.22908150055},0,null,null,{"$f":"SUM(V821:V822)","v":766052.48846938123},{"$f":"SUM(W821:W822)","v":0},0,0,0,{"$f":"SUM(AA821:AA822)","v":0},{"$f":"SUM(AB821:AB822)","v":0},0,0,0,{"$f":"SUM(AF821:AF822)","v":0},{"$f":"SUM(AG821:AG822)","v":0},0,0,0,{"$f":"SUM(AK821:AK822)","v":454.90759819500727},{"$f":"SUM(AL821:AL822)","v":0},{"$f":"SUM(AM821:AM822)","v":0},{"$f":"SUM(AN821:AN822)","v":0},0,{"$f":"SUM(AP821:AP822)","v":35.52758831404131},{"$f":"SUM(AQ821:AQ822)","v":0},{"$f":"SUM(AR821:AR822)","v":0},{"$f":"SUM(AS821:AS822)","v":0},0,{"$f":"SUM(AU821:AU822)","v":449.5012260602619},{"$f":"SUM(AV821:AV822)","v":0},{"$f":"SUM(AW821:AW822)","v":0},{"$f":"SUM(AX821:AX822)","v":0},0,{"$f":"SUM(AZ821:AZ822)","v":0},{"$f":"SUM(BA821:BA822)","v":0},0,0,0,{"$f":"SUM(BE821:BE822)","v":0},{"$f":"SUM(BF821:BF822)","v":0},0,0,0,{"$f":"SUM(BJ821:BJ822)","v":5.4063721347454177},{"$f":"SUM(BK821:BK822)","v":0},{"$f":"SUM(BL821:BL822)","v":0},{"$f":"SUM(BM821:BM822)","v":0},0,{"$f":"SUM(BO821:BO822)","v":22.397827415373875},{"$f":"SUM(BP821:BP822)","v":0},{"$f":"SUM(BQ821:BQ822)","v":0},{"$f":"SUM(BR821:BR822)","v":0},0,0]
[803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V824:Y824)-H824","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK824:AN824)-K824","v":0},null,null,null,null,{"$f":"SUM(AP824:AS824)-L824","v":0},null,null,null,null,{"$f":"SUM(AU824:AX824)-M824","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ824:BM824)-P824","v":0},null,null,null,null,{"$f":"SUM(BO824:BR824)-Q824","v":0},{"$f":"SUM(V824:BR824)-R824","v":0}]
[804,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA825:AD825)-I825","v":0},null,null,null,null,{"$f":"SUM(AF825:AI825)-J825","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[805,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!D$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!E$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!F$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!G$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!H$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!I$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!J$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!K$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!L$9,FALSE)*$G826","v":0},{"$f":"VLOOKUP($F826,range,'COS Alloc Factors'!M$9,FALSE)*$G826","v":0},{"$f":"SUM(H826:Q826)","v":0},0,null,"Customer",{"$f":"IF($U826=$V$646,$H826,0)","v":0},{"$f":"IF($U826=$W$646,$H826,0)","v":0},{"$f":"IF($U826=$X$646,$H826,0)+IF($U826=$Y$646,$H826,0)*$X$643","v":0},{"$f":"IF($U826=$Y$646,$H826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$AA$646,$I826,0)","v":0},{"$f":"IF($U826=$AB$646,$I826,0)","v":0},{"$f":"IF($U826=$AC$646,$I826,0)+IF($U826=$AD$646,$I826,0)*$X$643","v":0},{"$f":"IF($U826=$AD$646,$I826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$AF$646,$J826,0)","v":0},{"$f":"IF($U826=$AG$646,$J826,0)","v":0},{"$f":"IF($U826=$AH$646,$J826,0)+IF($U826=$AI$646,$J826,0)*$X$643","v":0},{"$f":"IF($U826=$AI$646,$J826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$AK$646,$K826,0)","v":0},{"$f":"IF($U826=$AL$646,$K826,0)","v":0},{"$f":"IF($U826=$AM$646,$K826,0)+IF($U826=$AN$646,$K826,0)*$X$643","v":0},{"$f":"IF($U826=$AN$646,$K826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$AP$646,$L826,0)","v":0},{"$f":"IF($U826=$AQ$646,$L826,0)","v":0},{"$f":"IF($U826=$AR$646,$L826,0)+IF($U826=$AS$646,$L826,0)*$X$643","v":0},{"$f":"IF($U826=$AS$646,$L826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$AU$646,$M826,0)","v":0},{"$f":"IF($U826=$AV$646,$M826,0)","v":0},{"$f":"IF($U826=$AW$646,$M826,0)+IF($U826=$AX$646,$M826,0)*$X$643","v":0},{"$f":"IF($U826=$AX$646,$M826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$AZ$646,$N826,0)","v":0},{"$f":"IF($U826=$BA$646,$N826,0)","v":0},{"$f":"IF($U826=$BB$646,$N826,0)+IF($U826=$BC$646,$N826,0)*$X$643","v":0},{"$f":"IF($U826=$BC$646,$N826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$BE$646,$O826,0)","v":0},{"$f":"IF($U826=$BF$646,$O826,0)","v":0},{"$f":"IF($U826=$BG$646,$O826,0)+IF($U826=$BH$646,$O826,0)*$X$643","v":0},{"$f":"IF($U826=$BH$646,$O826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$BJ$646,$P826,0)","v":0},{"$f":"IF($U826=$BK$646,$P826,0)","v":0},{"$f":"IF($U826=$BL$646,$P826,0)+IF($U826=$BM$646,$P826,0)*$X$643","v":0},{"$f":"IF($U826=$BM$646,$P826,0)*$Y$643","v":0},0,{"$f":"IF($U826=$BO$646,$Q826,0)","v":0},{"$f":"IF($U826=$BP$646,$Q826,0)","v":0},{"$f":"IF($U826=$BQ$646,$Q826,0)+IF($U826=$BR$646,$Q826,0)*$X$643","v":0},{"$f":"IF($U826=$BR$646,$Q826,0)*$Y$643","v":0},0,0]
[806,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!D$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!E$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!F$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!G$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!H$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!I$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!J$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!K$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!L$9,FALSE)*$G827","v":0},{"$f":"VLOOKUP($F827,range,'COS Alloc Factors'!M$9,FALSE)*$G827","v":0},{"$f":"SUM(H827:Q827)","v":0},0,null,"Customer",{"$f":"IF($U827=$V$646,$H827,0)","v":0},{"$f":"IF($U827=$W$646,$H827,0)","v":0},{"$f":"IF($U827=$X$646,$H827,0)+IF($U827=$Y$646,$H827,0)*$X$643","v":0},{"$f":"IF($U827=$Y$646,$H827,0)*$Y$643","v":0},0,{"$f":"IF($U827=$AA$646,$I827,0)","v":0},{"$f":"IF($U827=$AB$646,$I827,0)","v":0},{"$f":"IF($U827=$AC$646,$I827,0)+IF($U827=$AD$646,$I827,0)*$X$643","v":0},{"$f":"IF($U827=$AD$646,$I827,0)*$Y$643","v":0},0,{"$f":"IF($U827=$AF$646,$J827,0)","v":0},{"$f":"IF($U827=$AG$646,$J827,0)","v":0},{"$f":"IF($U827=$AH$646,$J827,0)+IF($U827=$AI$646,$J827,0)*$X$643","v":0},{"$f":"IF($U827=$AI$646,$J827,0)*$Y$643","v":0},0,{"$f":"IF($U827=$AK$646,$K827,0)","v":0},{"$f":"IF($U827=$AL$646,$K827,0)","v":0},{"$f":"IF($U827=$AM$646,$K827,0)+IF($U827=$AN$646,$K827,0)*$X$643","v":0},{"$f":"IF($U827=$AN$646,$K827,0)*$Y$643","v":0},0,{"$f":"IF($U827=$AP$646,$L827,0)","v":0},{"$f":"IF($U827=$AQ$646,$L827,0)","v":0},{"$f":"IF($U827=$AR$646,$L827,0)+IF($U827=$AS$646,$L827,0)*$X$643","v":0},{"$f":"IF($U827=$AS$646,$L827,0)*$Y$643","v":0},0,{"$f":"IF($U827=$AU$646,$M827,0)","v":0},{"$f":"IF($U827=$AV$646,$M827,0)","v":0},{"$f":"IF($U827=$AW$646,$M827,0)+IF($U827=$AX$646,$M827,0)*$X$643","v":0},{"$f":"IF($U827=$AX$646,$M827,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U827=$BJ$646,$P827,0)","v":0},{"$f":"IF($U827=$BK$646,$P827,0)","v":0},{"$f":"IF($U827=$BL$646,$P827,0)+IF($U827=$BM$646,$P827,0)*$X$643","v":0},{"$f":"IF($U827=$BM$646,$P827,0)*$Y$643","v":0},0,{"$f":"IF($U827=$BO$646,$Q827,0)","v":0},{"$f":"IF($U827=$BP$646,$Q827,0)","v":0},{"$f":"IF($U827=$BQ$646,$Q827,0)+IF($U827=$BR$646,$Q827,0)*$X$643","v":0},{"$f":"IF($U827=$BR$646,$Q827,0)*$Y$643","v":0},0,0]
[807,null,null,"Total",null,null,{"$f":"SUM(G826:G827)","v":0},{"$f":"SUM(H826:H827)","v":0},{"$f":"SUM(I826:I827)","v":0},0,0,0,0,{"$f":"SUM(N826:N827)","v":0},0,0,0,{"$f":"SUM(R826:R827)","v":0},0,null,null,{"$f":"SUM(V826:V827)","v":0},{"$f":"SUM(W826:W827)","v":0},0,0,0,{"$f":"SUM(AA826:AA827)","v":0},{"$f":"SUM(AB826:AB827)","v":0},0,0,0,{"$f":"SUM(AF826:AF827)","v":0},{"$f":"SUM(AG826:AG827)","v":0},0,0,0,{"$f":"SUM(AK826:AK827)","v":0},{"$f":"SUM(AL826:AL827)","v":0},{"$f":"SUM(AM826:AM827)","v":0},{"$f":"SUM(AN826:AN827)","v":0},0,{"$f":"SUM(AP826:AP827)","v":0},{"$f":"SUM(AQ826:AQ827)","v":0},{"$f":"SUM(AR826:AR827)","v":0},{"$f":"SUM(AS826:AS827)","v":0},0,{"$f":"SUM(AU826:AU827)","v":0},{"$f":"SUM(AV826:AV827)","v":0},{"$f":"SUM(AW826:AW827)","v":0},{"$f":"SUM(AX826:AX827)","v":0},0,{"$f":"SUM(AZ826:AZ827)","v":0},{"$f":"SUM(BA826:BA827)","v":0},0,0,0,{"$f":"SUM(BE826:BE827)","v":0},{"$f":"SUM(BF826:BF827)","v":0},0,0,0,{"$f":"SUM(BJ826:BJ827)","v":0},{"$f":"SUM(BK826:BK827)","v":0},{"$f":"SUM(BL826:BL827)","v":0},{"$f":"SUM(BM826:BM827)","v":0},0,{"$f":"SUM(BO826:BO827)","v":0},{"$f":"SUM(BP826:BP827)","v":0},{"$f":"SUM(BQ826:BQ827)","v":0},{"$f":"SUM(BR826:BR827)","v":0},0,0]
[808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[809,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[810,null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"G811+G816+G821+G826","v":5278520.0640770551},{"$f":"H811+H816+H821+H826","v":4421304.1089482633},{"$f":"I811+I816+I821+I826","v":0},0,17743.797000009017,37956.070494465421,744013.44872933091,{"$f":"N811+N816+N821+N826","v":0},0,27916.882603017169,29585.756301970549,{"$f":"R811+R816+R821+R826","v":5278520.064077056},0,null,null,{"$f":"V811+V816+V821+V826","v":4421304.1089482633},0,0,0,0,{"$f":"AA811+AA816+AA821+AA826","v":0},0,0,0,0,{"$f":"AF811+AF816+AF821+AF826","v":0},0,0,0,0,{"$f":"AK811+AK816+AK821+AK826","v":17743.797000009017},0,0,0,0,{"$f":"AP811+AP816+AP821+AP826","v":37956.070494465421},0,0,0,0,{"$f":"AU811+AU816+AU821+AU826","v":744013.44872933091},0,0,0,0,{"$f":"AZ811+AZ816+AZ821+AZ826","v":0},0,0,0,0,{"$f":"BE811+BE816+BE821+BE826","v":0},0,0,0,0,{"$f":"BJ811+BJ816+BJ821+BJ826","v":27916.882603017169},0,0,0,0,{"$f":"BO811+BO816+BO821+BO826","v":29585.756301970549},0,0,0,0,0]
[811,null,"Wyoming Total Cust Service & Info Exp",null,null,null,{"$f":"G812+G817+G822+G827","v":0},{"$f":"H812+H817+H822+H827","v":0},{"$f":"I812+I817+I822+I827","v":0},0,0,0,0,{"$f":"N812+N817+N822+N827","v":0},0,0,0,{"$f":"R812+R817+R822+R827","v":0},0,null,null,{"$f":"V812+V817+V822+V827","v":0},0,0,0,0,{"$f":"AA812+AA817+AA822+AA827","v":0},0,0,0,0,{"$f":"AF812+AF817+AF822+AF827","v":0},0,0,0,0,{"$f":"AK812+AK817+AK822+AK827","v":0},0,0,0,0,{"$f":"AP812+AP817+AP822+AP827","v":0},0,0,0,0,{"$f":"AU812+AU817+AU822+AU827","v":0},0,0,0,0,{"$f":"AZ812+AZ817+AZ822+AZ827","v":0},0,0,0,0,{"$f":"BE812+BE817+BE822+BE827","v":0},0,0,0,0,{"$f":"BJ812+BJ817+BJ822+BJ827","v":0},0,0,0,0,{"$f":"BO812+BO817+BO822+BO827","v":0},0,0,0,0,0]
[812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[813,null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"SUM(G831:G833)","v":5278520.0640770551},{"$f":"SUM(H831:H833)","v":4421304.1089482633},{"$f":"SUM(I831:I833)","v":0},0,17743.797000009017,37956.070494465421,744013.44872933091,{"$f":"SUM(N831:N833)","v":0},0,27916.882603017169,29585.756301970549,{"$f":"SUM(R831:R833)","v":5278520.064077056},0,null,null,{"$f":"SUM(V831:V833)","v":4421304.1089482633},0,0,0,0,{"$f":"SUM(AA831:AA833)","v":0},0,0,0,0,{"$f":"SUM(AF831:AF833)","v":0},0,0,0,0,{"$f":"SUM(AK831:AK833)","v":17743.797000009017},0,0,0,0,{"$f":"SUM(AP831:AP833)","v":37956.070494465421},0,0,0,0,{"$f":"SUM(AU831:AU833)","v":744013.44872933091},0,0,0,0,{"$f":"SUM(AZ831:AZ833)","v":0},0,0,0,0,{"$f":"SUM(BE831:BE833)","v":0},0,0,0,0,{"$f":"SUM(BJ831:BJ833)","v":27916.882603017169},0,0,0,0,{"$f":"SUM(BO831:BO833)","v":29585.756301970549},0,0,0,0,0]
[814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[815,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[817,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[818,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W839","v":3391263.238933566},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!D$9,FALSE)*$G839","v":3035456.8006439982},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!E$9,FALSE)*$G839","v":0},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!F$9,FALSE)*$G839","v":0},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!G$9,FALSE)*$G839","v":45283.667663931199},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!H$9,FALSE)*$G839","v":3509.6313548756789},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!I$9,FALSE)*$G839","v":249039.27798259677},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!J$9,FALSE)*$G839","v":0},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!K$9,FALSE)*$G839","v":0},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!L$9,FALSE)*$G839","v":53835.812469716548},{"$f":"VLOOKUP($F839,range,'COS Alloc Factors'!M$9,FALSE)*$G839","v":4138.0488184472179},{"$f":"SUM(H839:Q839)","v":3391263.238933566},0,null,"Customer",{"$f":"IF($U839=$V$646,$H839,0)","v":3035456.8006439982},{"$f":"IF($U839=$W$646,$H839,0)","v":0},{"$f":"IF($U839=$X$646,$H839,0)+IF($U839=$Y$646,$H839,0)*$X$643","v":0},{"$f":"IF($U839=$Y$646,$H839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$AA$646,$I839,0)","v":0},{"$f":"IF($U839=$AB$646,$I839,0)","v":0},{"$f":"IF($U839=$AC$646,$I839,0)+IF($U839=$AD$646,$I839,0)*$X$643","v":0},{"$f":"IF($U839=$AD$646,$I839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$AF$646,$J839,0)","v":0},{"$f":"IF($U839=$AG$646,$J839,0)","v":0},{"$f":"IF($U839=$AH$646,$J839,0)+IF($U839=$AI$646,$J839,0)*$X$643","v":0},{"$f":"IF($U839=$AI$646,$J839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$AK$646,$K839,0)","v":45283.667663931199},{"$f":"IF($U839=$AL$646,$K839,0)","v":0},{"$f":"IF($U839=$AM$646,$K839,0)+IF($U839=$AN$646,$K839,0)*$X$643","v":0},{"$f":"IF($U839=$AN$646,$K839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$AP$646,$L839,0)","v":3509.6313548756789},{"$f":"IF($U839=$AQ$646,$L839,0)","v":0},{"$f":"IF($U839=$AR$646,$L839,0)+IF($U839=$AS$646,$L839,0)*$X$643","v":0},{"$f":"IF($U839=$AS$646,$L839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$AU$646,$M839,0)","v":249039.27798259677},{"$f":"IF($U839=$AV$646,$M839,0)","v":0},{"$f":"IF($U839=$AW$646,$M839,0)+IF($U839=$AX$646,$M839,0)*$X$643","v":0},{"$f":"IF($U839=$AX$646,$M839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$AZ$646,$N839,0)","v":0},{"$f":"IF($U839=$BA$646,$N839,0)","v":0},{"$f":"IF($U839=$BB$646,$N839,0)+IF($U839=$BC$646,$N839,0)*$X$643","v":0},{"$f":"IF($U839=$BC$646,$N839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$BE$646,$O839,0)","v":0},{"$f":"IF($U839=$BF$646,$O839,0)","v":0},{"$f":"IF($U839=$BG$646,$O839,0)+IF($U839=$BH$646,$O839,0)*$X$643","v":0},{"$f":"IF($U839=$BH$646,$O839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$BJ$646,$P839,0)","v":53835.812469716548},{"$f":"IF($U839=$BK$646,$P839,0)","v":0},{"$f":"IF($U839=$BL$646,$P839,0)+IF($U839=$BM$646,$P839,0)*$X$643","v":0},{"$f":"IF($U839=$BM$646,$P839,0)*$Y$643","v":0},0,{"$f":"IF($U839=$BO$646,$Q839,0)","v":4138.0488184472179},{"$f":"IF($U839=$BP$646,$Q839,0)","v":0},{"$f":"IF($U839=$BQ$646,$Q839,0)+IF($U839=$BR$646,$Q839,0)*$X$643","v":0},{"$f":"IF($U839=$BR$646,$Q839,0)*$Y$643","v":0},0,0]
[819,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!D$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!E$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!F$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!G$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!H$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!I$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!J$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!K$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!L$9,FALSE)*$G840","v":0},{"$f":"VLOOKUP($F840,range,'COS Alloc Factors'!M$9,FALSE)*$G840","v":0},{"$f":"SUM(H840:Q840)","v":0},0,null,"Customer",{"$f":"IF($U840=$V$646,$H840,0)","v":0},{"$f":"IF($U840=$W$646,$H840,0)","v":0},{"$f":"IF($U840=$X$646,$H840,0)+IF($U840=$Y$646,$H840,0)*$X$643","v":0},{"$f":"IF($U840=$Y$646,$H840,0)*$Y$643","v":0},0,{"$f":"IF($U840=$AA$646,$I840,0)","v":0},{"$f":"IF($U840=$AB$646,$I840,0)","v":0},{"$f":"IF($U840=$AC$646,$I840,0)+IF($U840=$AD$646,$I840,0)*$X$643","v":0},{"$f":"IF($U840=$AD$646,$I840,0)*$Y$643","v":0},0,{"$f":"IF($U840=$AF$646,$J840,0)","v":0},{"$f":"IF($U840=$AG$646,$J840,0)","v":0},{"$f":"IF($U840=$AH$646,$J840,0)+IF($U840=$AI$646,$J840,0)*$X$643","v":0},{"$f":"IF($U840=$AI$646,$J840,0)*$Y$643","v":0},0,{"$f":"IF($U840=$AK$646,$K840,0)","v":0},{"$f":"IF($U840=$AL$646,$K840,0)","v":0},{"$f":"IF($U840=$AM$646,$K840,0)+IF($U840=$AN$646,$K840,0)*$X$643","v":0},{"$f":"IF($U840=$AN$646,$K840,0)*$Y$643","v":0},0,{"$f":"IF($U840=$AP$646,$L840,0)","v":0},{"$f":"IF($U840=$AQ$646,$L840,0)","v":0},{"$f":"IF($U840=$AR$646,$L840,0)+IF($U840=$AS$646,$L840,0)*$X$643","v":0},{"$f":"IF($U840=$AS$646,$L840,0)*$Y$643","v":0},0,{"$f":"IF($U840=$AU$646,$M840,0)","v":0},{"$f":"IF($U840=$AV$646,$M840,0)","v":0},{"$f":"IF($U840=$AW$646,$M840,0)+IF($U840=$AX$646,$M840,0)*$X$643","v":0},{"$f":"IF($U840=$AX$646,$M840,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U840=$BJ$646,$P840,0)","v":0},{"$f":"IF($U840=$BK$646,$P840,0)","v":0},{"$f":"IF($U840=$BL$646,$P840,0)+IF($U840=$BM$646,$P840,0)*$X$643","v":0},{"$f":"IF($U840=$BM$646,$P840,0)*$Y$643","v":0},0,{"$f":"IF($U840=$BO$646,$Q840,0)","v":0},{"$f":"IF($U840=$BP$646,$Q840,0)","v":0},{"$f":"IF($U840=$BQ$646,$Q840,0)+IF($U840=$BR$646,$Q840,0)*$X$643","v":0},{"$f":"IF($U840=$BR$646,$Q840,0)*$Y$643","v":0},0,0]
[820,null,null,"Total",null,null,{"$f":"SUM(G839:G840)","v":3391263.238933566},{"$f":"SUM(H839:H840)","v":3035456.8006439982},{"$f":"SUM(I839:I840)","v":0},0,45283.667663931199,3509.6313548756789,249039.27798259677,{"$f":"SUM(N839:N840)","v":0},0,53835.812469716548,4138.0488184472179,{"$f":"SUM(R839:R840)","v":3391263.238933566},0,null,null,{"$f":"SUM(V839:V840)","v":3035456.8006439982},{"$f":"SUM(W839:W840)","v":0},0,0,0,{"$f":"SUM(AA839:AA840)","v":0},{"$f":"SUM(AB839:AB840)","v":0},0,0,0,{"$f":"SUM(AF839:AF840)","v":0},{"$f":"SUM(AG839:AG840)","v":0},0,0,0,{"$f":"SUM(AK839:AK840)","v":45283.667663931199},{"$f":"SUM(AL839:AL840)","v":0},{"$f":"SUM(AM839:AM840)","v":0},{"$f":"SUM(AN839:AN840)","v":0},0,{"$f":"SUM(AP839:AP840)","v":3509.6313548756789},{"$f":"SUM(AQ839:AQ840)","v":0},{"$f":"SUM(AR839:AR840)","v":0},{"$f":"SUM(AS839:AS840)","v":0},0,{"$f":"SUM(AU839:AU840)","v":249039.27798259677},{"$f":"SUM(AV839:AV840)","v":0},{"$f":"SUM(AW839:AW840)","v":0},{"$f":"SUM(AX839:AX840)","v":0},0,{"$f":"SUM(AZ839:AZ840)","v":0},{"$f":"SUM(BA839:BA840)","v":0},0,0,0,{"$f":"SUM(BE839:BE840)","v":0},{"$f":"SUM(BF839:BF840)","v":0},0,0,0,{"$f":"SUM(BJ839:BJ840)","v":53835.812469716548},{"$f":"SUM(BK839:BK840)","v":0},{"$f":"SUM(BL839:BL840)","v":0},{"$f":"SUM(BM839:BM840)","v":0},0,{"$f":"SUM(BO839:BO840)","v":4138.0488184472179},{"$f":"SUM(BP839:BP840)","v":0},{"$f":"SUM(BQ839:BQ840)","v":0},{"$f":"SUM(BR839:BR840)","v":0},0,0]
[821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[822,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[823,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W844","v":39259841.123034939},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!D$9,FALSE)*$G844","v":35140755.327090032},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!E$9,FALSE)*$G844","v":0},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!F$9,FALSE)*$G844","v":0},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!G$9,FALSE)*$G844","v":524238.15926283528},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!H$9,FALSE)*$G844","v":40630.160410717741},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!I$9,FALSE)*$G844","v":2883067.9891622583},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!J$9,FALSE)*$G844","v":0},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!K$9,FALSE)*$G844","v":0},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!L$9,FALSE)*$G844","v":623244.28844846133},{"$f":"VLOOKUP($F844,range,'COS Alloc Factors'!M$9,FALSE)*$G844","v":47905.198660628877},{"$f":"SUM(H844:Q844)","v":39259841.123034932},0,null,"Customer",{"$f":"IF($U844=$V$646,$H844,0)","v":35140755.327090032},{"$f":"IF($U844=$W$646,$H844,0)","v":0},{"$f":"IF($U844=$X$646,$H844,0)+IF($U844=$Y$646,$H844,0)*$X$643","v":0},{"$f":"IF($U844=$Y$646,$H844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$AA$646,$I844,0)","v":0},{"$f":"IF($U844=$AB$646,$I844,0)","v":0},{"$f":"IF($U844=$AC$646,$I844,0)+IF($U844=$AD$646,$I844,0)*$X$643","v":0},{"$f":"IF($U844=$AD$646,$I844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$AF$646,$J844,0)","v":0},{"$f":"IF($U844=$AG$646,$J844,0)","v":0},{"$f":"IF($U844=$AH$646,$J844,0)+IF($U844=$AI$646,$J844,0)*$X$643","v":0},{"$f":"IF($U844=$AI$646,$J844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$AK$646,$K844,0)","v":524238.15926283528},{"$f":"IF($U844=$AL$646,$K844,0)","v":0},{"$f":"IF($U844=$AM$646,$K844,0)+IF($U844=$AN$646,$K844,0)*$X$643","v":0},{"$f":"IF($U844=$AN$646,$K844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$AP$646,$L844,0)","v":40630.160410717741},{"$f":"IF($U844=$AQ$646,$L844,0)","v":0},{"$f":"IF($U844=$AR$646,$L844,0)+IF($U844=$AS$646,$L844,0)*$X$643","v":0},{"$f":"IF($U844=$AS$646,$L844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$AU$646,$M844,0)","v":2883067.9891622583},{"$f":"IF($U844=$AV$646,$M844,0)","v":0},{"$f":"IF($U844=$AW$646,$M844,0)+IF($U844=$AX$646,$M844,0)*$X$643","v":0},{"$f":"IF($U844=$AX$646,$M844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$AZ$646,$N844,0)","v":0},{"$f":"IF($U844=$BA$646,$N844,0)","v":0},{"$f":"IF($U844=$BB$646,$N844,0)+IF($U844=$BC$646,$N844,0)*$X$643","v":0},{"$f":"IF($U844=$BC$646,$N844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$BE$646,$O844,0)","v":0},{"$f":"IF($U844=$BF$646,$O844,0)","v":0},{"$f":"IF($U844=$BG$646,$O844,0)+IF($U844=$BH$646,$O844,0)*$X$643","v":0},{"$f":"IF($U844=$BH$646,$O844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$BJ$646,$P844,0)","v":623244.28844846133},{"$f":"IF($U844=$BK$646,$P844,0)","v":0},{"$f":"IF($U844=$BL$646,$P844,0)+IF($U844=$BM$646,$P844,0)*$X$643","v":0},{"$f":"IF($U844=$BM$646,$P844,0)*$Y$643","v":0},0,{"$f":"IF($U844=$BO$646,$Q844,0)","v":47905.198660628877},{"$f":"IF($U844=$BP$646,$Q844,0)","v":0},{"$f":"IF($U844=$BQ$646,$Q844,0)+IF($U844=$BR$646,$Q844,0)*$X$643","v":0},{"$f":"IF($U844=$BR$646,$Q844,0)*$Y$643","v":0},0,0]
[824,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!D$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!E$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!F$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!G$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!H$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!I$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!J$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!K$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!L$9,FALSE)*$G845","v":0},{"$f":"VLOOKUP($F845,range,'COS Alloc Factors'!M$9,FALSE)*$G845","v":0},{"$f":"SUM(H845:Q845)","v":0},0,null,"Customer",{"$f":"IF($U845=$V$646,$H845,0)","v":0},{"$f":"IF($U845=$W$646,$H845,0)","v":0},{"$f":"IF($U845=$X$646,$H845,0)+IF($U845=$Y$646,$H845,0)*$X$643","v":0},{"$f":"IF($U845=$Y$646,$H845,0)*$Y$643","v":0},0,{"$f":"IF($U845=$AA$646,$I845,0)","v":0},{"$f":"IF($U845=$AB$646,$I845,0)","v":0},{"$f":"IF($U845=$AC$646,$I845,0)+IF($U845=$AD$646,$I845,0)*$X$643","v":0},{"$f":"IF($U845=$AD$646,$I845,0)*$Y$643","v":0},0,{"$f":"IF($U845=$AF$646,$J845,0)","v":0},{"$f":"IF($U845=$AG$646,$J845,0)","v":0},{"$f":"IF($U845=$AH$646,$J845,0)+IF($U845=$AI$646,$J845,0)*$X$643","v":0},{"$f":"IF($U845=$AI$646,$J845,0)*$Y$643","v":0},0,{"$f":"IF($U845=$AK$646,$K845,0)","v":0},{"$f":"IF($U845=$AL$646,$K845,0)","v":0},{"$f":"IF($U845=$AM$646,$K845,0)+IF($U845=$AN$646,$K845,0)*$X$643","v":0},{"$f":"IF($U845=$AN$646,$K845,0)*$Y$643","v":0},0,{"$f":"IF($U845=$AP$646,$L845,0)","v":0},{"$f":"IF($U845=$AQ$646,$L845,0)","v":0},{"$f":"IF($U845=$AR$646,$L845,0)+IF($U845=$AS$646,$L845,0)*$X$643","v":0},{"$f":"IF($U845=$AS$646,$L845,0)*$Y$643","v":0},0,{"$f":"IF($U845=$AU$646,$M845,0)","v":0},{"$f":"IF($U845=$AV$646,$M845,0)","v":0},{"$f":"IF($U845=$AW$646,$M845,0)+IF($U845=$AX$646,$M845,0)*$X$643","v":0},{"$f":"IF($U845=$AX$646,$M845,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U845=$BJ$646,$P845,0)","v":0},{"$f":"IF($U845=$BK$646,$P845,0)","v":0},{"$f":"IF($U845=$BL$646,$P845,0)+IF($U845=$BM$646,$P845,0)*$X$643","v":0},{"$f":"IF($U845=$BM$646,$P845,0)*$Y$643","v":0},0,{"$f":"IF($U845=$BO$646,$Q845,0)","v":0},{"$f":"IF($U845=$BP$646,$Q845,0)","v":0},{"$f":"IF($U845=$BQ$646,$Q845,0)+IF($U845=$BR$646,$Q845,0)*$X$643","v":0},{"$f":"IF($U845=$BR$646,$Q845,0)*$Y$643","v":0},0,0]
[825,null,null,"Total",null,null,{"$f":"SUM(G844:G845)","v":39259841.123034939},{"$f":"SUM(H844:H845)","v":35140755.327090032},{"$f":"SUM(I844:I845)","v":0},0,524238.15926283528,40630.160410717741,2883067.9891622583,{"$f":"SUM(N844:N845)","v":0},0,623244.28844846133,47905.198660628877,{"$f":"SUM(R844:R845)","v":39259841.123034932},0,null,null,{"$f":"SUM(V844:V845)","v":35140755.327090032},{"$f":"SUM(W844:W845)","v":0},0,0,0,{"$f":"SUM(AA844:AA845)","v":0},{"$f":"SUM(AB844:AB845)","v":0},0,0,0,{"$f":"SUM(AF844:AF845)","v":0},{"$f":"SUM(AG844:AG845)","v":0},0,0,0,{"$f":"SUM(AK844:AK845)","v":524238.15926283528},{"$f":"SUM(AL844:AL845)","v":0},{"$f":"SUM(AM844:AM845)","v":0},{"$f":"SUM(AN844:AN845)","v":0},0,{"$f":"SUM(AP844:AP845)","v":40630.160410717741},{"$f":"SUM(AQ844:AQ845)","v":0},{"$f":"SUM(AR844:AR845)","v":0},{"$f":"SUM(AS844:AS845)","v":0},0,{"$f":"SUM(AU844:AU845)","v":2883067.9891622583},{"$f":"SUM(AV844:AV845)","v":0},{"$f":"SUM(AW844:AW845)","v":0},{"$f":"SUM(AX844:AX845)","v":0},0,{"$f":"SUM(AZ844:AZ845)","v":0},{"$f":"SUM(BA844:BA845)","v":0},0,0,0,{"$f":"SUM(BE844:BE845)","v":0},{"$f":"SUM(BF844:BF845)","v":0},0,0,0,{"$f":"SUM(BJ844:BJ845)","v":623244.28844846133},{"$f":"SUM(BK844:BK845)","v":0},{"$f":"SUM(BL844:BL845)","v":0},{"$f":"SUM(BM844:BM845)","v":0},0,{"$f":"SUM(BO844:BO845)","v":47905.198660628877},{"$f":"SUM(BP844:BP845)","v":0},{"$f":"SUM(BQ844:BQ845)","v":0},{"$f":"SUM(BR844:BR845)","v":0},0,0]
[826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE847:BH847)-O847","v":0},null,null,null,null,0,null,null,null,null,0,0]
[827,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[828,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W849","v":-3259354.64},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!D$9,FALSE)*$G849","v":-2917387.86128846},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!E$9,FALSE)*$G849","v":0},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!F$9,FALSE)*$G849","v":0},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!G$9,FALSE)*$G849","v":-43522.287100032307},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!H$9,FALSE)*$G849","v":-3373.1186390593316},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!I$9,FALSE)*$G849","v":-239352.49759322143},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!J$9,FALSE)*$G849","v":0},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!K$9,FALSE)*$G849","v":0},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!L$9,FALSE)*$G849","v":-51741.782577314669},{"$f":"VLOOKUP($F849,range,'COS Alloc Factors'!M$9,FALSE)*$G849","v":-3977.0928019122939},{"$f":"SUM(H849:Q849)","v":-3259354.64},0,null,"Customer",{"$f":"IF($U849=$V$646,$H849,0)","v":-2917387.86128846},{"$f":"IF($U849=$W$646,$H849,0)","v":0},{"$f":"IF($U849=$X$646,$H849,0)+IF($U849=$Y$646,$H849,0)*$X$643","v":0},{"$f":"IF($U849=$Y$646,$H849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$AA$646,$I849,0)","v":0},{"$f":"IF($U849=$AB$646,$I849,0)","v":0},{"$f":"IF($U849=$AC$646,$I849,0)+IF($U849=$AD$646,$I849,0)*$X$643","v":0},{"$f":"IF($U849=$AD$646,$I849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$AF$646,$J849,0)","v":0},{"$f":"IF($U849=$AG$646,$J849,0)","v":0},{"$f":"IF($U849=$AH$646,$J849,0)+IF($U849=$AI$646,$J849,0)*$X$643","v":0},{"$f":"IF($U849=$AI$646,$J849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$AK$646,$K849,0)","v":-43522.287100032307},{"$f":"IF($U849=$AL$646,$K849,0)","v":0},{"$f":"IF($U849=$AM$646,$K849,0)+IF($U849=$AN$646,$K849,0)*$X$643","v":0},{"$f":"IF($U849=$AN$646,$K849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$AP$646,$L849,0)","v":-3373.1186390593316},{"$f":"IF($U849=$AQ$646,$L849,0)","v":0},{"$f":"IF($U849=$AR$646,$L849,0)+IF($U849=$AS$646,$L849,0)*$X$643","v":0},{"$f":"IF($U849=$AS$646,$L849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$AU$646,$M849,0)","v":-239352.49759322143},{"$f":"IF($U849=$AV$646,$M849,0)","v":0},{"$f":"IF($U849=$AW$646,$M849,0)+IF($U849=$AX$646,$M849,0)*$X$643","v":0},{"$f":"IF($U849=$AX$646,$M849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$AZ$646,$N849,0)","v":0},{"$f":"IF($U849=$BA$646,$N849,0)","v":0},{"$f":"IF($U849=$BB$646,$N849,0)+IF($U849=$BC$646,$N849,0)*$X$643","v":0},{"$f":"IF($U849=$BC$646,$N849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$BE$646,$O849,0)","v":0},{"$f":"IF($U849=$BF$646,$O849,0)","v":0},{"$f":"IF($U849=$BG$646,$O849,0)+IF($U849=$BH$646,$O849,0)*$X$643","v":0},{"$f":"IF($U849=$BH$646,$O849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$BJ$646,$P849,0)","v":-51741.782577314669},{"$f":"IF($U849=$BK$646,$P849,0)","v":0},{"$f":"IF($U849=$BL$646,$P849,0)+IF($U849=$BM$646,$P849,0)*$X$643","v":0},{"$f":"IF($U849=$BM$646,$P849,0)*$Y$643","v":0},0,{"$f":"IF($U849=$BO$646,$Q849,0)","v":-3977.0928019122939},{"$f":"IF($U849=$BP$646,$Q849,0)","v":0},{"$f":"IF($U849=$BQ$646,$Q849,0)+IF($U849=$BR$646,$Q849,0)*$X$643","v":0},{"$f":"IF($U849=$BR$646,$Q849,0)*$Y$643","v":0},0,0]
[829,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!D$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!E$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!F$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!G$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!H$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!I$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!J$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!K$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!L$9,FALSE)*$G850","v":0},{"$f":"VLOOKUP($F850,range,'COS Alloc Factors'!M$9,FALSE)*$G850","v":0},{"$f":"SUM(H850:Q850)","v":0},0,null,"Customer",{"$f":"IF($U850=$V$646,$H850,0)","v":0},{"$f":"IF($U850=$W$646,$H850,0)","v":0},{"$f":"IF($U850=$X$646,$H850,0)+IF($U850=$Y$646,$H850,0)*$X$643","v":0},{"$f":"IF($U850=$Y$646,$H850,0)*$Y$643","v":0},0,{"$f":"IF($U850=$AA$646,$I850,0)","v":0},{"$f":"IF($U850=$AB$646,$I850,0)","v":0},{"$f":"IF($U850=$AC$646,$I850,0)+IF($U850=$AD$646,$I850,0)*$X$643","v":0},{"$f":"IF($U850=$AD$646,$I850,0)*$Y$643","v":0},0,{"$f":"IF($U850=$AF$646,$J850,0)","v":0},{"$f":"IF($U850=$AG$646,$J850,0)","v":0},{"$f":"IF($U850=$AH$646,$J850,0)+IF($U850=$AI$646,$J850,0)*$X$643","v":0},{"$f":"IF($U850=$AI$646,$J850,0)*$Y$643","v":0},0,{"$f":"IF($U850=$AK$646,$K850,0)","v":0},{"$f":"IF($U850=$AL$646,$K850,0)","v":0},{"$f":"IF($U850=$AM$646,$K850,0)+IF($U850=$AN$646,$K850,0)*$X$643","v":0},{"$f":"IF($U850=$AN$646,$K850,0)*$Y$643","v":0},0,{"$f":"IF($U850=$AP$646,$L850,0)","v":0},{"$f":"IF($U850=$AQ$646,$L850,0)","v":0},{"$f":"IF($U850=$AR$646,$L850,0)+IF($U850=$AS$646,$L850,0)*$X$643","v":0},{"$f":"IF($U850=$AS$646,$L850,0)*$Y$643","v":0},0,{"$f":"IF($U850=$AU$646,$M850,0)","v":0},{"$f":"IF($U850=$AV$646,$M850,0)","v":0},{"$f":"IF($U850=$AW$646,$M850,0)+IF($U850=$AX$646,$M850,0)*$X$643","v":0},{"$f":"IF($U850=$AX$646,$M850,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U850=$BJ$646,$P850,0)","v":0},{"$f":"IF($U850=$BK$646,$P850,0)","v":0},{"$f":"IF($U850=$BL$646,$P850,0)+IF($U850=$BM$646,$P850,0)*$X$643","v":0},{"$f":"IF($U850=$BM$646,$P850,0)*$Y$643","v":0},0,{"$f":"IF($U850=$BO$646,$Q850,0)","v":0},{"$f":"IF($U850=$BP$646,$Q850,0)","v":0},{"$f":"IF($U850=$BQ$646,$Q850,0)+IF($U850=$BR$646,$Q850,0)*$X$643","v":0},{"$f":"IF($U850=$BR$646,$Q850,0)*$Y$643","v":0},0,0]
[830,null,null,"Total",null,null,{"$f":"SUM(G849:G850)","v":-3259354.64},{"$f":"SUM(H849:H850)","v":-2917387.86128846},{"$f":"SUM(I849:I850)","v":0},0,-43522.287100032307,-3373.1186390593316,-239352.49759322143,{"$f":"SUM(N849:N850)","v":0},0,-51741.782577314669,-3977.0928019122939,{"$f":"SUM(R849:R850)","v":-3259354.64},0,null,null,{"$f":"SUM(V849:V850)","v":-2917387.86128846},{"$f":"SUM(W849:W850)","v":0},0,0,0,{"$f":"SUM(AA849:AA850)","v":0},{"$f":"SUM(AB849:AB850)","v":0},0,0,0,{"$f":"SUM(AF849:AF850)","v":0},{"$f":"SUM(AG849:AG850)","v":0},0,0,0,{"$f":"SUM(AK849:AK850)","v":-43522.287100032307},{"$f":"SUM(AL849:AL850)","v":0},{"$f":"SUM(AM849:AM850)","v":0},{"$f":"SUM(AN849:AN850)","v":0},0,{"$f":"SUM(AP849:AP850)","v":-3373.1186390593316},{"$f":"SUM(AQ849:AQ850)","v":0},{"$f":"SUM(AR849:AR850)","v":0},{"$f":"SUM(AS849:AS850)","v":0},0,{"$f":"SUM(AU849:AU850)","v":-239352.49759322143},{"$f":"SUM(AV849:AV850)","v":0},{"$f":"SUM(AW849:AW850)","v":0},{"$f":"SUM(AX849:AX850)","v":0},0,{"$f":"SUM(AZ849:AZ850)","v":0},{"$f":"SUM(BA849:BA850)","v":0},0,0,0,{"$f":"SUM(BE849:BE850)","v":0},{"$f":"SUM(BF849:BF850)","v":0},0,0,0,{"$f":"SUM(BJ849:BJ850)","v":-51741.782577314669},{"$f":"SUM(BK849:BK850)","v":0},{"$f":"SUM(BL849:BL850)","v":0},{"$f":"SUM(BM849:BM850)","v":0},0,{"$f":"SUM(BO849:BO850)","v":-3977.0928019122939},{"$f":"SUM(BP849:BP850)","v":0},{"$f":"SUM(BQ849:BQ850)","v":0},{"$f":"SUM(BR849:BR850)","v":0},0,0]
[831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[832,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[833,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W854","v":2005059.5311553197},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!D$9,FALSE)*$G854","v":1794691.5826727157},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!E$9,FALSE)*$G854","v":0},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!F$9,FALSE)*$G854","v":0},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!G$9,FALSE)*$G854","v":26773.636564936052},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!H$9,FALSE)*$G854","v":2075.0438120362296},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!I$9,FALSE)*$G854","v":147242.64758287222},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!J$9,FALSE)*$G854","v":0},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!K$9,FALSE)*$G854","v":0},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!L$9,FALSE)*$G854","v":31830.029491853955},{"$f":"VLOOKUP($F854,range,'COS Alloc Factors'!M$9,FALSE)*$G854","v":2446.5910309052651},{"$f":"SUM(H854:Q854)","v":2005059.5311553194},0,null,"Customer",{"$f":"IF($U854=$V$646,$H854,0)","v":1794691.5826727157},{"$f":"IF($U854=$W$646,$H854,0)","v":0},{"$f":"IF($U854=$X$646,$H854,0)+IF($U854=$Y$646,$H854,0)*$X$643","v":0},{"$f":"IF($U854=$Y$646,$H854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$AA$646,$I854,0)","v":0},{"$f":"IF($U854=$AB$646,$I854,0)","v":0},{"$f":"IF($U854=$AC$646,$I854,0)+IF($U854=$AD$646,$I854,0)*$X$643","v":0},{"$f":"IF($U854=$AD$646,$I854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$AF$646,$J854,0)","v":0},{"$f":"IF($U854=$AG$646,$J854,0)","v":0},{"$f":"IF($U854=$AH$646,$J854,0)+IF($U854=$AI$646,$J854,0)*$X$643","v":0},{"$f":"IF($U854=$AI$646,$J854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$AK$646,$K854,0)","v":26773.636564936052},{"$f":"IF($U854=$AL$646,$K854,0)","v":0},{"$f":"IF($U854=$AM$646,$K854,0)+IF($U854=$AN$646,$K854,0)*$X$643","v":0},{"$f":"IF($U854=$AN$646,$K854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$AP$646,$L854,0)","v":2075.0438120362296},{"$f":"IF($U854=$AQ$646,$L854,0)","v":0},{"$f":"IF($U854=$AR$646,$L854,0)+IF($U854=$AS$646,$L854,0)*$X$643","v":0},{"$f":"IF($U854=$AS$646,$L854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$AU$646,$M854,0)","v":147242.64758287222},{"$f":"IF($U854=$AV$646,$M854,0)","v":0},{"$f":"IF($U854=$AW$646,$M854,0)+IF($U854=$AX$646,$M854,0)*$X$643","v":0},{"$f":"IF($U854=$AX$646,$M854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$AZ$646,$N854,0)","v":0},{"$f":"IF($U854=$BA$646,$N854,0)","v":0},{"$f":"IF($U854=$BB$646,$N854,0)+IF($U854=$BC$646,$N854,0)*$X$643","v":0},{"$f":"IF($U854=$BC$646,$N854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$BE$646,$O854,0)","v":0},{"$f":"IF($U854=$BF$646,$O854,0)","v":0},{"$f":"IF($U854=$BG$646,$O854,0)+IF($U854=$BH$646,$O854,0)*$X$643","v":0},{"$f":"IF($U854=$BH$646,$O854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$BJ$646,$P854,0)","v":31830.029491853955},{"$f":"IF($U854=$BK$646,$P854,0)","v":0},{"$f":"IF($U854=$BL$646,$P854,0)+IF($U854=$BM$646,$P854,0)*$X$643","v":0},{"$f":"IF($U854=$BM$646,$P854,0)*$Y$643","v":0},0,{"$f":"IF($U854=$BO$646,$Q854,0)","v":2446.5910309052651},{"$f":"IF($U854=$BP$646,$Q854,0)","v":0},{"$f":"IF($U854=$BQ$646,$Q854,0)+IF($U854=$BR$646,$Q854,0)*$X$643","v":0},{"$f":"IF($U854=$BR$646,$Q854,0)*$Y$643","v":0},0,0]
[834,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!D$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!E$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!F$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!G$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!H$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!I$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!J$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!K$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!L$9,FALSE)*$G855","v":0},{"$f":"VLOOKUP($F855,range,'COS Alloc Factors'!M$9,FALSE)*$G855","v":0},{"$f":"SUM(H855:Q855)","v":0},0,null,"Customer",{"$f":"IF($U855=$V$646,$H855,0)","v":0},{"$f":"IF($U855=$W$646,$H855,0)","v":0},{"$f":"IF($U855=$X$646,$H855,0)+IF($U855=$Y$646,$H855,0)*$X$643","v":0},{"$f":"IF($U855=$Y$646,$H855,0)*$Y$643","v":0},0,{"$f":"IF($U855=$AA$646,$I855,0)","v":0},{"$f":"IF($U855=$AB$646,$I855,0)","v":0},{"$f":"IF($U855=$AC$646,$I855,0)+IF($U855=$AD$646,$I855,0)*$X$643","v":0},{"$f":"IF($U855=$AD$646,$I855,0)*$Y$643","v":0},0,{"$f":"IF($U855=$AF$646,$J855,0)","v":0},{"$f":"IF($U855=$AG$646,$J855,0)","v":0},{"$f":"IF($U855=$AH$646,$J855,0)+IF($U855=$AI$646,$J855,0)*$X$643","v":0},{"$f":"IF($U855=$AI$646,$J855,0)*$Y$643","v":0},0,{"$f":"IF($U855=$AK$646,$K855,0)","v":0},{"$f":"IF($U855=$AL$646,$K855,0)","v":0},{"$f":"IF($U855=$AM$646,$K855,0)+IF($U855=$AN$646,$K855,0)*$X$643","v":0},{"$f":"IF($U855=$AN$646,$K855,0)*$Y$643","v":0},0,{"$f":"IF($U855=$AP$646,$L855,0)","v":0},{"$f":"IF($U855=$AQ$646,$L855,0)","v":0},{"$f":"IF($U855=$AR$646,$L855,0)+IF($U855=$AS$646,$L855,0)*$X$643","v":0},{"$f":"IF($U855=$AS$646,$L855,0)*$Y$643","v":0},0,{"$f":"IF($U855=$AU$646,$M855,0)","v":0},{"$f":"IF($U855=$AV$646,$M855,0)","v":0},{"$f":"IF($U855=$AW$646,$M855,0)+IF($U855=$AX$646,$M855,0)*$X$643","v":0},{"$f":"IF($U855=$AX$646,$M855,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U855=$BJ$646,$P855,0)","v":0},{"$f":"IF($U855=$BK$646,$P855,0)","v":0},{"$f":"IF($U855=$BL$646,$P855,0)+IF($U855=$BM$646,$P855,0)*$X$643","v":0},{"$f":"IF($U855=$BM$646,$P855,0)*$Y$643","v":0},0,{"$f":"IF($U855=$BO$646,$Q855,0)","v":0},{"$f":"IF($U855=$BP$646,$Q855,0)","v":0},{"$f":"IF($U855=$BQ$646,$Q855,0)+IF($U855=$BR$646,$Q855,0)*$X$643","v":0},{"$f":"IF($U855=$BR$646,$Q855,0)*$Y$643","v":0},0,0]
[835,null,null,"Total",null,null,{"$f":"SUM(G854:G855)","v":2005059.5311553197},{"$f":"SUM(H854:H855)","v":1794691.5826727157},{"$f":"SUM(I854:I855)","v":0},0,26773.636564936052,2075.0438120362296,147242.64758287222,{"$f":"SUM(N854:N855)","v":0},0,31830.029491853955,2446.5910309052651,{"$f":"SUM(R854:R855)","v":2005059.5311553194},{"$f":"R856-G856","v":0},null,null,{"$f":"SUM(V854:V855)","v":1794691.5826727157},{"$f":"SUM(W854:W855)","v":0},0,0,{"$f":"SUM(V856:Y856)-H856","v":0},{"$f":"SUM(AA854:AA855)","v":0},{"$f":"SUM(AB854:AB855)","v":0},0,0,0,{"$f":"SUM(AF854:AF855)","v":0},{"$f":"SUM(AG854:AG855)","v":0},0,0,0,{"$f":"SUM(AK854:AK855)","v":26773.636564936052},{"$f":"SUM(AL854:AL855)","v":0},{"$f":"SUM(AM854:AM855)","v":0},{"$f":"SUM(AN854:AN855)","v":0},{"$f":"SUM(AK856:AN856)-K856","v":0},{"$f":"SUM(AP854:AP855)","v":2075.0438120362296},{"$f":"SUM(AQ854:AQ855)","v":0},{"$f":"SUM(AR854:AR855)","v":0},{"$f":"SUM(AS854:AS855)","v":0},{"$f":"SUM(AP856:AS856)-L856","v":0},{"$f":"SUM(AU854:AU855)","v":147242.64758287222},{"$f":"SUM(AV854:AV855)","v":0},{"$f":"SUM(AW854:AW855)","v":0},{"$f":"SUM(AX854:AX855)","v":0},{"$f":"SUM(AU856:AX856)-M856","v":0},{"$f":"SUM(AZ854:AZ855)","v":0},{"$f":"SUM(BA854:BA855)","v":0},0,0,0,{"$f":"SUM(BE854:BE855)","v":0},{"$f":"SUM(BF854:BF855)","v":0},0,0,0,{"$f":"SUM(BJ854:BJ855)","v":31830.029491853955},{"$f":"SUM(BK854:BK855)","v":0},{"$f":"SUM(BL854:BL855)","v":0},{"$f":"SUM(BM854:BM855)","v":0},{"$f":"SUM(BJ856:BM856)-P856","v":0},{"$f":"SUM(BO854:BO855)","v":2446.5910309052651},{"$f":"SUM(BP854:BP855)","v":0},{"$f":"SUM(BQ854:BQ855)","v":0},{"$f":"SUM(BR854:BR855)","v":0},{"$f":"SUM(BO856:BR856)-Q856","v":0},{"$f":"SUM(V856:BR856)-R856","v":0}]
[836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA857:AD857)-I857","v":0},null,null,null,null,{"$f":"SUM(AF857:AI857)-J857","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ857:BC857)-N857","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[837,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[838,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W859","v":673331.45258159994},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!D$9,FALSE)*$G859","v":602686.48961295164},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!E$9,FALSE)*$G859","v":0},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!F$9,FALSE)*$G859","v":0},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!G$9,FALSE)*$G859","v":8991.0206250947213},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!H$9,FALSE)*$G859","v":696.83330715061095},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!I$9,FALSE)*$G859","v":49446.464924564847},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!J$9,FALSE)*$G859","v":0},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!K$9,FALSE)*$G859","v":0},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!L$9,FALSE)*$G859","v":10689.039233222133},{"$f":"VLOOKUP($F859,range,'COS Alloc Factors'!M$9,FALSE)*$G859","v":821.60487861591821},{"$f":"SUM(H859:Q859)","v":673331.45258159994},0,null,"Customer",{"$f":"IF($U859=$V$646,$H859,0)","v":602686.48961295164},{"$f":"IF($U859=$W$646,$H859,0)","v":0},{"$f":"IF($U859=$X$646,$H859,0)+IF($U859=$Y$646,$H859,0)*$X$643","v":0},{"$f":"IF($U859=$Y$646,$H859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$AA$646,$I859,0)","v":0},{"$f":"IF($U859=$AB$646,$I859,0)","v":0},{"$f":"IF($U859=$AC$646,$I859,0)+IF($U859=$AD$646,$I859,0)*$X$643","v":0},{"$f":"IF($U859=$AD$646,$I859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$AF$646,$J859,0)","v":0},{"$f":"IF($U859=$AG$646,$J859,0)","v":0},{"$f":"IF($U859=$AH$646,$J859,0)+IF($U859=$AI$646,$J859,0)*$X$643","v":0},{"$f":"IF($U859=$AI$646,$J859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$AK$646,$K859,0)","v":8991.0206250947213},{"$f":"IF($U859=$AL$646,$K859,0)","v":0},{"$f":"IF($U859=$AM$646,$K859,0)+IF($U859=$AN$646,$K859,0)*$X$643","v":0},{"$f":"IF($U859=$AN$646,$K859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$AP$646,$L859,0)","v":696.83330715061095},{"$f":"IF($U859=$AQ$646,$L859,0)","v":0},{"$f":"IF($U859=$AR$646,$L859,0)+IF($U859=$AS$646,$L859,0)*$X$643","v":0},{"$f":"IF($U859=$AS$646,$L859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$AU$646,$M859,0)","v":49446.464924564847},{"$f":"IF($U859=$AV$646,$M859,0)","v":0},{"$f":"IF($U859=$AW$646,$M859,0)+IF($U859=$AX$646,$M859,0)*$X$643","v":0},{"$f":"IF($U859=$AX$646,$M859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$AZ$646,$N859,0)","v":0},{"$f":"IF($U859=$BA$646,$N859,0)","v":0},{"$f":"IF($U859=$BB$646,$N859,0)+IF($U859=$BC$646,$N859,0)*$X$643","v":0},{"$f":"IF($U859=$BC$646,$N859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$BE$646,$O859,0)","v":0},{"$f":"IF($U859=$BF$646,$O859,0)","v":0},{"$f":"IF($U859=$BG$646,$O859,0)+IF($U859=$BH$646,$O859,0)*$X$643","v":0},{"$f":"IF($U859=$BH$646,$O859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$BJ$646,$P859,0)","v":10689.039233222133},{"$f":"IF($U859=$BK$646,$P859,0)","v":0},{"$f":"IF($U859=$BL$646,$P859,0)+IF($U859=$BM$646,$P859,0)*$X$643","v":0},{"$f":"IF($U859=$BM$646,$P859,0)*$Y$643","v":0},0,{"$f":"IF($U859=$BO$646,$Q859,0)","v":821.60487861591821},{"$f":"IF($U859=$BP$646,$Q859,0)","v":0},{"$f":"IF($U859=$BQ$646,$Q859,0)+IF($U859=$BR$646,$Q859,0)*$X$643","v":0},{"$f":"IF($U859=$BR$646,$Q859,0)*$Y$643","v":0},0,0]
[839,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!D$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!E$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!F$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!G$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!H$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!I$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!J$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!K$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!L$9,FALSE)*$G860","v":0},{"$f":"VLOOKUP($F860,range,'COS Alloc Factors'!M$9,FALSE)*$G860","v":0},{"$f":"SUM(H860:Q860)","v":0},0,null,"Customer",{"$f":"IF($U860=$V$646,$H860,0)","v":0},{"$f":"IF($U860=$W$646,$H860,0)","v":0},{"$f":"IF($U860=$X$646,$H860,0)+IF($U860=$Y$646,$H860,0)*$X$643","v":0},{"$f":"IF($U860=$Y$646,$H860,0)*$Y$643","v":0},0,{"$f":"IF($U860=$AA$646,$I860,0)","v":0},{"$f":"IF($U860=$AB$646,$I860,0)","v":0},{"$f":"IF($U860=$AC$646,$I860,0)+IF($U860=$AD$646,$I860,0)*$X$643","v":0},{"$f":"IF($U860=$AD$646,$I860,0)*$Y$643","v":0},0,{"$f":"IF($U860=$AF$646,$J860,0)","v":0},{"$f":"IF($U860=$AG$646,$J860,0)","v":0},{"$f":"IF($U860=$AH$646,$J860,0)+IF($U860=$AI$646,$J860,0)*$X$643","v":0},{"$f":"IF($U860=$AI$646,$J860,0)*$Y$643","v":0},0,{"$f":"IF($U860=$AK$646,$K860,0)","v":0},{"$f":"IF($U860=$AL$646,$K860,0)","v":0},{"$f":"IF($U860=$AM$646,$K860,0)+IF($U860=$AN$646,$K860,0)*$X$643","v":0},{"$f":"IF($U860=$AN$646,$K860,0)*$Y$643","v":0},0,{"$f":"IF($U860=$AP$646,$L860,0)","v":0},{"$f":"IF($U860=$AQ$646,$L860,0)","v":0},{"$f":"IF($U860=$AR$646,$L860,0)+IF($U860=$AS$646,$L860,0)*$X$643","v":0},{"$f":"IF($U860=$AS$646,$L860,0)*$Y$643","v":0},0,{"$f":"IF($U860=$AU$646,$M860,0)","v":0},{"$f":"IF($U860=$AV$646,$M860,0)","v":0},{"$f":"IF($U860=$AW$646,$M860,0)+IF($U860=$AX$646,$M860,0)*$X$643","v":0},{"$f":"IF($U860=$AX$646,$M860,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U860=$BJ$646,$P860,0)","v":0},{"$f":"IF($U860=$BK$646,$P860,0)","v":0},{"$f":"IF($U860=$BL$646,$P860,0)+IF($U860=$BM$646,$P860,0)*$X$643","v":0},{"$f":"IF($U860=$BM$646,$P860,0)*$Y$643","v":0},0,{"$f":"IF($U860=$BO$646,$Q860,0)","v":0},{"$f":"IF($U860=$BP$646,$Q860,0)","v":0},{"$f":"IF($U860=$BQ$646,$Q860,0)+IF($U860=$BR$646,$Q860,0)*$X$643","v":0},{"$f":"IF($U860=$BR$646,$Q860,0)*$Y$643","v":0},0,0]
[840,null,null,"Total",null,null,{"$f":"SUM(G859:G860)","v":673331.45258159994},{"$f":"SUM(H859:H860)","v":602686.48961295164},{"$f":"SUM(I859:I860)","v":0},0,8991.0206250947213,696.83330715061095,49446.464924564847,{"$f":"SUM(N859:N860)","v":0},0,10689.039233222133,821.60487861591821,{"$f":"SUM(R859:R860)","v":673331.45258159994},0,null,null,{"$f":"SUM(V859:V860)","v":602686.48961295164},{"$f":"SUM(W859:W860)","v":0},0,0,0,{"$f":"SUM(AA859:AA860)","v":0},{"$f":"SUM(AB859:AB860)","v":0},0,0,0,{"$f":"SUM(AF859:AF860)","v":0},{"$f":"SUM(AG859:AG860)","v":0},0,0,0,{"$f":"SUM(AK859:AK860)","v":8991.0206250947213},{"$f":"SUM(AL859:AL860)","v":0},{"$f":"SUM(AM859:AM860)","v":0},{"$f":"SUM(AN859:AN860)","v":0},0,{"$f":"SUM(AP859:AP860)","v":696.83330715061095},{"$f":"SUM(AQ859:AQ860)","v":0},{"$f":"SUM(AR859:AR860)","v":0},{"$f":"SUM(AS859:AS860)","v":0},0,{"$f":"SUM(AU859:AU860)","v":49446.464924564847},{"$f":"SUM(AV859:AV860)","v":0},{"$f":"SUM(AW859:AW860)","v":0},{"$f":"SUM(AX859:AX860)","v":0},0,{"$f":"SUM(AZ859:AZ860)","v":0},{"$f":"SUM(BA859:BA860)","v":0},0,0,0,{"$f":"SUM(BE859:BE860)","v":0},{"$f":"SUM(BF859:BF860)","v":0},0,0,0,{"$f":"SUM(BJ859:BJ860)","v":10689.039233222133},{"$f":"SUM(BK859:BK860)","v":0},{"$f":"SUM(BL859:BL860)","v":0},{"$f":"SUM(BM859:BM860)","v":0},0,{"$f":"SUM(BO859:BO860)","v":821.60487861591821},{"$f":"SUM(BP859:BP860)","v":0},{"$f":"SUM(BQ859:BQ860)","v":0},{"$f":"SUM(BR859:BR860)","v":0},0,0]
[841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[842,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[843,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W864","v":77466.291216302547},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!D$9,FALSE)*$G864","v":69338.639888992839},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!E$9,FALSE)*$G864","v":0},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!F$9,FALSE)*$G864","v":0},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!G$9,FALSE)*$G864","v":1034.4103478382549},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!H$9,FALSE)*$G864","v":80.17016239770345},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!I$9,FALSE)*$G864","v":5688.7796296710585},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!J$9,FALSE)*$G864","v":0},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!K$9,FALSE)*$G864","v":0},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!L$9,FALSE)*$G864","v":1229.7661469525965},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!M$9,FALSE)*$G864","v":94.52504045009303},{"$f":"SUM(H864:Q864)","v":77466.291216302547},0,null,"Customer",{"$f":"IF($U864=$V$646,$H864,0)","v":69338.639888992839},{"$f":"IF($U864=$W$646,$H864,0)","v":0},{"$f":"IF($U864=$X$646,$H864,0)+IF($U864=$Y$646,$H864,0)*$X$643","v":0},{"$f":"IF($U864=$Y$646,$H864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AA$646,$I864,0)","v":0},{"$f":"IF($U864=$AB$646,$I864,0)","v":0},{"$f":"IF($U864=$AC$646,$I864,0)+IF($U864=$AD$646,$I864,0)*$X$643","v":0},{"$f":"IF($U864=$AD$646,$I864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AF$646,$J864,0)","v":0},{"$f":"IF($U864=$AG$646,$J864,0)","v":0},{"$f":"IF($U864=$AH$646,$J864,0)+IF($U864=$AI$646,$J864,0)*$X$643","v":0},{"$f":"IF($U864=$AI$646,$J864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AK$646,$K864,0)","v":1034.4103478382549},{"$f":"IF($U864=$AL$646,$K864,0)","v":0},{"$f":"IF($U864=$AM$646,$K864,0)+IF($U864=$AN$646,$K864,0)*$X$643","v":0},{"$f":"IF($U864=$AN$646,$K864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AP$646,$L864,0)","v":80.17016239770345},{"$f":"IF($U864=$AQ$646,$L864,0)","v":0},{"$f":"IF($U864=$AR$646,$L864,0)+IF($U864=$AS$646,$L864,0)*$X$643","v":0},{"$f":"IF($U864=$AS$646,$L864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AU$646,$M864,0)","v":5688.7796296710585},{"$f":"IF($U864=$AV$646,$M864,0)","v":0},{"$f":"IF($U864=$AW$646,$M864,0)+IF($U864=$AX$646,$M864,0)*$X$643","v":0},{"$f":"IF($U864=$AX$646,$M864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AZ$646,$N864,0)","v":0},{"$f":"IF($U864=$BA$646,$N864,0)","v":0},{"$f":"IF($U864=$BB$646,$N864,0)+IF($U864=$BC$646,$N864,0)*$X$643","v":0},{"$f":"IF($U864=$BC$646,$N864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$BE$646,$O864,0)","v":0},{"$f":"IF($U864=$BF$646,$O864,0)","v":0},{"$f":"IF($U864=$BG$646,$O864,0)+IF($U864=$BH$646,$O864,0)*$X$643","v":0},{"$f":"IF($U864=$BH$646,$O864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$BJ$646,$P864,0)","v":1229.7661469525965},{"$f":"IF($U864=$BK$646,$P864,0)","v":0},{"$f":"IF($U864=$BL$646,$P864,0)+IF($U864=$BM$646,$P864,0)*$X$643","v":0},{"$f":"IF($U864=$BM$646,$P864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$BO$646,$Q864,0)","v":94.52504045009303},{"$f":"IF($U864=$BP$646,$Q864,0)","v":0},{"$f":"IF($U864=$BQ$646,$Q864,0)+IF($U864=$BR$646,$Q864,0)*$X$643","v":0},{"$f":"IF($U864=$BR$646,$Q864,0)*$Y$643","v":0},0,0]
[844,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!D$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!E$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!F$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!G$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!H$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!I$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!J$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!K$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!L$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!M$9,FALSE)*$G865","v":0},{"$f":"SUM(H865:Q865)","v":0},0,null,"Customer",{"$f":"IF($U865=$V$646,$H865,0)","v":0},{"$f":"IF($U865=$W$646,$H865,0)","v":0},{"$f":"IF($U865=$X$646,$H865,0)+IF($U865=$Y$646,$H865,0)*$X$643","v":0},{"$f":"IF($U865=$Y$646,$H865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$AA$646,$I865,0)","v":0},{"$f":"IF($U865=$AB$646,$I865,0)","v":0},{"$f":"IF($U865=$AC$646,$I865,0)+IF($U865=$AD$646,$I865,0)*$X$643","v":0},{"$f":"IF($U865=$AD$646,$I865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$AF$646,$J865,0)","v":0},{"$f":"IF($U865=$AG$646,$J865,0)","v":0},{"$f":"IF($U865=$AH$646,$J865,0)+IF($U865=$AI$646,$J865,0)*$X$643","v":0},{"$f":"IF($U865=$AI$646,$J865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$AK$646,$K865,0)","v":0},{"$f":"IF($U865=$AL$646,$K865,0)","v":0},{"$f":"IF($U865=$AM$646,$K865,0)+IF($U865=$AN$646,$K865,0)*$X$643","v":0},{"$f":"IF($U865=$AN$646,$K865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$AP$646,$L865,0)","v":0},{"$f":"IF($U865=$AQ$646,$L865,0)","v":0},{"$f":"IF($U865=$AR$646,$L865,0)+IF($U865=$AS$646,$L865,0)*$X$643","v":0},{"$f":"IF($U865=$AS$646,$L865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$AU$646,$M865,0)","v":0},{"$f":"IF($U865=$AV$646,$M865,0)","v":0},{"$f":"IF($U865=$AW$646,$M865,0)+IF($U865=$AX$646,$M865,0)*$X$643","v":0},{"$f":"IF($U865=$AX$646,$M865,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U865=$BJ$646,$P865,0)","v":0},{"$f":"IF($U865=$BK$646,$P865,0)","v":0},{"$f":"IF($U865=$BL$646,$P865,0)+IF($U865=$BM$646,$P865,0)*$X$643","v":0},{"$f":"IF($U865=$BM$646,$P865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$BO$646,$Q865,0)","v":0},{"$f":"IF($U865=$BP$646,$Q865,0)","v":0},{"$f":"IF($U865=$BQ$646,$Q865,0)+IF($U865=$BR$646,$Q865,0)*$X$643","v":0},{"$f":"IF($U865=$BR$646,$Q865,0)*$Y$643","v":0},0,0]
[845,null,null,"Total",null,null,{"$f":"SUM(G864:G865)","v":77466.291216302547},{"$f":"SUM(H864:H865)","v":69338.639888992839},{"$f":"SUM(I864:I865)","v":0},0,1034.4103478382549,80.17016239770345,5688.7796296710585,{"$f":"SUM(N864:N865)","v":0},0,1229.7661469525965,94.52504045009303,{"$f":"SUM(R864:R865)","v":77466.291216302547},0,null,null,{"$f":"SUM(V864:V865)","v":69338.639888992839},{"$f":"SUM(W864:W865)","v":0},0,0,0,{"$f":"SUM(AA864:AA865)","v":0},{"$f":"SUM(AB864:AB865)","v":0},0,0,0,{"$f":"SUM(AF864:AF865)","v":0},{"$f":"SUM(AG864:AG865)","v":0},0,0,0,{"$f":"SUM(AK864:AK865)","v":1034.4103478382549},{"$f":"SUM(AL864:AL865)","v":0},{"$f":"SUM(AM864:AM865)","v":0},{"$f":"SUM(AN864:AN865)","v":0},0,{"$f":"SUM(AP864:AP865)","v":80.17016239770345},{"$f":"SUM(AQ864:AQ865)","v":0},{"$f":"SUM(AR864:AR865)","v":0},{"$f":"SUM(AS864:AS865)","v":0},0,{"$f":"SUM(AU864:AU865)","v":5688.7796296710585},{"$f":"SUM(AV864:AV865)","v":0},{"$f":"SUM(AW864:AW865)","v":0},{"$f":"SUM(AX864:AX865)","v":0},0,{"$f":"SUM(AZ864:AZ865)","v":0},{"$f":"SUM(BA864:BA865)","v":0},0,0,0,{"$f":"SUM(BE864:BE865)","v":0},{"$f":"SUM(BF864:BF865)","v":0},0,0,0,{"$f":"SUM(BJ864:BJ865)","v":1229.7661469525965},{"$f":"SUM(BK864:BK865)","v":0},{"$f":"SUM(BL864:BL865)","v":0},{"$f":"SUM(BM864:BM865)","v":0},0,{"$f":"SUM(BO864:BO865)","v":94.52504045009303},{"$f":"SUM(BP864:BP865)","v":0},{"$f":"SUM(BQ864:BQ865)","v":0},{"$f":"SUM(BR864:BR865)","v":0},0,0]
[846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[847,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[848,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W869","v":1422763.2715369069},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!D$9,FALSE)*$G869","v":1273489.0051328777},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!E$9,FALSE)*$G869","v":0},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!F$9,FALSE)*$G869","v":0},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!G$9,FALSE)*$G869","v":18998.212351390666},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!H$9,FALSE)*$G869","v":1472.423175831573},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!I$9,FALSE)*$G869","v":104481.40203800019},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!J$9,FALSE)*$G869","v":0},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!K$9,FALSE)*$G869","v":0},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!L$9,FALSE)*$G869","v":22586.160754465043},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!M$9,FALSE)*$G869","v":1736.0680843415735},{"$f":"SUM(H869:Q869)","v":1422763.2715369067},0,null,"Customer",{"$f":"IF($U869=$V$646,$H869,0)","v":1273489.0051328777},{"$f":"IF($U869=$W$646,$H869,0)","v":0},{"$f":"IF($U869=$X$646,$H869,0)+IF($U869=$Y$646,$H869,0)*$X$643","v":0},{"$f":"IF($U869=$Y$646,$H869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AA$646,$I869,0)","v":0},{"$f":"IF($U869=$AB$646,$I869,0)","v":0},{"$f":"IF($U869=$AC$646,$I869,0)+IF($U869=$AD$646,$I869,0)*$X$643","v":0},{"$f":"IF($U869=$AD$646,$I869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AF$646,$J869,0)","v":0},{"$f":"IF($U869=$AG$646,$J869,0)","v":0},{"$f":"IF($U869=$AH$646,$J869,0)+IF($U869=$AI$646,$J869,0)*$X$643","v":0},{"$f":"IF($U869=$AI$646,$J869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AK$646,$K869,0)","v":18998.212351390666},{"$f":"IF($U869=$AL$646,$K869,0)","v":0},{"$f":"IF($U869=$AM$646,$K869,0)+IF($U869=$AN$646,$K869,0)*$X$643","v":0},{"$f":"IF($U869=$AN$646,$K869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AP$646,$L869,0)","v":1472.423175831573},{"$f":"IF($U869=$AQ$646,$L869,0)","v":0},{"$f":"IF($U869=$AR$646,$L869,0)+IF($U869=$AS$646,$L869,0)*$X$643","v":0},{"$f":"IF($U869=$AS$646,$L869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AU$646,$M869,0)","v":104481.40203800019},{"$f":"IF($U869=$AV$646,$M869,0)","v":0},{"$f":"IF($U869=$AW$646,$M869,0)+IF($U869=$AX$646,$M869,0)*$X$643","v":0},{"$f":"IF($U869=$AX$646,$M869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AZ$646,$N869,0)","v":0},{"$f":"IF($U869=$BA$646,$N869,0)","v":0},{"$f":"IF($U869=$BB$646,$N869,0)+IF($U869=$BC$646,$N869,0)*$X$643","v":0},{"$f":"IF($U869=$BC$646,$N869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$BE$646,$O869,0)","v":0},{"$f":"IF($U869=$BF$646,$O869,0)","v":0},{"$f":"IF($U869=$BG$646,$O869,0)+IF($U869=$BH$646,$O869,0)*$X$643","v":0},{"$f":"IF($U869=$BH$646,$O869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$BJ$646,$P869,0)","v":22586.160754465043},{"$f":"IF($U869=$BK$646,$P869,0)","v":0},{"$f":"IF($U869=$BL$646,$P869,0)+IF($U869=$BM$646,$P869,0)*$X$643","v":0},{"$f":"IF($U869=$BM$646,$P869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$BO$646,$Q869,0)","v":1736.0680843415735},{"$f":"IF($U869=$BP$646,$Q869,0)","v":0},{"$f":"IF($U869=$BQ$646,$Q869,0)+IF($U869=$BR$646,$Q869,0)*$X$643","v":0},{"$f":"IF($U869=$BR$646,$Q869,0)*$Y$643","v":0},0,0]
[849,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!D$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!E$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!F$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!G$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!H$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!I$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!J$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!K$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!L$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!M$9,FALSE)*$G870","v":0},{"$f":"SUM(H870:Q870)","v":0},0,null,"Customer",{"$f":"IF($U870=$V$646,$H870,0)","v":0},{"$f":"IF($U870=$W$646,$H870,0)","v":0},{"$f":"IF($U870=$X$646,$H870,0)+IF($U870=$Y$646,$H870,0)*$X$643","v":0},{"$f":"IF($U870=$Y$646,$H870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$AA$646,$I870,0)","v":0},{"$f":"IF($U870=$AB$646,$I870,0)","v":0},{"$f":"IF($U870=$AC$646,$I870,0)+IF($U870=$AD$646,$I870,0)*$X$643","v":0},{"$f":"IF($U870=$AD$646,$I870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$AF$646,$J870,0)","v":0},{"$f":"IF($U870=$AG$646,$J870,0)","v":0},{"$f":"IF($U870=$AH$646,$J870,0)+IF($U870=$AI$646,$J870,0)*$X$643","v":0},{"$f":"IF($U870=$AI$646,$J870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$AK$646,$K870,0)","v":0},{"$f":"IF($U870=$AL$646,$K870,0)","v":0},{"$f":"IF($U870=$AM$646,$K870,0)+IF($U870=$AN$646,$K870,0)*$X$643","v":0},{"$f":"IF($U870=$AN$646,$K870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$AP$646,$L870,0)","v":0},{"$f":"IF($U870=$AQ$646,$L870,0)","v":0},{"$f":"IF($U870=$AR$646,$L870,0)+IF($U870=$AS$646,$L870,0)*$X$643","v":0},{"$f":"IF($U870=$AS$646,$L870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$AU$646,$M870,0)","v":0},{"$f":"IF($U870=$AV$646,$M870,0)","v":0},{"$f":"IF($U870=$AW$646,$M870,0)+IF($U870=$AX$646,$M870,0)*$X$643","v":0},{"$f":"IF($U870=$AX$646,$M870,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U870=$BJ$646,$P870,0)","v":0},{"$f":"IF($U870=$BK$646,$P870,0)","v":0},{"$f":"IF($U870=$BL$646,$P870,0)+IF($U870=$BM$646,$P870,0)*$X$643","v":0},{"$f":"IF($U870=$BM$646,$P870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$BO$646,$Q870,0)","v":0},{"$f":"IF($U870=$BP$646,$Q870,0)","v":0},{"$f":"IF($U870=$BQ$646,$Q870,0)+IF($U870=$BR$646,$Q870,0)*$X$643","v":0},{"$f":"IF($U870=$BR$646,$Q870,0)*$Y$643","v":0},0,0]
[850,null,null,"Total",null,null,{"$f":"SUM(G869:G870)","v":1422763.2715369069},{"$f":"SUM(H869:H870)","v":1273489.0051328777},{"$f":"SUM(I869:I870)","v":0},0,18998.212351390666,1472.423175831573,104481.40203800019,{"$f":"SUM(N869:N870)","v":0},0,22586.160754465043,1736.0680843415735,{"$f":"SUM(R869:R870)","v":1422763.2715369067},0,null,null,{"$f":"SUM(V869:V870)","v":1273489.0051328777},{"$f":"SUM(W869:W870)","v":0},0,0,0,{"$f":"SUM(AA869:AA870)","v":0},{"$f":"SUM(AB869:AB870)","v":0},0,0,0,{"$f":"SUM(AF869:AF870)","v":0},{"$f":"SUM(AG869:AG870)","v":0},0,0,0,{"$f":"SUM(AK869:AK870)","v":18998.212351390666},{"$f":"SUM(AL869:AL870)","v":0},{"$f":"SUM(AM869:AM870)","v":0},{"$f":"SUM(AN869:AN870)","v":0},0,{"$f":"SUM(AP869:AP870)","v":1472.423175831573},{"$f":"SUM(AQ869:AQ870)","v":0},{"$f":"SUM(AR869:AR870)","v":0},{"$f":"SUM(AS869:AS870)","v":0},0,{"$f":"SUM(AU869:AU870)","v":104481.40203800019},{"$f":"SUM(AV869:AV870)","v":0},{"$f":"SUM(AW869:AW870)","v":0},{"$f":"SUM(AX869:AX870)","v":0},0,{"$f":"SUM(AZ869:AZ870)","v":0},{"$f":"SUM(BA869:BA870)","v":0},0,0,0,{"$f":"SUM(BE869:BE870)","v":0},{"$f":"SUM(BF869:BF870)","v":0},0,0,0,{"$f":"SUM(BJ869:BJ870)","v":22586.160754465043},{"$f":"SUM(BK869:BK870)","v":0},{"$f":"SUM(BL869:BL870)","v":0},{"$f":"SUM(BM869:BM870)","v":0},0,{"$f":"SUM(BO869:BO870)","v":1736.0680843415735},{"$f":"SUM(BP869:BP870)","v":0},{"$f":"SUM(BQ869:BQ870)","v":0},{"$f":"SUM(BR869:BR870)","v":0},0,0]
[851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[852,"928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[853,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!D$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!E$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!F$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!G$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!H$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!I$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!J$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!K$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!L$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!M$9,FALSE)*$G874","v":0},{"$f":"SUM(H874:Q874)","v":0},0,null,"Customer",{"$f":"IF($U874=$V$646,$H874,0)","v":0},{"$f":"IF($U874=$W$646,$H874,0)","v":0},{"$f":"IF($U874=$X$646,$H874,0)+IF($U874=$Y$646,$H874,0)*$X$643","v":0},{"$f":"IF($U874=$Y$646,$H874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AA$646,$I874,0)","v":0},{"$f":"IF($U874=$AB$646,$I874,0)","v":0},{"$f":"IF($U874=$AC$646,$I874,0)+IF($U874=$AD$646,$I874,0)*$X$643","v":0},{"$f":"IF($U874=$AD$646,$I874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AF$646,$J874,0)","v":0},{"$f":"IF($U874=$AG$646,$J874,0)","v":0},{"$f":"IF($U874=$AH$646,$J874,0)+IF($U874=$AI$646,$J874,0)*$X$643","v":0},{"$f":"IF($U874=$AI$646,$J874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AK$646,$K874,0)","v":0},{"$f":"IF($U874=$AL$646,$K874,0)","v":0},{"$f":"IF($U874=$AM$646,$K874,0)+IF($U874=$AN$646,$K874,0)*$X$643","v":0},{"$f":"IF($U874=$AN$646,$K874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AP$646,$L874,0)","v":0},{"$f":"IF($U874=$AQ$646,$L874,0)","v":0},{"$f":"IF($U874=$AR$646,$L874,0)+IF($U874=$AS$646,$L874,0)*$X$643","v":0},{"$f":"IF($U874=$AS$646,$L874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AU$646,$M874,0)","v":0},{"$f":"IF($U874=$AV$646,$M874,0)","v":0},{"$f":"IF($U874=$AW$646,$M874,0)+IF($U874=$AX$646,$M874,0)*$X$643","v":0},{"$f":"IF($U874=$AX$646,$M874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AZ$646,$N874,0)","v":0},{"$f":"IF($U874=$BA$646,$N874,0)","v":0},{"$f":"IF($U874=$BB$646,$N874,0)+IF($U874=$BC$646,$N874,0)*$X$643","v":0},{"$f":"IF($U874=$BC$646,$N874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$BE$646,$O874,0)","v":0},{"$f":"IF($U874=$BF$646,$O874,0)","v":0},{"$f":"IF($U874=$BG$646,$O874,0)+IF($U874=$BH$646,$O874,0)*$X$643","v":0},{"$f":"IF($U874=$BH$646,$O874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$BJ$646,$P874,0)","v":0},{"$f":"IF($U874=$BK$646,$P874,0)","v":0},{"$f":"IF($U874=$BL$646,$P874,0)+IF($U874=$BM$646,$P874,0)*$X$643","v":0},{"$f":"IF($U874=$BM$646,$P874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$BO$646,$Q874,0)","v":0},{"$f":"IF($U874=$BP$646,$Q874,0)","v":0},{"$f":"IF($U874=$BQ$646,$Q874,0)+IF($U874=$BR$646,$Q874,0)*$X$643","v":0},{"$f":"IF($U874=$BR$646,$Q874,0)*$Y$643","v":0},0,0]
[854,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!D$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!E$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!F$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!G$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!H$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!I$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!J$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!K$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!L$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!M$9,FALSE)*$G875","v":0},{"$f":"SUM(H875:Q875)","v":0},0,null,"Customer",{"$f":"IF($U875=$V$646,$H875,0)","v":0},{"$f":"IF($U875=$W$646,$H875,0)","v":0},{"$f":"IF($U875=$X$646,$H875,0)+IF($U875=$Y$646,$H875,0)*$X$643","v":0},{"$f":"IF($U875=$Y$646,$H875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$AA$646,$I875,0)","v":0},{"$f":"IF($U875=$AB$646,$I875,0)","v":0},{"$f":"IF($U875=$AC$646,$I875,0)+IF($U875=$AD$646,$I875,0)*$X$643","v":0},{"$f":"IF($U875=$AD$646,$I875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$AF$646,$J875,0)","v":0},{"$f":"IF($U875=$AG$646,$J875,0)","v":0},{"$f":"IF($U875=$AH$646,$J875,0)+IF($U875=$AI$646,$J875,0)*$X$643","v":0},{"$f":"IF($U875=$AI$646,$J875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$AK$646,$K875,0)","v":0},{"$f":"IF($U875=$AL$646,$K875,0)","v":0},{"$f":"IF($U875=$AM$646,$K875,0)+IF($U875=$AN$646,$K875,0)*$X$643","v":0},{"$f":"IF($U875=$AN$646,$K875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$AP$646,$L875,0)","v":0},{"$f":"IF($U875=$AQ$646,$L875,0)","v":0},{"$f":"IF($U875=$AR$646,$L875,0)+IF($U875=$AS$646,$L875,0)*$X$643","v":0},{"$f":"IF($U875=$AS$646,$L875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$AU$646,$M875,0)","v":0},{"$f":"IF($U875=$AV$646,$M875,0)","v":0},{"$f":"IF($U875=$AW$646,$M875,0)+IF($U875=$AX$646,$M875,0)*$X$643","v":0},{"$f":"IF($U875=$AX$646,$M875,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U875=$BJ$646,$P875,0)","v":0},{"$f":"IF($U875=$BK$646,$P875,0)","v":0},{"$f":"IF($U875=$BL$646,$P875,0)+IF($U875=$BM$646,$P875,0)*$X$643","v":0},{"$f":"IF($U875=$BM$646,$P875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$BO$646,$Q875,0)","v":0},{"$f":"IF($U875=$BP$646,$Q875,0)","v":0},{"$f":"IF($U875=$BQ$646,$Q875,0)+IF($U875=$BR$646,$Q875,0)*$X$643","v":0},{"$f":"IF($U875=$BR$646,$Q875,0)*$Y$643","v":0},0,0]
[855,null,null,"Total",null,null,{"$f":"SUM(G874:G875)","v":0},{"$f":"SUM(H874:H875)","v":0},{"$f":"SUM(I874:I875)","v":0},0,0,0,0,{"$f":"SUM(N874:N875)","v":0},0,0,0,{"$f":"SUM(R874:R875)","v":0},0,null,null,{"$f":"SUM(V874:V875)","v":0},null,null,null,0,{"$f":"SUM(AA874:AA875)","v":0},null,null,null,0,{"$f":"SUM(AF874:AF875)","v":0},null,null,null,0,{"$f":"SUM(AK874:AK875)","v":0},null,null,null,0,{"$f":"SUM(AP874:AP875)","v":0},null,null,null,0,{"$f":"SUM(AU874:AU875)","v":0},null,null,null,0,{"$f":"SUM(AZ874:AZ875)","v":0},null,null,null,0,{"$f":"SUM(BE874:BE875)","v":0},null,null,null,0,{"$f":"SUM(BJ874:BJ875)","v":0},null,null,null,0,{"$f":"SUM(BO874:BO875)","v":0},null,null,null,0,0]
[856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[857,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[858,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!D$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!E$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!F$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!G$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!H$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!I$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!J$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!K$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!L$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!M$9,FALSE)*$G879","v":0},{"$f":"SUM(H879:Q879)","v":0},0,null,"Customer",{"$f":"IF($U879=$V$646,$H879,0)","v":0},{"$f":"IF($U879=$W$646,$H879,0)","v":0},{"$f":"IF($U879=$X$646,$H879,0)+IF($U879=$Y$646,$H879,0)*$X$643","v":0},{"$f":"IF($U879=$Y$646,$H879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AA$646,$I879,0)","v":0},{"$f":"IF($U879=$AB$646,$I879,0)","v":0},{"$f":"IF($U879=$AC$646,$I879,0)+IF($U879=$AD$646,$I879,0)*$X$643","v":0},{"$f":"IF($U879=$AD$646,$I879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AF$646,$J879,0)","v":0},{"$f":"IF($U879=$AG$646,$J879,0)","v":0},{"$f":"IF($U879=$AH$646,$J879,0)+IF($U879=$AI$646,$J879,0)*$X$643","v":0},{"$f":"IF($U879=$AI$646,$J879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AK$646,$K879,0)","v":0},{"$f":"IF($U879=$AL$646,$K879,0)","v":0},{"$f":"IF($U879=$AM$646,$K879,0)+IF($U879=$AN$646,$K879,0)*$X$643","v":0},{"$f":"IF($U879=$AN$646,$K879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AP$646,$L879,0)","v":0},{"$f":"IF($U879=$AQ$646,$L879,0)","v":0},{"$f":"IF($U879=$AR$646,$L879,0)+IF($U879=$AS$646,$L879,0)*$X$643","v":0},{"$f":"IF($U879=$AS$646,$L879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AU$646,$M879,0)","v":0},{"$f":"IF($U879=$AV$646,$M879,0)","v":0},{"$f":"IF($U879=$AW$646,$M879,0)+IF($U879=$AX$646,$M879,0)*$X$643","v":0},{"$f":"IF($U879=$AX$646,$M879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AZ$646,$N879,0)","v":0},{"$f":"IF($U879=$BA$646,$N879,0)","v":0},{"$f":"IF($U879=$BB$646,$N879,0)+IF($U879=$BC$646,$N879,0)*$X$643","v":0},{"$f":"IF($U879=$BC$646,$N879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$BE$646,$O879,0)","v":0},{"$f":"IF($U879=$BF$646,$O879,0)","v":0},{"$f":"IF($U879=$BG$646,$O879,0)+IF($U879=$BH$646,$O879,0)*$X$643","v":0},{"$f":"IF($U879=$BH$646,$O879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$BJ$646,$P879,0)","v":0},{"$f":"IF($U879=$BK$646,$P879,0)","v":0},{"$f":"IF($U879=$BL$646,$P879,0)+IF($U879=$BM$646,$P879,0)*$X$643","v":0},{"$f":"IF($U879=$BM$646,$P879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$BO$646,$Q879,0)","v":0},{"$f":"IF($U879=$BP$646,$Q879,0)","v":0},{"$f":"IF($U879=$BQ$646,$Q879,0)+IF($U879=$BR$646,$Q879,0)*$X$643","v":0},{"$f":"IF($U879=$BR$646,$Q879,0)*$Y$643","v":0},0,0]
[859,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!D$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!E$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!F$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!G$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!H$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!I$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!J$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!K$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!L$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!M$9,FALSE)*$G880","v":0},{"$f":"SUM(H880:Q880)","v":0},0,null,"Customer",{"$f":"IF($U880=$V$646,$H880,0)","v":0},{"$f":"IF($U880=$W$646,$H880,0)","v":0},{"$f":"IF($U880=$X$646,$H880,0)+IF($U880=$Y$646,$H880,0)*$X$643","v":0},{"$f":"IF($U880=$Y$646,$H880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$AA$646,$I880,0)","v":0},{"$f":"IF($U880=$AB$646,$I880,0)","v":0},{"$f":"IF($U880=$AC$646,$I880,0)+IF($U880=$AD$646,$I880,0)*$X$643","v":0},{"$f":"IF($U880=$AD$646,$I880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$AF$646,$J880,0)","v":0},{"$f":"IF($U880=$AG$646,$J880,0)","v":0},{"$f":"IF($U880=$AH$646,$J880,0)+IF($U880=$AI$646,$J880,0)*$X$643","v":0},{"$f":"IF($U880=$AI$646,$J880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$AK$646,$K880,0)","v":0},{"$f":"IF($U880=$AL$646,$K880,0)","v":0},{"$f":"IF($U880=$AM$646,$K880,0)+IF($U880=$AN$646,$K880,0)*$X$643","v":0},{"$f":"IF($U880=$AN$646,$K880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$AP$646,$L880,0)","v":0},{"$f":"IF($U880=$AQ$646,$L880,0)","v":0},{"$f":"IF($U880=$AR$646,$L880,0)+IF($U880=$AS$646,$L880,0)*$X$643","v":0},{"$f":"IF($U880=$AS$646,$L880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$AU$646,$M880,0)","v":0},{"$f":"IF($U880=$AV$646,$M880,0)","v":0},{"$f":"IF($U880=$AW$646,$M880,0)+IF($U880=$AX$646,$M880,0)*$X$643","v":0},{"$f":"IF($U880=$AX$646,$M880,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U880=$BJ$646,$P880,0)","v":0},{"$f":"IF($U880=$BK$646,$P880,0)","v":0},{"$f":"IF($U880=$BL$646,$P880,0)+IF($U880=$BM$646,$P880,0)*$X$643","v":0},{"$f":"IF($U880=$BM$646,$P880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$BO$646,$Q880,0)","v":0},{"$f":"IF($U880=$BP$646,$Q880,0)","v":0},{"$f":"IF($U880=$BQ$646,$Q880,0)+IF($U880=$BR$646,$Q880,0)*$X$643","v":0},{"$f":"IF($U880=$BR$646,$Q880,0)*$Y$643","v":0},0,0]
[860,null,null,"Total",null,null,{"$f":"SUM(G879:G880)","v":0},{"$f":"SUM(H879:H880)","v":0},{"$f":"SUM(I879:I880)","v":0},0,0,0,0,{"$f":"SUM(N879:N880)","v":0},0,0,0,{"$f":"SUM(R879:R880)","v":0},0,null,null,{"$f":"SUM(V879:V880)","v":0},null,null,null,0,{"$f":"SUM(AA879:AA880)","v":0},null,null,null,0,{"$f":"SUM(AF879:AF880)","v":0},null,null,null,0,{"$f":"SUM(AK879:AK880)","v":0},null,null,null,0,{"$f":"SUM(AP879:AP880)","v":0},null,null,null,0,{"$f":"SUM(AU879:AU880)","v":0},null,null,null,0,{"$f":"SUM(AZ879:AZ880)","v":0},null,null,null,0,{"$f":"SUM(BE879:BE880)","v":0},null,null,null,0,{"$f":"SUM(BJ879:BJ880)","v":0},null,null,null,0,{"$f":"SUM(BO879:BO880)","v":0},null,null,null,0,0]
[861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[862,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[863,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W884","v":1940809.0515890336},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!D$9,FALSE)*$G884","v":1737182.1705736858},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!E$9,FALSE)*$G884","v":0},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!F$9,FALSE)*$G884","v":0},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!G$9,FALSE)*$G884","v":25915.697455248173},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!H$9,FALSE)*$G884","v":2008.5507438889904},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!I$9,FALSE)*$G884","v":142524.37833808921},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!J$9,FALSE)*$G884","v":0},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!K$9,FALSE)*$G884","v":0},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!L$9,FALSE)*$G884","v":30810.062439662612},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!M$9,FALSE)*$G884","v":2368.1920384585615},{"$f":"SUM(H884:Q884)","v":1940809.0515890333},0,null,"Customer",{"$f":"IF($U884=$V$646,$H884,0)","v":1737182.1705736858},{"$f":"IF($U884=$W$646,$H884,0)","v":0},{"$f":"IF($U884=$X$646,$H884,0)+IF($U884=$Y$646,$H884,0)*$X$643","v":0},{"$f":"IF($U884=$Y$646,$H884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AA$646,$I884,0)","v":0},{"$f":"IF($U884=$AB$646,$I884,0)","v":0},{"$f":"IF($U884=$AC$646,$I884,0)+IF($U884=$AD$646,$I884,0)*$X$643","v":0},{"$f":"IF($U884=$AD$646,$I884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AF$646,$J884,0)","v":0},{"$f":"IF($U884=$AG$646,$J884,0)","v":0},{"$f":"IF($U884=$AH$646,$J884,0)+IF($U884=$AI$646,$J884,0)*$X$643","v":0},{"$f":"IF($U884=$AI$646,$J884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AK$646,$K884,0)","v":25915.697455248173},{"$f":"IF($U884=$AL$646,$K884,0)","v":0},{"$f":"IF($U884=$AM$646,$K884,0)+IF($U884=$AN$646,$K884,0)*$X$643","v":0},{"$f":"IF($U884=$AN$646,$K884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AP$646,$L884,0)","v":2008.5507438889904},{"$f":"IF($U884=$AQ$646,$L884,0)","v":0},{"$f":"IF($U884=$AR$646,$L884,0)+IF($U884=$AS$646,$L884,0)*$X$643","v":0},{"$f":"IF($U884=$AS$646,$L884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AU$646,$M884,0)","v":142524.37833808921},{"$f":"IF($U884=$AV$646,$M884,0)","v":0},{"$f":"IF($U884=$AW$646,$M884,0)+IF($U884=$AX$646,$M884,0)*$X$643","v":0},{"$f":"IF($U884=$AX$646,$M884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AZ$646,$N884,0)","v":0},{"$f":"IF($U884=$BA$646,$N884,0)","v":0},{"$f":"IF($U884=$BB$646,$N884,0)+IF($U884=$BC$646,$N884,0)*$X$643","v":0},{"$f":"IF($U884=$BC$646,$N884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$BE$646,$O884,0)","v":0},{"$f":"IF($U884=$BF$646,$O884,0)","v":0},{"$f":"IF($U884=$BG$646,$O884,0)+IF($U884=$BH$646,$O884,0)*$X$643","v":0},{"$f":"IF($U884=$BH$646,$O884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$BJ$646,$P884,0)","v":30810.062439662612},{"$f":"IF($U884=$BK$646,$P884,0)","v":0},{"$f":"IF($U884=$BL$646,$P884,0)+IF($U884=$BM$646,$P884,0)*$X$643","v":0},{"$f":"IF($U884=$BM$646,$P884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$BO$646,$Q884,0)","v":2368.1920384585615},{"$f":"IF($U884=$BP$646,$Q884,0)","v":0},{"$f":"IF($U884=$BQ$646,$Q884,0)+IF($U884=$BR$646,$Q884,0)*$X$643","v":0},{"$f":"IF($U884=$BR$646,$Q884,0)*$Y$643","v":0},0,0]
[864,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!D$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!E$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!F$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!G$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!H$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!I$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!J$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!K$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!L$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!M$9,FALSE)*$G885","v":0},{"$f":"SUM(H885:Q885)","v":0},0,null,"Customer",{"$f":"IF($U885=$V$646,$H885,0)","v":0},{"$f":"IF($U885=$W$646,$H885,0)","v":0},{"$f":"IF($U885=$X$646,$H885,0)+IF($U885=$Y$646,$H885,0)*$X$643","v":0},{"$f":"IF($U885=$Y$646,$H885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$AA$646,$I885,0)","v":0},{"$f":"IF($U885=$AB$646,$I885,0)","v":0},{"$f":"IF($U885=$AC$646,$I885,0)+IF($U885=$AD$646,$I885,0)*$X$643","v":0},{"$f":"IF($U885=$AD$646,$I885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$AF$646,$J885,0)","v":0},{"$f":"IF($U885=$AG$646,$J885,0)","v":0},{"$f":"IF($U885=$AH$646,$J885,0)+IF($U885=$AI$646,$J885,0)*$X$643","v":0},{"$f":"IF($U885=$AI$646,$J885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$AK$646,$K885,0)","v":0},{"$f":"IF($U885=$AL$646,$K885,0)","v":0},{"$f":"IF($U885=$AM$646,$K885,0)+IF($U885=$AN$646,$K885,0)*$X$643","v":0},{"$f":"IF($U885=$AN$646,$K885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$AP$646,$L885,0)","v":0},{"$f":"IF($U885=$AQ$646,$L885,0)","v":0},{"$f":"IF($U885=$AR$646,$L885,0)+IF($U885=$AS$646,$L885,0)*$X$643","v":0},{"$f":"IF($U885=$AS$646,$L885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$AU$646,$M885,0)","v":0},{"$f":"IF($U885=$AV$646,$M885,0)","v":0},{"$f":"IF($U885=$AW$646,$M885,0)+IF($U885=$AX$646,$M885,0)*$X$643","v":0},{"$f":"IF($U885=$AX$646,$M885,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U885=$BJ$646,$P885,0)","v":0},{"$f":"IF($U885=$BK$646,$P885,0)","v":0},{"$f":"IF($U885=$BL$646,$P885,0)+IF($U885=$BM$646,$P885,0)*$X$643","v":0},{"$f":"IF($U885=$BM$646,$P885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$BO$646,$Q885,0)","v":0},{"$f":"IF($U885=$BP$646,$Q885,0)","v":0},{"$f":"IF($U885=$BQ$646,$Q885,0)+IF($U885=$BR$646,$Q885,0)*$X$643","v":0},{"$f":"IF($U885=$BR$646,$Q885,0)*$Y$643","v":0},0,0]
[865,null,null,"Total",null,null,{"$f":"SUM(G884:G885)","v":1940809.0515890336},{"$f":"SUM(H884:H885)","v":1737182.1705736858},{"$f":"SUM(I884:I885)","v":0},0,25915.697455248173,2008.5507438889904,142524.37833808921,{"$f":"SUM(N884:N885)","v":0},0,30810.062439662612,2368.1920384585615,{"$f":"SUM(R884:R885)","v":1940809.0515890333},0,null,null,{"$f":"SUM(V884:V885)","v":1737182.1705736858},null,null,null,0,{"$f":"SUM(AA884:AA885)","v":0},null,null,null,0,{"$f":"SUM(AF884:AF885)","v":0},null,null,null,0,{"$f":"SUM(AK884:AK885)","v":25915.697455248173},null,null,null,0,{"$f":"SUM(AP884:AP885)","v":2008.5507438889904},null,null,null,0,{"$f":"SUM(AU884:AU885)","v":142524.37833808921},null,null,null,0,{"$f":"SUM(AZ884:AZ885)","v":0},null,null,null,0,{"$f":"SUM(BE884:BE885)","v":0},null,null,null,0,{"$f":"SUM(BJ884:BJ885)","v":30810.062439662612},null,null,null,0,{"$f":"SUM(BO884:BO885)","v":2368.1920384585615},null,null,null,0,0]
[866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[867,931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V888:Y888)-H888","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK888:AN888)-K888","v":0},null,null,null,null,{"$f":"SUM(AP888:AS888)-L888","v":0},null,null,null,null,{"$f":"SUM(AU888:AX888)-M888","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ888:BM888)-P888","v":0},null,null,null,null,{"$f":"SUM(BO888:BR888)-Q888","v":0},{"$f":"SUM(V888:BR888)-R888","v":0}]
[868,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W889","v":1024243.9358095999},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!D$9,FALSE)*$G889","v":916781.7422068693},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!E$9,FALSE)*$G889","v":0},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!F$9,FALSE)*$G889","v":0},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!G$9,FALSE)*$G889","v":13676.76842762114},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!H$9,FALSE)*$G889","v":1059.9939842148785},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!I$9,FALSE)*$G889","v":75215.915804957913},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!J$9,FALSE)*$G889","v":0},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!K$9,FALSE)*$G889","v":0},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!L$9,FALSE)*$G889","v":16259.724051628011},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!M$9,FALSE)*$G889","v":1249.7913343086461},{"$f":"SUM(H889:Q889)","v":1024243.9358095999},0,null,"Customer",{"$f":"IF($U889=$V$646,$H889,0)","v":916781.7422068693},{"$f":"IF($U889=$W$646,$H889,0)","v":0},{"$f":"IF($U889=$X$646,$H889,0)+IF($U889=$Y$646,$H889,0)*$X$643","v":0},{"$f":"IF($U889=$Y$646,$H889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$AA$646,$I889,0)","v":0},{"$f":"IF($U889=$AB$646,$I889,0)","v":0},{"$f":"IF($U889=$AC$646,$I889,0)+IF($U889=$AD$646,$I889,0)*$X$643","v":0},{"$f":"IF($U889=$AD$646,$I889,0)*$Y$643","v":0},{"$f":"SUM(AA889:AD889)-I889","v":0},{"$f":"IF($U889=$AF$646,$J889,0)","v":0},{"$f":"IF($U889=$AG$646,$J889,0)","v":0},{"$f":"IF($U889=$AH$646,$J889,0)+IF($U889=$AI$646,$J889,0)*$X$643","v":0},{"$f":"IF($U889=$AI$646,$J889,0)*$Y$643","v":0},{"$f":"SUM(AF889:AI889)-J889","v":0},{"$f":"IF($U889=$AK$646,$K889,0)","v":13676.76842762114},{"$f":"IF($U889=$AL$646,$K889,0)","v":0},{"$f":"IF($U889=$AM$646,$K889,0)+IF($U889=$AN$646,$K889,0)*$X$643","v":0},{"$f":"IF($U889=$AN$646,$K889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$AP$646,$L889,0)","v":1059.9939842148785},{"$f":"IF($U889=$AQ$646,$L889,0)","v":0},{"$f":"IF($U889=$AR$646,$L889,0)+IF($U889=$AS$646,$L889,0)*$X$643","v":0},{"$f":"IF($U889=$AS$646,$L889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$AU$646,$M889,0)","v":75215.915804957913},{"$f":"IF($U889=$AV$646,$M889,0)","v":0},{"$f":"IF($U889=$AW$646,$M889,0)+IF($U889=$AX$646,$M889,0)*$X$643","v":0},{"$f":"IF($U889=$AX$646,$M889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$AZ$646,$N889,0)","v":0},{"$f":"IF($U889=$BA$646,$N889,0)","v":0},{"$f":"IF($U889=$BB$646,$N889,0)+IF($U889=$BC$646,$N889,0)*$X$643","v":0},{"$f":"IF($U889=$BC$646,$N889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$BE$646,$O889,0)","v":0},{"$f":"IF($U889=$BF$646,$O889,0)","v":0},{"$f":"IF($U889=$BG$646,$O889,0)+IF($U889=$BH$646,$O889,0)*$X$643","v":0},{"$f":"IF($U889=$BH$646,$O889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$BJ$646,$P889,0)","v":16259.724051628011},{"$f":"IF($U889=$BK$646,$P889,0)","v":0},{"$f":"IF($U889=$BL$646,$P889,0)+IF($U889=$BM$646,$P889,0)*$X$643","v":0},{"$f":"IF($U889=$BM$646,$P889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$BO$646,$Q889,0)","v":1249.7913343086461},{"$f":"IF($U889=$BP$646,$Q889,0)","v":0},{"$f":"IF($U889=$BQ$646,$Q889,0)+IF($U889=$BR$646,$Q889,0)*$X$643","v":0},{"$f":"IF($U889=$BR$646,$Q889,0)*$Y$643","v":0},0,0]
[869,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!D$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!E$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!F$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!G$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!H$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!I$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!J$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!K$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!L$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!M$9,FALSE)*$G890","v":0},{"$f":"SUM(H890:Q890)","v":0},0,null,"Customer",{"$f":"IF($U890=$V$646,$H890,0)","v":0},{"$f":"IF($U890=$W$646,$H890,0)","v":0},{"$f":"IF($U890=$X$646,$H890,0)+IF($U890=$Y$646,$H890,0)*$X$643","v":0},{"$f":"IF($U890=$Y$646,$H890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$AA$646,$I890,0)","v":0},{"$f":"IF($U890=$AB$646,$I890,0)","v":0},{"$f":"IF($U890=$AC$646,$I890,0)+IF($U890=$AD$646,$I890,0)*$X$643","v":0},{"$f":"IF($U890=$AD$646,$I890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$AF$646,$J890,0)","v":0},{"$f":"IF($U890=$AG$646,$J890,0)","v":0},{"$f":"IF($U890=$AH$646,$J890,0)+IF($U890=$AI$646,$J890,0)*$X$643","v":0},{"$f":"IF($U890=$AI$646,$J890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$AK$646,$K890,0)","v":0},{"$f":"IF($U890=$AL$646,$K890,0)","v":0},{"$f":"IF($U890=$AM$646,$K890,0)+IF($U890=$AN$646,$K890,0)*$X$643","v":0},{"$f":"IF($U890=$AN$646,$K890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$AP$646,$L890,0)","v":0},{"$f":"IF($U890=$AQ$646,$L890,0)","v":0},{"$f":"IF($U890=$AR$646,$L890,0)+IF($U890=$AS$646,$L890,0)*$X$643","v":0},{"$f":"IF($U890=$AS$646,$L890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$AU$646,$M890,0)","v":0},{"$f":"IF($U890=$AV$646,$M890,0)","v":0},{"$f":"IF($U890=$AW$646,$M890,0)+IF($U890=$AX$646,$M890,0)*$X$643","v":0},{"$f":"IF($U890=$AX$646,$M890,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U890=$BJ$646,$P890,0)","v":0},{"$f":"IF($U890=$BK$646,$P890,0)","v":0},{"$f":"IF($U890=$BL$646,$P890,0)+IF($U890=$BM$646,$P890,0)*$X$643","v":0},{"$f":"IF($U890=$BM$646,$P890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$BO$646,$Q890,0)","v":0},{"$f":"IF($U890=$BP$646,$Q890,0)","v":0},{"$f":"IF($U890=$BQ$646,$Q890,0)+IF($U890=$BR$646,$Q890,0)*$X$643","v":0},{"$f":"IF($U890=$BR$646,$Q890,0)*$Y$643","v":0},0,0]
[870,null,null,"Total",null,null,{"$f":"SUM(G889:G890)","v":1024243.9358095999},{"$f":"SUM(H889:H890)","v":916781.7422068693},{"$f":"SUM(I889:I890)","v":0},0,13676.76842762114,1059.9939842148785,75215.915804957913,{"$f":"SUM(N889:N890)","v":0},0,16259.724051628011,1249.7913343086461,{"$f":"SUM(R889:R890)","v":1024243.9358095999},0,null,null,{"$f":"SUM(V889:V890)","v":916781.7422068693},null,null,null,0,{"$f":"SUM(AA889:AA890)","v":0},null,null,null,0,{"$f":"SUM(AF889:AF890)","v":0},null,null,null,0,{"$f":"SUM(AK889:AK890)","v":13676.76842762114},null,null,null,0,{"$f":"SUM(AP889:AP890)","v":1059.9939842148785},null,null,null,0,{"$f":"SUM(AU889:AU890)","v":75215.915804957913},null,null,null,0,{"$f":"SUM(AZ889:AZ890)","v":0},null,null,null,0,{"$f":"SUM(BE889:BE890)","v":0},null,null,null,0,{"$f":"SUM(BJ889:BJ890)","v":16259.724051628011},null,null,null,0,{"$f":"SUM(BO889:BO890)","v":1249.7913343086461},null,null,null,0,0]
[871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[872,"935","Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[873,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!D$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!E$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!F$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!G$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!H$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!I$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!J$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!K$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!L$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!M$9,FALSE)*$G894","v":0},{"$f":"SUM(H894:Q894)","v":0},0,null,"Customer",{"$f":"IF($U894=$V$646,$H894,0)","v":0},{"$f":"IF($U894=$W$646,$H894,0)","v":0},{"$f":"IF($U894=$X$646,$H894,0)+IF($U894=$Y$646,$H894,0)*$X$643","v":0},{"$f":"IF($U894=$Y$646,$H894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AK$646,$K894,0)","v":0},{"$f":"IF($U894=$AL$646,$K894,0)","v":0},{"$f":"IF($U894=$AM$646,$K894,0)+IF($U894=$AN$646,$K894,0)*$X$643","v":0},{"$f":"IF($U894=$AN$646,$K894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AP$646,$L894,0)","v":0},{"$f":"IF($U894=$AQ$646,$L894,0)","v":0},{"$f":"IF($U894=$AR$646,$L894,0)+IF($U894=$AS$646,$L894,0)*$X$643","v":0},{"$f":"IF($U894=$AS$646,$L894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AK$646,$K894,0)","v":0},{"$f":"IF($U894=$AL$646,$K894,0)","v":0},{"$f":"IF($U894=$AM$646,$K894,0)+IF($U894=$AN$646,$K894,0)*$X$643","v":0},{"$f":"IF($U894=$AN$646,$K894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AP$646,$L894,0)","v":0},{"$f":"IF($U894=$AQ$646,$L894,0)","v":0},{"$f":"IF($U894=$AR$646,$L894,0)+IF($U894=$AS$646,$L894,0)*$X$643","v":0},{"$f":"IF($U894=$AS$646,$L894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AU$646,$M894,0)","v":0},{"$f":"IF($U894=$AV$646,$M894,0)","v":0},{"$f":"IF($U894=$AW$646,$M894,0)+IF($U894=$AX$646,$M894,0)*$X$643","v":0},{"$f":"IF($U894=$AX$646,$M894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AZ$646,$N894,0)","v":0},{"$f":"IF($U894=$BA$646,$N894,0)","v":0},{"$f":"IF($U894=$BB$646,$N894,0)+IF($U894=$BC$646,$N894,0)*$X$643","v":0},{"$f":"IF($U894=$BC$646,$N894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$BE$646,$O894,0)","v":0},{"$f":"IF($U894=$BF$646,$O894,0)","v":0},{"$f":"IF($U894=$BG$646,$O894,0)+IF($U894=$BH$646,$O894,0)*$X$643","v":0},{"$f":"IF($U894=$BH$646,$O894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$BJ$646,$P894,0)","v":0},{"$f":"IF($U894=$BK$646,$P894,0)","v":0},{"$f":"IF($U894=$BL$646,$P894,0)+IF($U894=$BM$646,$P894,0)*$X$643","v":0},{"$f":"IF($U894=$BM$646,$P894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$BO$646,$Q894,0)","v":0},{"$f":"IF($U894=$BP$646,$Q894,0)","v":0},{"$f":"IF($U894=$BQ$646,$Q894,0)+IF($U894=$BR$646,$Q894,0)*$X$643","v":0},{"$f":"IF($U894=$BR$646,$Q894,0)*$Y$643","v":0},0,0]
[874,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!D$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!E$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!F$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!G$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!H$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!I$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!J$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!K$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!L$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!M$9,FALSE)*$G895","v":0},{"$f":"SUM(H895:Q895)","v":0},0,null,"Customer",{"$f":"IF($U895=$V$646,$H895,0)","v":0},{"$f":"IF($U895=$W$646,$H895,0)","v":0},{"$f":"IF($U895=$X$646,$H895,0)+IF($U895=$Y$646,$H895,0)*$X$643","v":0},{"$f":"IF($U895=$Y$646,$H895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$AK$646,$K895,0)","v":0},{"$f":"IF($U895=$AL$646,$K895,0)","v":0},{"$f":"IF($U895=$AM$646,$K895,0)+IF($U895=$AN$646,$K895,0)*$X$643","v":0},{"$f":"IF($U895=$AN$646,$K895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$AP$646,$L895,0)","v":0},{"$f":"IF($U895=$AQ$646,$L895,0)","v":0},{"$f":"IF($U895=$AR$646,$L895,0)+IF($U895=$AS$646,$L895,0)*$X$643","v":0},{"$f":"IF($U895=$AS$646,$L895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$AK$646,$K895,0)","v":0},{"$f":"IF($U895=$AL$646,$K895,0)","v":0},{"$f":"IF($U895=$AM$646,$K895,0)+IF($U895=$AN$646,$K895,0)*$X$643","v":0},{"$f":"IF($U895=$AN$646,$K895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$AP$646,$L895,0)","v":0},{"$f":"IF($U895=$AQ$646,$L895,0)","v":0},{"$f":"IF($U895=$AR$646,$L895,0)+IF($U895=$AS$646,$L895,0)*$X$643","v":0},{"$f":"IF($U895=$AS$646,$L895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$AU$646,$M895,0)","v":0},{"$f":"IF($U895=$AV$646,$M895,0)","v":0},{"$f":"IF($U895=$AW$646,$M895,0)+IF($U895=$AX$646,$M895,0)*$X$643","v":0},{"$f":"IF($U895=$AX$646,$M895,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U895=$BJ$646,$P895,0)","v":0},{"$f":"IF($U895=$BK$646,$P895,0)","v":0},{"$f":"IF($U895=$BL$646,$P895,0)+IF($U895=$BM$646,$P895,0)*$X$643","v":0},{"$f":"IF($U895=$BM$646,$P895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$BO$646,$Q895,0)","v":0},{"$f":"IF($U895=$BP$646,$Q895,0)","v":0},{"$f":"IF($U895=$BQ$646,$Q895,0)+IF($U895=$BR$646,$Q895,0)*$X$643","v":0},{"$f":"IF($U895=$BR$646,$Q895,0)*$Y$643","v":0},0,0]
[875,null,null,"Total",null,null,{"$f":"SUM(G894:G895)","v":0},{"$f":"SUM(H894:H895)","v":0},{"$f":"SUM(I894:I895)","v":0},0,0,0,0,{"$f":"SUM(N894:N895)","v":0},0,0,0,{"$f":"SUM(R894:R895)","v":0},0,null,null,{"$f":"SUM(V894:V895)","v":0},null,null,null,0,{"$f":"SUM(AA894:AA895)","v":0},null,null,null,0,{"$f":"SUM(AF894:AF895)","v":0},null,null,null,0,{"$f":"SUM(AK894:AK895)","v":0},null,null,null,0,{"$f":"SUM(AP894:AP895)","v":0},null,null,null,0,{"$f":"SUM(AU894:AU895)","v":0},null,null,null,0,{"$f":"SUM(AZ894:AZ895)","v":0},null,null,null,0,{"$f":"SUM(BE894:BE895)","v":0},null,null,null,0,{"$f":"SUM(BJ894:BJ895)","v":0},null,null,null,0,{"$f":"SUM(BO894:BO895)","v":0},null,null,null,0,0]
[876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[877,"Total Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[878,null,"Utah Administrative & General Expense",null,null,null,{"$f":"G894+G889+G884+G879+G874+G869+G864+G859+G854+G849+G844+G839","v":46535423.255857266},{"$f":"H894+H889+H884+H879+H874+H869+H864+H859+H854+H849+H844+H839","v":41652993.896533661},{"$f":"I894+I889+I884+I879+I874+I869+I864+I859+I854+I849+I844+I839","v":0},0,621389.28559886315,48159.688312054073,3417354.357869789,{"$f":"N894+N889+N884+N879+N874+N869+N864+N859+N854+N849+N844+N839","v":0},0,738743.10045864759,56782.927084243864,{"$f":"R894+R889+R884+R879+R874+R869+R864+R859+R854+R849+R844+R839","v":46535423.255857259},0,null,null,{"$f":"V894+V889+V884+V879+V874+V869+V864+V859+V854+V849+V844+V839","v":41652993.896533661},{"$f":"W894+W889+W884+W879+W874+W869+W864+W859+W854+W849+W844+W839","v":0},0,0,0,{"$f":"AA894+AA889+AA884+AA879+AA874+AA869+AA864+AA859+AA854+AA849+AA844+AA839","v":0},{"$f":"AB894+AB889+AB884+AB879+AB874+AB869+AB864+AB859+AB854+AB849+AB844+AB839","v":0},0,0,0,{"$f":"AF894+AF889+AF884+AF879+AF874+AF869+AF864+AF859+AF854+AF849+AF844+AF839","v":0},{"$f":"AG894+AG889+AG884+AG879+AG874+AG869+AG864+AG859+AG854+AG849+AG844+AG839","v":0},0,0,0,{"$f":"AK894+AK889+AK884+AK879+AK874+AK869+AK864+AK859+AK854+AK849+AK844+AK839","v":621389.28559886315},{"$f":"AL894+AL889+AL884+AL879+AL874+AL869+AL864+AL859+AL854+AL849+AL844+AL839","v":0},0,0,0,{"$f":"AP894+AP889+AP884+AP879+AP874+AP869+AP864+AP859+AP854+AP849+AP844+AP839","v":48159.688312054073},{"$f":"AQ894+AQ889+AQ884+AQ879+AQ874+AQ869+AQ864+AQ859+AQ854+AQ849+AQ844+AQ839","v":0},0,0,0,{"$f":"AU894+AU889+AU884+AU879+AU874+AU869+AU864+AU859+AU854+AU849+AU844+AU839","v":3417354.357869789},{"$f":"AV894+AV889+AV884+AV879+AV874+AV869+AV864+AV859+AV854+AV849+AV844+AV839","v":0},0,0,0,{"$f":"AZ894+AZ889+AZ884+AZ879+AZ874+AZ869+AZ864+AZ859+AZ854+AZ849+AZ844+AZ839","v":0},{"$f":"BA894+BA889+BA884+BA879+BA874+BA869+BA864+BA859+BA854+BA849+BA844+BA839","v":0},0,0,0,{"$f":"BE894+BE889+BE884+BE879+BE874+BE869+BE864+BE859+BE854+BE849+BE844+BE839","v":0},{"$f":"BF894+BF889+BF884+BF879+BF874+BF869+BF864+BF859+BF854+BF849+BF844+BF839","v":0},0,0,0,{"$f":"BJ894+BJ889+BJ884+BJ879+BJ874+BJ869+BJ864+BJ859+BJ854+BJ849+BJ844+BJ839","v":738743.10045864759},{"$f":"BK894+BK889+BK884+BK879+BK874+BK869+BK864+BK859+BK854+BK849+BK844+BK839","v":0},0,0,0,{"$f":"BO894+BO889+BO884+BO879+BO874+BO869+BO864+BO859+BO854+BO849+BO844+BO839","v":56782.927084243864},{"$f":"BP894+BP889+BP884+BP879+BP874+BP869+BP864+BP859+BP854+BP849+BP844+BP839","v":0},0,0,0,0]
[879,null,"WyomingAdministrative & General Expense",null,null,null,{"$f":"G895+G890+G885+G880+G875+G870+G865+G860+G855+G850+G845+G840","v":0},{"$f":"H895+H890+H885+H880+H875+H870+H865+H860+H855+H850+H845+H840","v":0},{"$f":"I895+I890+I885+I880+I875+I870+I865+I860+I855+I850+I845+I840","v":0},0,0,0,0,{"$f":"N895+N890+N885+N880+N875+N870+N865+N860+N855+N850+N845+N840","v":0},0,0,0,{"$f":"R895+R890+R885+R880+R875+R870+R865+R860+R855+R850+R845+R840","v":0},0,null,null,{"$f":"V895+V890+V885+V880+V875+V870+V865+V860+V855+V850+V845+V840","v":0},{"$f":"W895+W890+W885+W880+W875+W870+W865+W860+W855+W850+W845+W840","v":0},0,0,0,{"$f":"AA895+AA890+AA885+AA880+AA875+AA870+AA865+AA860+AA855+AA850+AA845+AA840","v":0},{"$f":"AB895+AB890+AB885+AB880+AB875+AB870+AB865+AB860+AB855+AB850+AB845+AB840","v":0},0,0,0,{"$f":"AF895+AF890+AF885+AF880+AF875+AF870+AF865+AF860+AF855+AF850+AF845+AF840","v":0},{"$f":"AG895+AG890+AG885+AG880+AG875+AG870+AG865+AG860+AG855+AG850+AG845+AG840","v":0},0,0,0,{"$f":"AK895+AK890+AK885+AK880+AK875+AK870+AK865+AK860+AK855+AK850+AK845+AK840","v":0},{"$f":"AL895+AL890+AL885+AL880+AL875+AL870+AL865+AL860+AL855+AL850+AL845+AL840","v":0},0,0,0,{"$f":"AP895+AP890+AP885+AP880+AP875+AP870+AP865+AP860+AP855+AP850+AP845+AP840","v":0},{"$f":"AQ895+AQ890+AQ885+AQ880+AQ875+AQ870+AQ865+AQ860+AQ855+AQ850+AQ845+AQ840","v":0},0,0,0,{"$f":"AU895+AU890+AU885+AU880+AU875+AU870+AU865+AU860+AU855+AU850+AU845+AU840","v":0},{"$f":"AV895+AV890+AV885+AV880+AV875+AV870+AV865+AV860+AV855+AV850+AV845+AV840","v":0},0,0,0,{"$f":"AZ895+AZ890+AZ885+AZ880+AZ875+AZ870+AZ865+AZ860+AZ855+AZ850+AZ845+AZ840","v":0},{"$f":"BA895+BA890+BA885+BA880+BA875+BA870+BA865+BA860+BA855+BA850+BA845+BA840","v":0},0,0,0,{"$f":"BE895+BE890+BE885+BE880+BE875+BE870+BE865+BE860+BE855+BE850+BE845+BE840","v":0},{"$f":"BF895+BF890+BF885+BF880+BF875+BF870+BF865+BF860+BF855+BF850+BF845+BF840","v":0},0,0,0,{"$f":"BJ895+BJ890+BJ885+BJ880+BJ875+BJ870+BJ865+BJ860+BJ855+BJ850+BJ845+BJ840","v":0},{"$f":"BK895+BK890+BK885+BK880+BK875+BK870+BK865+BK860+BK855+BK850+BK845+BK840","v":0},0,0,0,{"$f":"BO895+BO890+BO885+BO880+BO875+BO870+BO865+BO860+BO855+BO850+BO845+BO840","v":0},{"$f":"BP895+BP890+BP885+BP880+BP875+BP870+BP865+BP860+BP855+BP850+BP845+BP840","v":0},0,0,0,0]
[880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[881,null,"Total Administrative & General Expense",null,null,null,{"$f":"SUM(G899:G901)","v":46535423.255857266},{"$f":"SUM(H899:H901)","v":41652993.896533661},{"$f":"SUM(I899:I901)","v":0},0,621389.28559886315,48159.688312054073,3417354.357869789,{"$f":"SUM(N899:N901)","v":0},0,738743.10045864759,56782.927084243864,{"$f":"SUM(R899:R901)","v":46535423.255857259},0,null,null,{"$f":"SUM(V899:V901)","v":41652993.896533661},{"$f":"SUM(W899:W901)","v":0},0,0,0,{"$f":"SUM(AA899:AA901)","v":0},{"$f":"SUM(AB899:AB901)","v":0},0,0,0,{"$f":"SUM(AF899:AF901)","v":0},{"$f":"SUM(AG899:AG901)","v":0},0,0,0,{"$f":"SUM(AK899:AK901)","v":621389.28559886315},{"$f":"SUM(AL899:AL901)","v":0},{"$f":"SUM(AM899:AM901)","v":0},{"$f":"SUM(AN899:AN901)","v":0},0,{"$f":"SUM(AP899:AP901)","v":48159.688312054073},{"$f":"SUM(AQ899:AQ901)","v":0},{"$f":"SUM(AR899:AR901)","v":0},{"$f":"SUM(AS899:AS901)","v":0},0,{"$f":"SUM(AU899:AU901)","v":3417354.357869789},{"$f":"SUM(AV899:AV901)","v":0},{"$f":"SUM(AW899:AW901)","v":0},{"$f":"SUM(AX899:AX901)","v":0},0,{"$f":"SUM(AZ899:AZ901)","v":0},{"$f":"SUM(BA899:BA901)","v":0},0,0,0,{"$f":"SUM(BE899:BE901)","v":0},{"$f":"SUM(BF899:BF901)","v":0},0,0,0,{"$f":"SUM(BJ899:BJ901)","v":738743.10045864759},{"$f":"SUM(BK899:BK901)","v":0},{"$f":"SUM(BL899:BL901)","v":0},{"$f":"SUM(BM899:BM901)","v":0},0,{"$f":"SUM(BO899:BO901)","v":56782.927084243864},{"$f":"SUM(BP899:BP901)","v":0},{"$f":"SUM(BQ899:BQ901)","v":0},{"$f":"SUM(BR899:BR901)","v":0},0,0]
[882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[884,null,"Total Utility O&M Expenses",null,null,null,{"$f":"G650+G753+G806+G834+G902","v":132939310.87308142},{"$f":"H650+H753+H806+H834+H902","v":118638045.92232421},{"$f":"I650+I753+I806+I834+I902","v":0},0,1436461.2309328187,157099.30252442614,9105570.9162180964,0,0,1806730.9232891789,1795402.5777926748,{"$f":"R650+R753+R806+R834+R902","v":132939310.87308139},0,null,null,{"$f":"V650+V753+V806+V834+V902","v":72995831.387244925},{"$f":"W650+W753+W806+W834+W902","v":42573227.240865275},{"$f":"X650+X753+X806+X834+X902","v":1880903.5142465958},1188083.7799673972,0,{"$f":"AA650+AA753+AA806+AA834+AA902","v":0},0,0,0,0,{"$f":"AF650+AF753+AF806+AF834+AF902","v":0},{"$f":"AG650+AG753+AG806+AG834+AG902","v":0},{"$f":"AH650+AH753+AH806+AH834+AH902","v":0},0,0,{"$f":"AK650+AK753+AK806+AK834+AK902","v":721713.8452022014},592609.76216878521,84244.716253188322,37892.907308643669,0,{"$f":"AP650+AP753+AP806+AP834+AP902","v":93228.563240192234},{"$f":"AQ650+AQ753+AQ806+AQ834+AQ902","v":52201.453449202992},{"$f":"AR650+AR753+AR806+AR834+AR902","v":9326.8720560795009},2342.4137789513848,0,{"$f":"AU650+AU753+AU806+AU834+AU902","v":4536064.9764593327},{"$f":"AV650+AV753+AV806+AV834+AV902","v":3585099.8672861233},{"$f":"AW650+AW753+AW806+AW834+AW902","v":722221.29432364972},262184.77814899082,0,{"$f":"AZ650+AZ753+AZ806+AZ834+AZ902","v":0},{"$f":"BA650+BA753+BA806+BA834+BA902","v":0},{"$f":"BB650+BB753+BB806+BB834+BB902","v":0},0,0,{"$f":"BE650+BE753+BE806+BE834+BE902","v":0},{"$f":"BF650+BF753+BF806+BF834+BF902","v":0},{"$f":"BG650+BG753+BG806+BG834+BG902","v":0},0,0,{"$f":"BJ650+BJ753+BJ806+BJ834+BJ902","v":857574.4881299074},{"$f":"BK650+BK753+BK806+BK834+BK902","v":773943.93257802748},{"$f":"BL650+BL753+BL806+BL834+BL902","v":115497.22458471345},59715.277996530749,0,{"$f":"BO650+BO753+BO806+BO834+BO902","v":143376.31648243609},{"$f":"BP650+BP753+BP806+BP834+BP902","v":52045.387148755195},{"$f":"BQ650+BQ753+BQ806+BQ834+BQ902","v":637324.70440839417},962656.16975308943,0,0]
[885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[887,"OTHER UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[889,"Depreciation, Amortization, & Other Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE911:BH911)-O911","v":0},null,null,null,null,0,null,null,null,null,0,0]
[891,403,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[892,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W913","v":594613.88716443488},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!D$9,FALSE)*$G913","v":566508.52872625599},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!E$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!F$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!G$9,FALSE)*$G913","v":25229.256662526022},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!H$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!I$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!J$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!K$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!L$9,FALSE)*$G913","v":0},{"$f":"VLOOKUP($F913,range,'COS Alloc Factors'!M$9,FALSE)*$G913","v":2876.1017756529018},{"$f":"SUM(H913:Q913)","v":594613.88716443488},0,null,"Throughput",{"$f":"IF($U913=$V$646,$H913,0)","v":0},{"$f":"IF($U913=$W$646,$H913,0)","v":0},{"$f":"IF($U913=$X$646,$H913,0)+IF($U913=$Y$646,$H913,0)*$X$643","v":566508.52872625599},{"$f":"IF($U913=$Y$646,$H913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$AA$646,$I913,0)","v":0},{"$f":"IF($U913=$AB$646,$I913,0)","v":0},{"$f":"IF($U913=$AC$646,$I913,0)+IF($U913=$AD$646,$I913,0)*$X$643","v":0},{"$f":"IF($U913=$AD$646,$I913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$AF$646,$J913,0)","v":0},{"$f":"IF($U913=$AG$646,$J913,0)","v":0},{"$f":"IF($U913=$AH$646,$J913,0)+IF($U913=$AI$646,$J913,0)*$X$643","v":0},{"$f":"IF($U913=$AI$646,$J913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$AK$646,$K913,0)","v":0},{"$f":"IF($U913=$AL$646,$K913,0)","v":0},{"$f":"IF($U913=$AM$646,$K913,0)+IF($U913=$AN$646,$K913,0)*$X$643","v":25229.256662526022},{"$f":"IF($U913=$AN$646,$K913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$AP$646,$L913,0)","v":0},{"$f":"IF($U913=$AQ$646,$L913,0)","v":0},{"$f":"IF($U913=$AR$646,$L913,0)+IF($U913=$AS$646,$L913,0)*$X$643","v":0},{"$f":"IF($U913=$AS$646,$L913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$AU$646,$M913,0)","v":0},{"$f":"IF($U913=$AV$646,$M913,0)","v":0},{"$f":"IF($U913=$AW$646,$M913,0)+IF($U913=$AX$646,$M913,0)*$X$643","v":0},{"$f":"IF($U913=$AX$646,$M913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$AZ$646,$N913,0)","v":0},{"$f":"IF($U913=$BA$646,$N913,0)","v":0},{"$f":"IF($U913=$BB$646,$N913,0)+IF($U913=$BC$646,$N913,0)*$X$643","v":0},{"$f":"IF($U913=$BC$646,$N913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$BE$646,$O913,0)","v":0},{"$f":"IF($U913=$BF$646,$O913,0)","v":0},{"$f":"IF($U913=$BG$646,$O913,0)+IF($U913=$BH$646,$O913,0)*$X$643","v":0},{"$f":"IF($U913=$BH$646,$O913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$BJ$646,$P913,0)","v":0},{"$f":"IF($U913=$BK$646,$P913,0)","v":0},{"$f":"IF($U913=$BL$646,$P913,0)+IF($U913=$BM$646,$P913,0)*$X$643","v":0},{"$f":"IF($U913=$BM$646,$P913,0)*$Y$643","v":0},0,{"$f":"IF($U913=$BO$646,$Q913,0)","v":0},{"$f":"IF($U913=$BP$646,$Q913,0)","v":0},{"$f":"IF($U913=$BQ$646,$Q913,0)+IF($U913=$BR$646,$Q913,0)*$X$643","v":2876.1017756529018},{"$f":"IF($U913=$BR$646,$Q913,0)*$Y$643","v":0},0,0]
[893,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!D$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!E$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!F$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!G$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!H$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!I$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!J$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!K$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!L$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!M$9,FALSE)*$G914","v":0},{"$f":"SUM(H914:Q914)","v":0},0,null,"Distribution Plant",{"$f":"IF($U914=$V$646,$H914,0)","v":0},{"$f":"IF($U914=$W$646,$H914,0)","v":0},{"$f":"IF($U914=$X$646,$H914,0)+IF($U914=$Y$646,$H914,0)*$X$643","v":0},{"$f":"IF($U914=$Y$646,$H914,0)*$Y$643","v":0},0,{"$f":"IF($U914=$AA$646,$I914,0)","v":0},{"$f":"IF($U914=$AB$646,$I914,0)","v":0},{"$f":"IF($U914=$AC$646,$I914,0)+IF($U914=$AD$646,$I914,0)*$X$643","v":0},{"$f":"IF($U914=$AD$646,$I914,0)*$Y$643","v":0},0,{"$f":"IF($U914=$AF$646,$J914,0)","v":0},{"$f":"IF($U914=$AG$646,$J914,0)","v":0},{"$f":"IF($U914=$AH$646,$J914,0)+IF($U914=$AI$646,$J914,0)*$X$643","v":0},{"$f":"IF($U914=$AI$646,$J914,0)*$Y$643","v":0},0,{"$f":"IF($U914=$AK$646,$K914,0)","v":0},{"$f":"IF($U914=$AL$646,$K914,0)","v":0},{"$f":"IF($U914=$AM$646,$K914,0)+IF($U914=$AN$646,$K914,0)*$X$643","v":0},{"$f":"IF($U914=$AN$646,$K914,0)*$Y$643","v":0},0,{"$f":"IF($U914=$AP$646,$L914,0)","v":0},{"$f":"IF($U914=$AQ$646,$L914,0)","v":0},{"$f":"IF($U914=$AR$646,$L914,0)+IF($U914=$AS$646,$L914,0)*$X$643","v":0},{"$f":"IF($U914=$AS$646,$L914,0)*$Y$643","v":0},0,{"$f":"IF($U914=$AU$646,$M914,0)","v":0},{"$f":"IF($U914=$AV$646,$M914,0)","v":0},{"$f":"IF($U914=$AW$646,$M914,0)+IF($U914=$AX$646,$M914,0)*$X$643","v":0},{"$f":"IF($U914=$AX$646,$M914,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U914=$BJ$646,$P914,0)","v":0},{"$f":"IF($U914=$BK$646,$P914,0)","v":0},{"$f":"IF($U914=$BL$646,$P914,0)+IF($U914=$BM$646,$P914,0)*$X$643","v":0},{"$f":"IF($U914=$BM$646,$P914,0)*$Y$643","v":0},0,{"$f":"IF($U914=$BO$646,$Q914,0)","v":0},{"$f":"IF($U914=$BP$646,$Q914,0)","v":0},{"$f":"IF($U914=$BQ$646,$Q914,0)+IF($U914=$BR$646,$Q914,0)*$X$643","v":0},{"$f":"IF($U914=$BR$646,$Q914,0)*$Y$643","v":0},0,0]
[894,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W915","v":56770218.708642878},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!D$9,FALSE)*$G915","v":50714325.091800578},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!E$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!F$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!G$9,FALSE)*$G915","v":707799.58942386229},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!H$9,FALSE)*$G915","v":60540.420419702939},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!I$9,FALSE)*$G915","v":4295876.4227873581},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!J$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!K$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!L$9,FALSE)*$G915","v":928656.71376712946},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!M$9,FALSE)*$G915","v":63020.470444242055},{"$f":"SUM(H915:Q915)","v":56770218.70864287},0,null,"Distribution Plant",{"$f":"IF($U915=$V$646,$H915,0)","v":0},{"$f":"IF($U915=$W$646,$H915,0)","v":50714325.091800578},{"$f":"IF($U915=$X$646,$H915,0)+IF($U915=$Y$646,$H915,0)*$X$643","v":0},{"$f":"IF($U915=$Y$646,$H915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AA$646,$I915,0)","v":0},{"$f":"IF($U915=$AB$646,$I915,0)","v":0},{"$f":"IF($U915=$AC$646,$I915,0)+IF($U915=$AD$646,$I915,0)*$X$643","v":0},{"$f":"IF($U915=$AD$646,$I915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AF$646,$J915,0)","v":0},{"$f":"IF($U915=$AG$646,$J915,0)","v":0},{"$f":"IF($U915=$AH$646,$J915,0)+IF($U915=$AI$646,$J915,0)*$X$643","v":0},{"$f":"IF($U915=$AI$646,$J915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AK$646,$K915,0)","v":0},{"$f":"IF($U915=$AL$646,$K915,0)","v":707799.58942386229},{"$f":"IF($U915=$AM$646,$K915,0)+IF($U915=$AN$646,$K915,0)*$X$643","v":0},{"$f":"IF($U915=$AN$646,$K915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AP$646,$L915,0)","v":0},{"$f":"IF($U915=$AQ$646,$L915,0)","v":60540.420419702939},{"$f":"IF($U915=$AR$646,$L915,0)+IF($U915=$AS$646,$L915,0)*$X$643","v":0},{"$f":"IF($U915=$AS$646,$L915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AU$646,$M915,0)","v":0},{"$f":"IF($U915=$AV$646,$M915,0)","v":4295876.4227873581},{"$f":"IF($U915=$AW$646,$M915,0)+IF($U915=$AX$646,$M915,0)*$X$643","v":0},{"$f":"IF($U915=$AX$646,$M915,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U915=$BJ$646,$P915,0)","v":0},{"$f":"IF($U915=$BK$646,$P915,0)","v":928656.71376712946},{"$f":"IF($U915=$BL$646,$P915,0)+IF($U915=$BM$646,$P915,0)*$X$643","v":0},{"$f":"IF($U915=$BM$646,$P915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$BO$646,$Q915,0)","v":0},{"$f":"IF($U915=$BP$646,$Q915,0)","v":63020.470444242055},{"$f":"IF($U915=$BQ$646,$Q915,0)+IF($U915=$BR$646,$Q915,0)*$X$643","v":0},{"$f":"IF($U915=$BR$646,$Q915,0)*$Y$643","v":0},0,0]
[895,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W916","v":10219603.089934554},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!D$9,FALSE)*$G916","v":9147377.102161888},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!E$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!F$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!G$9,FALSE)*$G916","v":136462.75071451228},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!H$9,FALSE)*$G916","v":10576.306500493785},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!I$9,FALSE)*$G916","v":750482.16415849689},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!J$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!K$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!L$9,FALSE)*$G916","v":162234.71806855814},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors'!M$9,FALSE)*$G916","v":12470.04833060429},{"$f":"SUM(H916:Q916)","v":10219603.089934556},0,null,"Customer",{"$f":"IF($U916=$V$646,$H916,0)","v":9147377.102161888},{"$f":"IF($U916=$W$646,$H916,0)","v":0},{"$f":"IF($U916=$X$646,$H916,0)+IF($U916=$Y$646,$H916,0)*$X$643","v":0},{"$f":"IF($U916=$Y$646,$H916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AA$646,$I916,0)","v":0},{"$f":"IF($U916=$AB$646,$I916,0)","v":0},{"$f":"IF($U916=$AC$646,$I916,0)+IF($U916=$AD$646,$I916,0)*$X$643","v":0},{"$f":"IF($U916=$AD$646,$I916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AF$646,$J916,0)","v":0},{"$f":"IF($U916=$AG$646,$J916,0)","v":0},{"$f":"IF($U916=$AH$646,$J916,0)+IF($U916=$AI$646,$J916,0)*$X$643","v":0},{"$f":"IF($U916=$AI$646,$J916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AK$646,$K916,0)","v":136462.75071451228},{"$f":"IF($U916=$AL$646,$K916,0)","v":0},{"$f":"IF($U916=$AM$646,$K916,0)+IF($U916=$AN$646,$K916,0)*$X$643","v":0},{"$f":"IF($U916=$AN$646,$K916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AP$646,$L916,0)","v":10576.306500493785},{"$f":"IF($U916=$AQ$646,$L916,0)","v":0},{"$f":"IF($U916=$AR$646,$L916,0)+IF($U916=$AS$646,$L916,0)*$X$643","v":0},{"$f":"IF($U916=$AS$646,$L916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AU$646,$M916,0)","v":750482.16415849689},{"$f":"IF($U916=$AV$646,$M916,0)","v":0},{"$f":"IF($U916=$AW$646,$M916,0)+IF($U916=$AX$646,$M916,0)*$X$643","v":0},{"$f":"IF($U916=$AX$646,$M916,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U916=$BJ$646,$P916,0)","v":162234.71806855814},{"$f":"IF($U916=$BK$646,$P916,0)","v":0},{"$f":"IF($U916=$BL$646,$P916,0)+IF($U916=$BM$646,$P916,0)*$X$643","v":0},{"$f":"IF($U916=$BM$646,$P916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$BO$646,$Q916,0)","v":12470.04833060429},{"$f":"IF($U916=$BP$646,$Q916,0)","v":0},{"$f":"IF($U916=$BQ$646,$Q916,0)+IF($U916=$BR$646,$Q916,0)*$X$643","v":0},{"$f":"IF($U916=$BR$646,$Q916,0)*$Y$643","v":0},0,0]
[896,null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(G913:G916)","v":67584435.685741872},{"$f":"SUM(H913:H916)","v":60428210.72268872},{"$f":"SUM(I913:I916)","v":0},0,869491.59680090065,71116.726920196728,5046358.5869458551,{"$f":"SUM(N913:N916)","v":0},0,1090891.4318356877,78366.620550499239,{"$f":"SUM(R913:R916)","v":67584435.685741857},0,null,null,{"$f":"SUM(V913:V916)","v":9147377.102161888},{"$f":"SUM(W913:W916)","v":50714325.091800578},566508.52872625599,0,0,{"$f":"SUM(AA913:AA916)","v":0},{"$f":"SUM(AB913:AB916)","v":0},0,0,0,{"$f":"SUM(AF913:AF916)","v":0},{"$f":"SUM(AG913:AG916)","v":0},0,0,0,{"$f":"SUM(AK913:AK916)","v":136462.75071451228},{"$f":"SUM(AL913:AL916)","v":707799.58942386229},{"$f":"SUM(AM913:AM916)","v":25229.256662526022},{"$f":"SUM(AN913:AN916)","v":0},0,{"$f":"SUM(AP913:AP916)","v":10576.306500493785},{"$f":"SUM(AQ913:AQ916)","v":60540.420419702939},{"$f":"SUM(AR913:AR916)","v":0},{"$f":"SUM(AS913:AS916)","v":0},0,{"$f":"SUM(AU913:AU916)","v":750482.16415849689},{"$f":"SUM(AV913:AV916)","v":4295876.4227873581},{"$f":"SUM(AW913:AW916)","v":0},{"$f":"SUM(AX913:AX916)","v":0},0,{"$f":"SUM(AZ913:AZ916)","v":0},{"$f":"SUM(BA913:BA916)","v":0},0,0,0,{"$f":"SUM(BE913:BE916)","v":0},{"$f":"SUM(BF913:BF916)","v":0},0,0,0,{"$f":"SUM(BJ913:BJ916)","v":162234.71806855814},{"$f":"SUM(BK913:BK916)","v":928656.71376712946},{"$f":"SUM(BL913:BL916)","v":0},{"$f":"SUM(BM913:BM916)","v":0},0,{"$f":"SUM(BO913:BO916)","v":12470.04833060429},{"$f":"SUM(BP913:BP916)","v":63020.470444242055},{"$f":"SUM(BQ913:BQ916)","v":2876.1017756529018},{"$f":"SUM(BR913:BR916)","v":0},0,0]
[897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[898,404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[899,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!D$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!E$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!F$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!G$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!H$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!I$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!J$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!K$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!L$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!M$9,FALSE)*$G920","v":0},{"$f":"SUM(H920:Q920)","v":0},{"$f":"R920-G920","v":0},null,"Throughput",{"$f":"IF($U920=$V$646,$H920,0)","v":0},{"$f":"IF($U920=$W$646,$H920,0)","v":0},{"$f":"IF($U920=$X$646,$H920,0)+IF($U920=$Y$646,$H920,0)*$X$643","v":0},{"$f":"IF($U920=$Y$646,$H920,0)*$Y$643","v":0},{"$f":"SUM(V920:Y920)-H920","v":0},{"$f":"IF($U920=$AA$646,$I920,0)","v":0},{"$f":"IF($U920=$AB$646,$I920,0)","v":0},{"$f":"IF($U920=$AC$646,$I920,0)+IF($U920=$AD$646,$I920,0)*$X$643","v":0},{"$f":"IF($U920=$AD$646,$I920,0)*$Y$643","v":0},0,{"$f":"IF($U920=$AF$646,$J920,0)","v":0},{"$f":"IF($U920=$AG$646,$J920,0)","v":0},{"$f":"IF($U920=$AH$646,$J920,0)+IF($U920=$AI$646,$J920,0)*$X$643","v":0},{"$f":"IF($U920=$AI$646,$J920,0)*$Y$643","v":0},0,{"$f":"IF($U920=$AK$646,$K920,0)","v":0},{"$f":"IF($U920=$AL$646,$K920,0)","v":0},{"$f":"IF($U920=$AM$646,$K920,0)+IF($U920=$AN$646,$K920,0)*$X$643","v":0},{"$f":"IF($U920=$AN$646,$K920,0)*$Y$643","v":0},{"$f":"SUM(AK920:AN920)-K920","v":0},{"$f":"IF($U920=$AP$646,$L920,0)","v":0},{"$f":"IF($U920=$AQ$646,$L920,0)","v":0},{"$f":"IF($U920=$AR$646,$L920,0)+IF($U920=$AS$646,$L920,0)*$X$643","v":0},{"$f":"IF($U920=$AS$646,$L920,0)*$Y$643","v":0},{"$f":"SUM(AP920:AS920)-L920","v":0},{"$f":"IF($U920=$AU$646,$M920,0)","v":0},{"$f":"IF($U920=$AV$646,$M920,0)","v":0},{"$f":"IF($U920=$AW$646,$M920,0)+IF($U920=$AX$646,$M920,0)*$X$643","v":0},{"$f":"IF($U920=$AX$646,$M920,0)*$Y$643","v":0},{"$f":"SUM(AU920:AX920)-M920","v":0},{"$f":"IF($U920=$AZ$646,$N920,0)","v":0},{"$f":"IF($U920=$BA$646,$N920,0)","v":0},{"$f":"IF($U920=$BB$646,$N920,0)+IF($U920=$BC$646,$N920,0)*$X$643","v":0},{"$f":"IF($U920=$BC$646,$N920,0)*$Y$643","v":0},0,{"$f":"IF($U920=$BE$646,$O920,0)","v":0},{"$f":"IF($U920=$BF$646,$O920,0)","v":0},{"$f":"IF($U920=$BG$646,$O920,0)+IF($U920=$BH$646,$O920,0)*$X$643","v":0},{"$f":"IF($U920=$BH$646,$O920,0)*$Y$643","v":0},0,{"$f":"IF($U920=$BJ$646,$P920,0)","v":0},{"$f":"IF($U920=$BK$646,$P920,0)","v":0},{"$f":"IF($U920=$BL$646,$P920,0)+IF($U920=$BM$646,$P920,0)*$X$643","v":0},{"$f":"IF($U920=$BM$646,$P920,0)*$Y$643","v":0},{"$f":"SUM(BJ920:BM920)-P920","v":0},{"$f":"IF($U920=$V$646,$H920,0)","v":0},{"$f":"IF($U920=$W$646,$H920,0)","v":0},{"$f":"IF($U920=$X$646,$Q920,0)+IF($U920=$Y$646,$Q920,0)*$X$643","v":0},{"$f":"IF($U920=$Y$646,$H920,0)*$Y$643","v":0},{"$f":"SUM(BO920:BR920)-Q920","v":0},{"$f":"SUM(V920:BR920)-R920","v":0}]
[900,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!D$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!E$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!F$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!G$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!H$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!I$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!J$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!K$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!L$9,FALSE)*$G921","v":0},{"$f":"VLOOKUP($F921,range,'COS Alloc Factors'!M$9,FALSE)*$G921","v":0},{"$f":"SUM(H921:Q921)","v":0},0,null,"Distribution Plant",{"$f":"IF($U921=$V$646,$H921,0)","v":0},{"$f":"IF($U921=$W$646,$H921,0)","v":0},{"$f":"IF($U921=$X$646,$H921,0)+IF($U921=$Y$646,$H921,0)*$X$643","v":0},{"$f":"IF($U921=$Y$646,$H921,0)*$Y$643","v":0},0,{"$f":"IF($U921=$AA$646,$I921,0)","v":0},{"$f":"IF($U921=$AB$646,$I921,0)","v":0},{"$f":"IF($U921=$AC$646,$I921,0)+IF($U921=$AD$646,$I921,0)*$X$643","v":0},{"$f":"IF($U921=$AD$646,$I921,0)*$Y$643","v":0},{"$f":"SUM(AA921:AD921)-I921","v":0},{"$f":"IF($U921=$AF$646,$J921,0)","v":0},{"$f":"IF($U921=$AG$646,$J921,0)","v":0},{"$f":"IF($U921=$AH$646,$J921,0)+IF($U921=$AI$646,$J921,0)*$X$643","v":0},{"$f":"IF($U921=$AI$646,$J921,0)*$Y$643","v":0},{"$f":"SUM(AF921:AI921)-J921","v":0},{"$f":"IF($U921=$AK$646,$K921,0)","v":0},{"$f":"IF($U921=$AL$646,$K921,0)","v":0},{"$f":"IF($U921=$AM$646,$K921,0)+IF($U921=$AN$646,$K921,0)*$X$643","v":0},{"$f":"IF($U921=$AN$646,$K921,0)*$Y$643","v":0},0,{"$f":"IF($U921=$AP$646,$L921,0)","v":0},{"$f":"IF($U921=$AQ$646,$L921,0)","v":0},{"$f":"IF($U921=$AR$646,$L921,0)+IF($U921=$AS$646,$L921,0)*$X$643","v":0},{"$f":"IF($U921=$AS$646,$L921,0)*$Y$643","v":0},0,{"$f":"IF($U921=$AU$646,$M921,0)","v":0},{"$f":"IF($U921=$AV$646,$M921,0)","v":0},{"$f":"IF($U921=$AW$646,$M921,0)+IF($U921=$AX$646,$M921,0)*$X$643","v":0},{"$f":"IF($U921=$AX$646,$M921,0)*$Y$643","v":0},0,0,0,0,0,{"$f":"SUM(AZ921:BC921)-N921","v":0},0,0,0,0,0,{"$f":"IF($U921=$BJ$646,$P921,0)","v":0},{"$f":"IF($U921=$BK$646,$P921,0)","v":0},{"$f":"IF($U921=$BL$646,$P921,0)+IF($U921=$BM$646,$P921,0)*$X$643","v":0},{"$f":"IF($U921=$BM$646,$P921,0)*$Y$643","v":0},0,{"$f":"IF($U921=$V$646,$H921,0)","v":0},{"$f":"IF($U921=$W$646,$H921,0)","v":0},{"$f":"IF($U921=$X$646,$Q921,0)+IF($U921=$Y$646,$Q921,0)*$X$643","v":0},{"$f":"IF($U921=$Y$646,$H921,0)*$Y$643","v":0},0,0]
[901,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!D$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!E$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!F$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!G$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!H$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!I$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!J$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!K$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!L$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors'!M$9,FALSE)*$G922","v":0},{"$f":"SUM(H922:Q922)","v":0},0,null,"Distribution Plant",{"$f":"IF($U922=$V$646,$H922,0)","v":0},{"$f":"IF($U922=$W$646,$H922,0)","v":0},{"$f":"IF($U922=$X$646,$H922,0)+IF($U922=$Y$646,$H922,0)*$X$643","v":0},{"$f":"IF($U922=$Y$646,$H922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AA$646,$I922,0)","v":0},{"$f":"IF($U922=$AB$646,$I922,0)","v":0},{"$f":"IF($U922=$AC$646,$I922,0)+IF($U922=$AD$646,$I922,0)*$X$643","v":0},{"$f":"IF($U922=$AD$646,$I922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AF$646,$J922,0)","v":0},{"$f":"IF($U922=$AG$646,$J922,0)","v":0},{"$f":"IF($U922=$AH$646,$J922,0)+IF($U922=$AI$646,$J922,0)*$X$643","v":0},{"$f":"IF($U922=$AI$646,$J922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AK$646,$K922,0)","v":0},{"$f":"IF($U922=$AL$646,$K922,0)","v":0},{"$f":"IF($U922=$AM$646,$K922,0)+IF($U922=$AN$646,$K922,0)*$X$643","v":0},{"$f":"IF($U922=$AN$646,$K922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AP$646,$L922,0)","v":0},{"$f":"IF($U922=$AQ$646,$L922,0)","v":0},{"$f":"IF($U922=$AR$646,$L922,0)+IF($U922=$AS$646,$L922,0)*$X$643","v":0},{"$f":"IF($U922=$AS$646,$L922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AU$646,$M922,0)","v":0},{"$f":"IF($U922=$AV$646,$M922,0)","v":0},{"$f":"IF($U922=$AW$646,$M922,0)+IF($U922=$AX$646,$M922,0)*$X$643","v":0},{"$f":"IF($U922=$AX$646,$M922,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U922=$BJ$646,$P922,0)","v":0},{"$f":"IF($U922=$BK$646,$P922,0)","v":0},{"$f":"IF($U922=$BL$646,$P922,0)+IF($U922=$BM$646,$P922,0)*$X$643","v":0},{"$f":"IF($U922=$BM$646,$P922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$V$646,$H922,0)","v":0},{"$f":"IF($U922=$W$646,$H922,0)","v":0},{"$f":"IF($U922=$X$646,$Q922,0)+IF($U922=$Y$646,$Q922,0)*$X$643","v":0},{"$f":"IF($U922=$Y$646,$H922,0)*$Y$643","v":0},0,0]
[902,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!D$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!E$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!F$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!G$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!H$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!I$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!J$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!K$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!L$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors'!M$9,FALSE)*$G923","v":0},{"$f":"SUM(H923:Q923)","v":0},0,null,"Customer",{"$f":"IF($U923=$V$646,$H923,0)","v":0},{"$f":"IF($U923=$W$646,$H923,0)","v":0},{"$f":"IF($U923=$X$646,$H923,0)+IF($U923=$Y$646,$H923,0)*$X$643","v":0},{"$f":"IF($U923=$Y$646,$H923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$AA$646,$I923,0)","v":0},{"$f":"IF($U923=$AB$646,$I923,0)","v":0},{"$f":"IF($U923=$AC$646,$I923,0)+IF($U923=$AD$646,$I923,0)*$X$643","v":0},{"$f":"IF($U923=$AD$646,$I923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$AF$646,$J923,0)","v":0},{"$f":"IF($U923=$AG$646,$J923,0)","v":0},{"$f":"IF($U923=$AH$646,$J923,0)+IF($U923=$AI$646,$J923,0)*$X$643","v":0},{"$f":"IF($U923=$AI$646,$J923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$AK$646,$K923,0)","v":0},{"$f":"IF($U923=$AL$646,$K923,0)","v":0},{"$f":"IF($U923=$AM$646,$K923,0)+IF($U923=$AN$646,$K923,0)*$X$643","v":0},{"$f":"IF($U923=$AN$646,$K923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$AP$646,$L923,0)","v":0},{"$f":"IF($U923=$AQ$646,$L923,0)","v":0},{"$f":"IF($U923=$AR$646,$L923,0)+IF($U923=$AS$646,$L923,0)*$X$643","v":0},{"$f":"IF($U923=$AS$646,$L923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$AU$646,$M923,0)","v":0},{"$f":"IF($U923=$AV$646,$M923,0)","v":0},{"$f":"IF($U923=$AW$646,$M923,0)+IF($U923=$AX$646,$M923,0)*$X$643","v":0},{"$f":"IF($U923=$AX$646,$M923,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U923=$BJ$646,$P923,0)","v":0},{"$f":"IF($U923=$BK$646,$P923,0)","v":0},{"$f":"IF($U923=$BL$646,$P923,0)+IF($U923=$BM$646,$P923,0)*$X$643","v":0},{"$f":"IF($U923=$BM$646,$P923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$V$646,$H923,0)","v":0},{"$f":"IF($U923=$W$646,$H923,0)","v":0},{"$f":"IF($U923=$X$646,$Q923,0)+IF($U923=$Y$646,$Q923,0)*$X$643","v":0},{"$f":"IF($U923=$Y$646,$H923,0)*$Y$643","v":0},0,0]
[903,null,null,"Total Amortization Expense",null,null,{"$f":"SUM(G920:G923)","v":0},{"$f":"SUM(H920:H923)","v":0},{"$f":"SUM(I920:I923)","v":0},0,0,0,0,{"$f":"SUM(N920:N923)","v":0},0,0,0,{"$f":"SUM(R920:R923)","v":0},0,null,null,{"$f":"SUM(V920:V923)","v":0},0,0,0,0,{"$f":"SUM(AA920:AA923)","v":0},0,0,0,0,{"$f":"SUM(AF920:AF923)","v":0},0,0,0,0,{"$f":"SUM(AK920:AK923)","v":0},0,0,0,0,{"$f":"SUM(AP920:AP923)","v":0},0,0,0,0,{"$f":"SUM(AU920:AU923)","v":0},0,0,0,0,{"$f":"SUM(AZ920:AZ923)","v":0},0,0,0,0,{"$f":"SUM(BE920:BE923)","v":0},0,0,0,0,{"$f":"SUM(BJ920:BJ923)","v":0},0,0,0,0,{"$f":"SUM(BO920:BO923)","v":0},0,0,0,0,0]
[904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[905,null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"G917+G924","v":67584435.685741872},{"$f":"H917+H924","v":60428210.72268872},{"$f":"I917+I924","v":0},{"$f":"J917+J924","v":0},869491.59680090065,71116.726920196728,5046358.5869458551,{"$f":"N917+N924","v":0},0,1090891.4318356877,78366.620550499239,{"$f":"R917+R924","v":67584435.685741857},0,null,null,{"$f":"V917+V924","v":9147377.102161888},50714325.091800578,566508.52872625599,0,0,{"$f":"AA917+AA924","v":0},0,0,0,0,{"$f":"AF917+AF924","v":0},0,0,0,0,{"$f":"AK917+AK924","v":136462.75071451228},707799.58942386229,25229.256662526022,0,0,{"$f":"AP917+AP924","v":10576.306500493785},60540.420419702939,0,0,0,{"$f":"AU917+AU924","v":750482.16415849689},4295876.4227873581,0,0,0,{"$f":"AZ917+AZ924","v":0},0,0,0,0,{"$f":"BE917+BE924","v":0},0,0,0,0,{"$f":"BJ917+BJ924","v":162234.71806855814},928656.71376712946,0,0,0,{"$f":"BO917+BO924","v":12470.04833060429},63020.470444242055,2876.1017756529018,0,0,0]
[906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[907,"Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[908,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[909,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!D$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!E$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!F$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!G$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!H$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!I$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!J$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!K$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!L$9,FALSE)*$G930","v":0},{"$f":"VLOOKUP($F930,range,'COS Alloc Factors'!M$9,FALSE)*$G930","v":0},{"$f":"SUM(H930:Q930)","v":0},0,null,"Throughput",{"$f":"IF($U930=$V$646,$H930,0)","v":0},{"$f":"IF($U930=$W$646,$H930,0)","v":0},{"$f":"IF($U930=$X$646,$H930,0)+IF($U930=$Y$646,$H930,0)*$X$643","v":0},{"$f":"IF($U930=$Y$646,$H930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$AA$646,$I930,0)","v":0},{"$f":"IF($U930=$AB$646,$I930,0)","v":0},{"$f":"IF($U930=$AC$646,$I930,0)+IF($U930=$AD$646,$I930,0)*$X$643","v":0},{"$f":"IF($U930=$AD$646,$I930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$AF$646,$J930,0)","v":0},{"$f":"IF($U930=$AG$646,$J930,0)","v":0},{"$f":"IF($U930=$AH$646,$J930,0)+IF($U930=$AI$646,$J930,0)*$X$643","v":0},{"$f":"IF($U930=$AI$646,$J930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$AK$646,$K930,0)","v":0},{"$f":"IF($U930=$AL$646,$K930,0)","v":0},{"$f":"IF($U930=$AM$646,$K930,0)+IF($U930=$AN$646,$K930,0)*$X$643","v":0},{"$f":"IF($U930=$AN$646,$K930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$AP$646,$L930,0)","v":0},{"$f":"IF($U930=$AQ$646,$L930,0)","v":0},{"$f":"IF($U930=$AR$646,$L930,0)+IF($U930=$AS$646,$L930,0)*$X$643","v":0},{"$f":"IF($U930=$AS$646,$L930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$AU$646,$M930,0)","v":0},{"$f":"IF($U930=$AV$646,$M930,0)","v":0},{"$f":"IF($U930=$AW$646,$M930,0)+IF($U930=$AX$646,$M930,0)*$X$643","v":0},{"$f":"IF($U930=$AX$646,$M930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$AZ$646,$N930,0)","v":0},{"$f":"IF($U930=$BA$646,$N930,0)","v":0},{"$f":"IF($U930=$BB$646,$N930,0)+IF($U930=$BC$646,$N930,0)*$X$643","v":0},{"$f":"IF($U930=$BC$646,$N930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$BE$646,$O930,0)","v":0},{"$f":"IF($U930=$BF$646,$O930,0)","v":0},{"$f":"IF($U930=$BG$646,$O930,0)+IF($U930=$BH$646,$O930,0)*$X$643","v":0},{"$f":"IF($U930=$BH$646,$O930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$BJ$646,$P930,0)","v":0},{"$f":"IF($U930=$BK$646,$P930,0)","v":0},{"$f":"IF($U930=$BL$646,$P930,0)+IF($U930=$BM$646,$P930,0)*$X$643","v":0},{"$f":"IF($U930=$BM$646,$P930,0)*$Y$643","v":0},0,{"$f":"IF($U930=$BO$646,$Q930,0)","v":0},{"$f":"IF($U930=$BP$646,$Q930,0)","v":0},{"$f":"IF($U930=$BQ$646,$Q930,0)+IF($U930=$BR$646,$Q930,0)*$X$643","v":0},{"$f":"IF($U930=$BR$646,$Q930,0)*$Y$643","v":0},0,0]
[910,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!D$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!E$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!F$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!G$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!H$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!I$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!J$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!K$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!L$9,FALSE)*$G931","v":0},{"$f":"VLOOKUP($F931,range,'COS Alloc Factors'!M$9,FALSE)*$G931","v":0},{"$f":"SUM(H931:Q931)","v":0},0,null,"Distribution Plant",{"$f":"IF($U931=$V$646,$H931,0)","v":0},{"$f":"IF($U931=$W$646,$H931,0)","v":0},{"$f":"IF($U931=$X$646,$H931,0)+IF($U931=$Y$646,$H931,0)*$X$643","v":0},{"$f":"IF($U931=$Y$646,$H931,0)*$Y$643","v":0},0,{"$f":"IF($U931=$AA$646,$I931,0)","v":0},{"$f":"IF($U931=$AB$646,$I931,0)","v":0},{"$f":"IF($U931=$AC$646,$I931,0)+IF($U931=$AD$646,$I931,0)*$X$643","v":0},{"$f":"IF($U931=$AD$646,$I931,0)*$Y$643","v":0},0,{"$f":"IF($U931=$AF$646,$J931,0)","v":0},{"$f":"IF($U931=$AG$646,$J931,0)","v":0},{"$f":"IF($U931=$AH$646,$J931,0)+IF($U931=$AI$646,$J931,0)*$X$643","v":0},{"$f":"IF($U931=$AI$646,$J931,0)*$Y$643","v":0},0,{"$f":"IF($U931=$AK$646,$K931,0)","v":0},{"$f":"IF($U931=$AL$646,$K931,0)","v":0},{"$f":"IF($U931=$AM$646,$K931,0)+IF($U931=$AN$646,$K931,0)*$X$643","v":0},{"$f":"IF($U931=$AN$646,$K931,0)*$Y$643","v":0},0,{"$f":"IF($U931=$AP$646,$L931,0)","v":0},{"$f":"IF($U931=$AQ$646,$L931,0)","v":0},{"$f":"IF($U931=$AR$646,$L931,0)+IF($U931=$AS$646,$L931,0)*$X$643","v":0},{"$f":"IF($U931=$AS$646,$L931,0)*$Y$643","v":0},0,{"$f":"IF($U931=$AU$646,$M931,0)","v":0},{"$f":"IF($U931=$AV$646,$M931,0)","v":0},{"$f":"IF($U931=$AW$646,$M931,0)+IF($U931=$AX$646,$M931,0)*$X$643","v":0},{"$f":"IF($U931=$AX$646,$M931,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U931=$BJ$646,$P931,0)","v":0},{"$f":"IF($U931=$BK$646,$P931,0)","v":0},{"$f":"IF($U931=$BL$646,$P931,0)+IF($U931=$BM$646,$P931,0)*$X$643","v":0},{"$f":"IF($U931=$BM$646,$P931,0)*$Y$643","v":0},0,{"$f":"IF($U931=$BO$646,$Q931,0)","v":0},{"$f":"IF($U931=$BP$646,$Q931,0)","v":0},{"$f":"IF($U931=$BQ$646,$Q931,0)+IF($U931=$BR$646,$Q931,0)*$X$643","v":0},{"$f":"IF($U931=$BR$646,$Q931,0)*$Y$643","v":0},0,0]
[911,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W932","v":20121151.969641041},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!D$9,FALSE)*$G932","v":17974752.703472424},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!E$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!F$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!G$9,FALSE)*$G932","v":250866.44770454016},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!H$9,FALSE)*$G932","v":21457.43009768163},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!I$9,FALSE)*$G932","v":1522593.7879387236},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!J$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!K$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!L$9,FALSE)*$G932","v":329145.16255846468},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors'!M$9,FALSE)*$G932","v":22336.4378692065},{"$f":"SUM(H932:Q932)","v":20121151.969641041},0,null,"Distribution Plant",{"$f":"IF($U932=$V$646,$H932,0)","v":0},{"$f":"IF($U932=$W$646,$H932,0)","v":17974752.703472424},{"$f":"IF($U932=$X$646,$H932,0)+IF($U932=$Y$646,$H932,0)*$X$643","v":0},{"$f":"IF($U932=$Y$646,$H932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AA$646,$I932,0)","v":0},{"$f":"IF($U932=$AB$646,$I932,0)","v":0},{"$f":"IF($U932=$AC$646,$I932,0)+IF($U932=$AD$646,$I932,0)*$X$643","v":0},{"$f":"IF($U932=$AD$646,$I932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AF$646,$J932,0)","v":0},{"$f":"IF($U932=$AG$646,$J932,0)","v":0},{"$f":"IF($U932=$AH$646,$J932,0)+IF($U932=$AI$646,$J932,0)*$X$643","v":0},{"$f":"IF($U932=$AI$646,$J932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AK$646,$K932,0)","v":0},{"$f":"IF($U932=$AL$646,$K932,0)","v":250866.44770454016},{"$f":"IF($U932=$AM$646,$K932,0)+IF($U932=$AN$646,$K932,0)*$X$643","v":0},{"$f":"IF($U932=$AN$646,$K932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AP$646,$L932,0)","v":0},{"$f":"IF($U932=$AQ$646,$L932,0)","v":21457.43009768163},{"$f":"IF($U932=$AR$646,$L932,0)+IF($U932=$AS$646,$L932,0)*$X$643","v":0},{"$f":"IF($U932=$AS$646,$L932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AU$646,$M932,0)","v":0},{"$f":"IF($U932=$AV$646,$M932,0)","v":1522593.7879387236},{"$f":"IF($U932=$AW$646,$M932,0)+IF($U932=$AX$646,$M932,0)*$X$643","v":0},{"$f":"IF($U932=$AX$646,$M932,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U932=$BJ$646,$P932,0)","v":0},{"$f":"IF($U932=$BK$646,$P932,0)","v":329145.16255846468},{"$f":"IF($U932=$BL$646,$P932,0)+IF($U932=$BM$646,$P932,0)*$X$643","v":0},{"$f":"IF($U932=$BM$646,$P932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$BO$646,$Q932,0)","v":0},{"$f":"IF($U932=$BP$646,$Q932,0)","v":22336.4378692065},{"$f":"IF($U932=$BQ$646,$Q932,0)+IF($U932=$BR$646,$Q932,0)*$X$643","v":0},{"$f":"IF($U932=$BR$646,$Q932,0)*$Y$643","v":0},0,0]
[912,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W933","v":1867487.861219951},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!D$9,FALSE)*$G933","v":1671553.7335411382},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!E$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!F$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!G$9,FALSE)*$G933","v":24936.636797473497},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!H$9,FALSE)*$G933","v":1932.670362283149},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!I$9,FALSE)*$G933","v":137139.99646507276},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!J$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!K$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!L$9,FALSE)*$G933","v":29646.099167968136},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors'!M$9,FALSE)*$G933","v":2278.7248860149971},{"$f":"SUM(H933:Q933)","v":1867487.861219951},0,null,"Customer",{"$f":"IF($U933=$V$646,$H933,0)","v":1671553.7335411382},{"$f":"IF($U933=$W$646,$H933,0)","v":0},{"$f":"IF($U933=$X$646,$H933,0)+IF($U933=$Y$646,$H933,0)*$X$643","v":0},{"$f":"IF($U933=$Y$646,$H933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AA$646,$I933,0)","v":0},{"$f":"IF($U933=$AB$646,$I933,0)","v":0},{"$f":"IF($U933=$AC$646,$I933,0)+IF($U933=$AD$646,$I933,0)*$X$643","v":0},{"$f":"IF($U933=$AD$646,$I933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AF$646,$J933,0)","v":0},{"$f":"IF($U933=$AG$646,$J933,0)","v":0},{"$f":"IF($U933=$AH$646,$J933,0)+IF($U933=$AI$646,$J933,0)*$X$643","v":0},{"$f":"IF($U933=$AI$646,$J933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AK$646,$K933,0)","v":24936.636797473497},{"$f":"IF($U933=$AL$646,$K933,0)","v":0},{"$f":"IF($U933=$AM$646,$K933,0)+IF($U933=$AN$646,$K933,0)*$X$643","v":0},{"$f":"IF($U933=$AN$646,$K933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AP$646,$L933,0)","v":1932.670362283149},{"$f":"IF($U933=$AQ$646,$L933,0)","v":0},{"$f":"IF($U933=$AR$646,$L933,0)+IF($U933=$AS$646,$L933,0)*$X$643","v":0},{"$f":"IF($U933=$AS$646,$L933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AU$646,$M933,0)","v":137139.99646507276},{"$f":"IF($U933=$AV$646,$M933,0)","v":0},{"$f":"IF($U933=$AW$646,$M933,0)+IF($U933=$AX$646,$M933,0)*$X$643","v":0},{"$f":"IF($U933=$AX$646,$M933,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U933=$BJ$646,$P933,0)","v":29646.099167968136},{"$f":"IF($U933=$BK$646,$P933,0)","v":0},{"$f":"IF($U933=$BL$646,$P933,0)+IF($U933=$BM$646,$P933,0)*$X$643","v":0},{"$f":"IF($U933=$BM$646,$P933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$BO$646,$Q933,0)","v":2278.7248860149971},{"$f":"IF($U933=$BP$646,$Q933,0)","v":0},{"$f":"IF($U933=$BQ$646,$Q933,0)+IF($U933=$BR$646,$Q933,0)*$X$643","v":0},{"$f":"IF($U933=$BR$646,$Q933,0)*$Y$643","v":0},0,0]
[913,null,null,"Total Other Taxes",null,null,{"$f":"SUM(G930:G933)","v":21988639.830860991},{"$f":"SUM(H930:H933)","v":19646306.437013563},{"$f":"SUM(I930:I933)","v":0},0,275803.08450201363,23390.100459964779,1659733.7844037963,{"$f":"SUM(N930:N933)","v":0},0,358791.26172643283,24615.162755221496,{"$f":"SUM(R930:R933)","v":21988639.830860991},0,null,null,{"$f":"SUM(V930:V933)","v":1671553.7335411382},{"$f":"SUM(W930:W933)","v":17974752.703472424},0,0,0,{"$f":"SUM(AA930:AA933)","v":0},{"$f":"SUM(AB930:AB933)","v":0},0,0,0,{"$f":"SUM(AF930:AF933)","v":0},{"$f":"SUM(AG930:AG933)","v":0},0,0,0,{"$f":"SUM(AK930:AK933)","v":24936.636797473497},{"$f":"SUM(AL930:AL933)","v":250866.44770454016},{"$f":"SUM(AM930:AM933)","v":0},{"$f":"SUM(AN930:AN933)","v":0},0,{"$f":"SUM(AP930:AP933)","v":1932.670362283149},{"$f":"SUM(AQ930:AQ933)","v":21457.43009768163},{"$f":"SUM(AR930:AR933)","v":0},{"$f":"SUM(AS930:AS933)","v":0},0,{"$f":"SUM(AU930:AU933)","v":137139.99646507276},{"$f":"SUM(AV930:AV933)","v":1522593.7879387236},{"$f":"SUM(AW930:AW933)","v":0},{"$f":"SUM(AX930:AX933)","v":0},0,{"$f":"SUM(AZ930:AZ933)","v":0},{"$f":"SUM(BA930:BA933)","v":0},0,0,0,{"$f":"SUM(BE930:BE933)","v":0},{"$f":"SUM(BF930:BF933)","v":0},0,0,0,{"$f":"SUM(BJ930:BJ933)","v":29646.099167968136},{"$f":"SUM(BK930:BK933)","v":329145.16255846468},{"$f":"SUM(BL930:BL933)","v":0},{"$f":"SUM(BM930:BM933)","v":0},0,{"$f":"SUM(BO930:BO933)","v":2278.7248860149971},{"$f":"SUM(BP930:BP933)","v":22336.4378692065},{"$f":"SUM(BQ930:BQ933)","v":0},{"$f":"SUM(BR930:BR933)","v":0},0,0]
[914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[915,4090,"Income Taxes - Federal",null,null,"Taxes",{"$f":"'ROR-Model'!W936","v":34344274.545558386},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!D$9,FALSE)*$G936","v":33532129.738291424},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!E$9,FALSE)*$G936","v":0},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!F$9,FALSE)*$G936","v":0},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!G$9,FALSE)*$G936","v":335138.63375370164},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!H$9,FALSE)*$G936","v":19350.438561111019},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!I$9,FALSE)*$G936","v":713841.77795171656},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!J$9,FALSE)*$G936","v":0},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!K$9,FALSE)*$G936","v":0},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!L$9,FALSE)*$G936","v":-525336.35228207172},{"$f":"VLOOKUP($F936,range,'COS Alloc Factors'!M$9,FALSE)*$G936","v":269150.30928250198},{"$f":"SUM(H936:Q936)","v":34344274.545558386},0,null,"Calculate Taxes",{"$f":"'Taxes by Class'!R15","v":2530483.8985701045},{"$f":"'Taxes by Class'!S15","v":19777520.641596761},{"$f":"'Taxes by Class'!T15","v":5509439.2569180513},{"$f":"'Taxes by Class'!U15","v":5714685.9412065204},0,{"$f":"'Taxes by Class'!R31","v":0},{"$f":"'Taxes by Class'!S31","v":0},{"$f":"'Taxes by Class'!T31","v":0},{"$f":"'Taxes by Class'!U31","v":0},0,{"$f":"'Taxes by Class'!R45","v":0},{"$f":"'Taxes by Class'!S45","v":0},{"$f":"'Taxes by Class'!T45","v":0},{"$f":"'Taxes by Class'!U45","v":0},0,{"$f":"'Taxes by Class'!R59","v":28168.718448333115},{"$f":"'Taxes by Class'!S59","v":50176.556725766932},{"$f":"'Taxes by Class'!T59","v":101164.51217613558},{"$f":"'Taxes by Class'!U59","v":155628.8464034661},0,{"$f":"'Taxes by Class'!R73","v":1482.7828598058074},{"$f":"'Taxes by Class'!S73","v":6587.6010884061179},{"$f":"'Taxes by Class'!T73","v":302.78351244020286},{"$f":"'Taxes by Class'!U73","v":10977.271100458915},0,{"$f":"'Taxes by Class'!R87","v":54806.071449424016},{"$f":"'Taxes by Class'!S87","v":60545.068276956918},{"$f":"'Taxes by Class'!T87","v":144280.40853117645},{"$f":"'Taxes by Class'!U87","v":454210.22969416034},1.1641532182693481E-9,{"$f":"'Taxes by Class'!R101","v":0},{"$f":"'Taxes by Class'!S101","v":0},{"$f":"'Taxes by Class'!T101","v":0},{"$f":"'Taxes by Class'!U101","v":0},0,{"$f":"'Taxes by Class'!R115","v":0},{"$f":"'Taxes by Class'!S115","v":0},{"$f":"'Taxes by Class'!T115","v":0},{"$f":"'Taxes by Class'!U115","v":0},0,{"$f":"'Taxes by Class'!R129","v":-40349.304926529127},{"$f":"'Taxes by Class'!S129","v":-42809.539181959844},{"$f":"'Taxes by Class'!T129","v":-181652.15589846254},{"$f":"'Taxes by Class'!U129","v":-260525.35227512053},0,{"$f":"'Taxes by Class'!R143","v":2131.7422517586829},{"$f":"'Taxes by Class'!S143","v":250673.40897937692},{"$f":"'Taxes by Class'!T143","v":5048.0116860240059},{"$f":"'Taxes by Class'!U143","v":11297.146365342573},0,0]
[916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[917,4091,"Income Taxes - State",null,null,"Rate Base",{"$f":"'ROR-Model'!W938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!D$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!E$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!F$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!G$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!H$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!I$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!J$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!K$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!L$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!M$9,FALSE)*$G938","v":0},{"$f":"SUM(H938:Q938)","v":0},0,null,null,{"$f":"IF($U938=$V$646,$H938,0)","v":0},{"$f":"IF($U938=$W$646,$H938,0)","v":0},{"$f":"IF($U938=$X$646,$H938,0)+IF($U938=$Y$646,$H938,0)*$X$643","v":0},{"$f":"IF($U938=$Y$646,$H938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AA$646,$I938,0)","v":0},{"$f":"IF($U938=$AB$646,$I938,0)","v":0},{"$f":"IF($U938=$AC$646,$I938,0)+IF($U938=$AD$646,$I938,0)*$X$643","v":0},{"$f":"IF($U938=$AD$646,$I938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AF$646,$J938,0)","v":0},{"$f":"IF($U938=$AG$646,$J938,0)","v":0},{"$f":"IF($U938=$AH$646,$J938,0)+IF($U938=$AI$646,$J938,0)*$X$643","v":0},{"$f":"IF($U938=$AI$646,$J938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AK$646,$K938,0)","v":0},{"$f":"IF($U938=$AL$646,$K938,0)","v":0},{"$f":"IF($U938=$AM$646,$K938,0)+IF($U938=$AN$646,$K938,0)*$X$643","v":0},{"$f":"IF($U938=$AN$646,$K938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AP$646,$L938,0)","v":0},{"$f":"IF($U938=$AQ$646,$L938,0)","v":0},{"$f":"IF($U938=$AR$646,$L938,0)+IF($U938=$AS$646,$L938,0)*$X$643","v":0},{"$f":"IF($U938=$AS$646,$L938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AU$646,$M938,0)","v":0},{"$f":"IF($U938=$AV$646,$M938,0)","v":0},{"$f":"IF($U938=$AW$646,$M938,0)+IF($U938=$AX$646,$M938,0)*$X$643","v":0},{"$f":"IF($U938=$AX$646,$M938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AZ$646,$N938,0)","v":0},{"$f":"IF($U938=$BA$646,$N938,0)","v":0},{"$f":"IF($U938=$BB$646,$N938,0)+IF($U938=$BC$646,$N938,0)*$X$643","v":0},{"$f":"IF($U938=$BC$646,$N938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$BE$646,$O938,0)","v":0},{"$f":"IF($U938=$BF$646,$O938,0)","v":0},{"$f":"IF($U938=$BG$646,$O938,0)+IF($U938=$BH$646,$O938,0)*$X$643","v":0},{"$f":"IF($U938=$BH$646,$O938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$BJ$646,$P938,0)","v":0},{"$f":"IF($U938=$BK$646,$P938,0)","v":0},{"$f":"IF($U938=$BL$646,$P938,0)+IF($U938=$BM$646,$P938,0)*$X$643","v":0},{"$f":"IF($U938=$BM$646,$P938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$BO$646,$Q938,0)","v":0},{"$f":"IF($U938=$BP$646,$Q938,0)","v":0},{"$f":"IF($U938=$BQ$646,$Q938,0)+IF($U938=$BR$646,$Q938,0)*$X$643","v":0},{"$f":"IF($U938=$BR$646,$Q938,0)*$Y$643","v":0},0,0]
[918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[919,4101,"Deferred Income Taxes",null,null,"Rate Base",{"$f":"'ROR-Model'!W940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!D$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!E$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!F$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!G$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!H$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!I$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!J$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!K$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!L$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!M$9,FALSE)*$G940","v":0},{"$f":"SUM(H940:Q940)","v":0},0,null,null,{"$f":"IF($U940=$V$646,$H940,0)","v":0},{"$f":"IF($U940=$W$646,$H940,0)","v":0},{"$f":"IF($U940=$X$646,$H940,0)+IF($U940=$Y$646,$H940,0)*$X$643","v":0},{"$f":"IF($U940=$Y$646,$H940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AA$646,$I940,0)","v":0},{"$f":"IF($U940=$AB$646,$I940,0)","v":0},{"$f":"IF($U940=$AC$646,$I940,0)+IF($U940=$AD$646,$I940,0)*$X$643","v":0},{"$f":"IF($U940=$AD$646,$I940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AF$646,$J940,0)","v":0},{"$f":"IF($U940=$AG$646,$J940,0)","v":0},{"$f":"IF($U940=$AH$646,$J940,0)+IF($U940=$AI$646,$J940,0)*$X$643","v":0},{"$f":"IF($U940=$AI$646,$J940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AK$646,$K940,0)","v":0},{"$f":"IF($U940=$AL$646,$K940,0)","v":0},{"$f":"IF($U940=$AM$646,$K940,0)+IF($U940=$AN$646,$K940,0)*$X$643","v":0},{"$f":"IF($U940=$AN$646,$K940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AP$646,$L940,0)","v":0},{"$f":"IF($U940=$AQ$646,$L940,0)","v":0},{"$f":"IF($U940=$AR$646,$L940,0)+IF($U940=$AS$646,$L940,0)*$X$643","v":0},{"$f":"IF($U940=$AS$646,$L940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AU$646,$M940,0)","v":0},{"$f":"IF($U940=$AV$646,$M940,0)","v":0},{"$f":"IF($U940=$AW$646,$M940,0)+IF($U940=$AX$646,$M940,0)*$X$643","v":0},{"$f":"IF($U940=$AX$646,$M940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AZ$646,$N940,0)","v":0},{"$f":"IF($U940=$BA$646,$N940,0)","v":0},{"$f":"IF($U940=$BB$646,$N940,0)+IF($U940=$BC$646,$N940,0)*$X$643","v":0},{"$f":"IF($U940=$BC$646,$N940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$BE$646,$O940,0)","v":0},{"$f":"IF($U940=$BF$646,$O940,0)","v":0},{"$f":"IF($U940=$BG$646,$O940,0)+IF($U940=$BH$646,$O940,0)*$X$643","v":0},{"$f":"IF($U940=$BH$646,$O940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$BJ$646,$P940,0)","v":0},{"$f":"IF($U940=$BK$646,$P940,0)","v":0},{"$f":"IF($U940=$BL$646,$P940,0)+IF($U940=$BM$646,$P940,0)*$X$643","v":0},{"$f":"IF($U940=$BM$646,$P940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$BO$646,$Q940,0)","v":0},{"$f":"IF($U940=$BP$646,$Q940,0)","v":0},{"$f":"IF($U940=$BQ$646,$Q940,0)+IF($U940=$BR$646,$Q940,0)*$X$643","v":0},{"$f":"IF($U940=$BR$646,$Q940,0)*$Y$643","v":0},0,0]
[920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[921,4111,"Deferred Income Tax Credit",null,null,"Rate Base",{"$f":"'ROR-Model'!W942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!D$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!E$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!F$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!G$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!H$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!I$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!J$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!K$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!L$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!M$9,FALSE)*$G942","v":0},{"$f":"SUM(H942:Q942)","v":0},0,null,null,{"$f":"IF($U942=$V$646,$H942,0)","v":0},{"$f":"IF($U942=$W$646,$H942,0)","v":0},{"$f":"IF($U942=$X$646,$H942,0)+IF($U942=$Y$646,$H942,0)*$X$643","v":0},{"$f":"IF($U942=$Y$646,$H942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AA$646,$I942,0)","v":0},{"$f":"IF($U942=$AB$646,$I942,0)","v":0},{"$f":"IF($U942=$AC$646,$I942,0)+IF($U942=$AD$646,$I942,0)*$X$643","v":0},{"$f":"IF($U942=$AD$646,$I942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AF$646,$J942,0)","v":0},{"$f":"IF($U942=$AG$646,$J942,0)","v":0},{"$f":"IF($U942=$AH$646,$J942,0)+IF($U942=$AI$646,$J942,0)*$X$643","v":0},{"$f":"IF($U942=$AI$646,$J942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AK$646,$K942,0)","v":0},{"$f":"IF($U942=$AL$646,$K942,0)","v":0},{"$f":"IF($U942=$AM$646,$K942,0)+IF($U942=$AN$646,$K942,0)*$X$643","v":0},{"$f":"IF($U942=$AN$646,$K942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AP$646,$L942,0)","v":0},{"$f":"IF($U942=$AQ$646,$L942,0)","v":0},{"$f":"IF($U942=$AR$646,$L942,0)+IF($U942=$AS$646,$L942,0)*$X$643","v":0},{"$f":"IF($U942=$AS$646,$L942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AU$646,$M942,0)","v":0},{"$f":"IF($U942=$AV$646,$M942,0)","v":0},{"$f":"IF($U942=$AW$646,$M942,0)+IF($U942=$AX$646,$M942,0)*$X$643","v":0},{"$f":"IF($U942=$AX$646,$M942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AZ$646,$N942,0)","v":0},{"$f":"IF($U942=$BA$646,$N942,0)","v":0},{"$f":"IF($U942=$BB$646,$N942,0)+IF($U942=$BC$646,$N942,0)*$X$643","v":0},{"$f":"IF($U942=$BC$646,$N942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$BE$646,$O942,0)","v":0},{"$f":"IF($U942=$BF$646,$O942,0)","v":0},{"$f":"IF($U942=$BG$646,$O942,0)+IF($U942=$BH$646,$O942,0)*$X$643","v":0},{"$f":"IF($U942=$BH$646,$O942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$BJ$646,$P942,0)","v":0},{"$f":"IF($U942=$BK$646,$P942,0)","v":0},{"$f":"IF($U942=$BL$646,$P942,0)+IF($U942=$BM$646,$P942,0)*$X$643","v":0},{"$f":"IF($U942=$BM$646,$P942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$BO$646,$Q942,0)","v":0},{"$f":"IF($U942=$BP$646,$Q942,0)","v":0},{"$f":"IF($U942=$BQ$646,$Q942,0)+IF($U942=$BR$646,$Q942,0)*$X$643","v":0},{"$f":"IF($U942=$BR$646,$Q942,0)*$Y$643","v":0},0,0]
[922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[923,4114,"Investment Tax Credit Adjustment",null,null,"Rate Base",{"$f":"'ROR-Model'!W944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!D$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!E$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!F$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!G$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!H$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!I$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!J$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!K$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!L$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors'!M$9,FALSE)*$G944","v":0},{"$f":"SUM(H944:Q944)","v":0},0,null,null,{"$f":"IF($U944=$V$646,$H944,0)","v":0},{"$f":"IF($U944=$W$646,$H944,0)","v":0},{"$f":"IF($U944=$X$646,$H944,0)+IF($U944=$Y$646,$H944,0)*$X$643","v":0},{"$f":"IF($U944=$Y$646,$H944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AA$646,$I944,0)","v":0},{"$f":"IF($U944=$AB$646,$I944,0)","v":0},{"$f":"IF($U944=$AC$646,$I944,0)+IF($U944=$AD$646,$I944,0)*$X$643","v":0},{"$f":"IF($U944=$AD$646,$I944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AF$646,$J944,0)","v":0},{"$f":"IF($U944=$AG$646,$J944,0)","v":0},{"$f":"IF($U944=$AH$646,$J944,0)+IF($U944=$AI$646,$J944,0)*$X$643","v":0},{"$f":"IF($U944=$AI$646,$J944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AK$646,$K944,0)","v":0},{"$f":"IF($U944=$AL$646,$K944,0)","v":0},{"$f":"IF($U944=$AM$646,$K944,0)+IF($U944=$AN$646,$K944,0)*$X$643","v":0},{"$f":"IF($U944=$AN$646,$K944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AP$646,$L944,0)","v":0},{"$f":"IF($U944=$AQ$646,$L944,0)","v":0},{"$f":"IF($U944=$AR$646,$L944,0)+IF($U944=$AS$646,$L944,0)*$X$643","v":0},{"$f":"IF($U944=$AS$646,$L944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AU$646,$M944,0)","v":0},{"$f":"IF($U944=$AV$646,$M944,0)","v":0},{"$f":"IF($U944=$AW$646,$M944,0)+IF($U944=$AX$646,$M944,0)*$X$643","v":0},{"$f":"IF($U944=$AX$646,$M944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AZ$646,$N944,0)","v":0},{"$f":"IF($U944=$BA$646,$N944,0)","v":0},{"$f":"IF($U944=$BB$646,$N944,0)+IF($U944=$BC$646,$N944,0)*$X$643","v":0},{"$f":"IF($U944=$BC$646,$N944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$BE$646,$O944,0)","v":0},{"$f":"IF($U944=$BF$646,$O944,0)","v":0},{"$f":"IF($U944=$BG$646,$O944,0)+IF($U944=$BH$646,$O944,0)*$X$643","v":0},{"$f":"IF($U944=$BH$646,$O944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$BJ$646,$P944,0)","v":0},{"$f":"IF($U944=$BK$646,$P944,0)","v":0},{"$f":"IF($U944=$BL$646,$P944,0)+IF($U944=$BM$646,$P944,0)*$X$643","v":0},{"$f":"IF($U944=$BM$646,$P944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$BO$646,$Q944,0)","v":0},{"$f":"IF($U944=$BP$646,$Q944,0)","v":0},{"$f":"IF($U944=$BQ$646,$Q944,0)+IF($U944=$BR$646,$Q944,0)*$X$643","v":0},{"$f":"IF($U944=$BR$646,$Q944,0)*$Y$643","v":0},0,0]
[924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[925,null,"Blank",null,null,"Rate Base",{"$f":"'ROR-Model'!W946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!D$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!E$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!F$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!G$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!H$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!I$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!J$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!K$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!L$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!M$9,FALSE)*$G946","v":0},{"$f":"SUM(H946:Q946)","v":0},0,null,null,{"$f":"IF($U946=$V$646,$H946,0)","v":0},{"$f":"IF($U946=$W$646,$H946,0)","v":0},{"$f":"IF($U946=$X$646,$H946,0)+IF($U946=$Y$646,$H946,0)*$X$643","v":0},{"$f":"IF($U946=$Y$646,$H946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AA$646,$I946,0)","v":0},{"$f":"IF($U946=$AB$646,$I946,0)","v":0},{"$f":"IF($U946=$AC$646,$I946,0)+IF($U946=$AD$646,$I946,0)*$X$643","v":0},{"$f":"IF($U946=$AD$646,$I946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AF$646,$J946,0)","v":0},{"$f":"IF($U946=$AG$646,$J946,0)","v":0},{"$f":"IF($U946=$AH$646,$J946,0)+IF($U946=$AI$646,$J946,0)*$X$643","v":0},{"$f":"IF($U946=$AI$646,$J946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AK$646,$K946,0)","v":0},{"$f":"IF($U946=$AL$646,$K946,0)","v":0},{"$f":"IF($U946=$AM$646,$K946,0)+IF($U946=$AN$646,$K946,0)*$X$643","v":0},{"$f":"IF($U946=$AN$646,$K946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AP$646,$L946,0)","v":0},{"$f":"IF($U946=$AQ$646,$L946,0)","v":0},{"$f":"IF($U946=$AR$646,$L946,0)+IF($U946=$AS$646,$L946,0)*$X$643","v":0},{"$f":"IF($U946=$AS$646,$L946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AU$646,$M946,0)","v":0},{"$f":"IF($U946=$AV$646,$M946,0)","v":0},{"$f":"IF($U946=$AW$646,$M946,0)+IF($U946=$AX$646,$M946,0)*$X$643","v":0},{"$f":"IF($U946=$AX$646,$M946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AZ$646,$N946,0)","v":0},{"$f":"IF($U946=$BA$646,$N946,0)","v":0},{"$f":"IF($U946=$BB$646,$N946,0)+IF($U946=$BC$646,$N946,0)*$X$643","v":0},{"$f":"IF($U946=$BC$646,$N946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$BE$646,$O946,0)","v":0},{"$f":"IF($U946=$BF$646,$O946,0)","v":0},{"$f":"IF($U946=$BG$646,$O946,0)+IF($U946=$BH$646,$O946,0)*$X$643","v":0},{"$f":"IF($U946=$BH$646,$O946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$BJ$646,$P946,0)","v":0},{"$f":"IF($U946=$BK$646,$P946,0)","v":0},{"$f":"IF($U946=$BL$646,$P946,0)+IF($U946=$BM$646,$P946,0)*$X$643","v":0},{"$f":"IF($U946=$BM$646,$P946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$BO$646,$Q946,0)","v":0},{"$f":"IF($U946=$BP$646,$Q946,0)","v":0},{"$f":"IF($U946=$BQ$646,$Q946,0)+IF($U946=$BR$646,$Q946,0)*$X$643","v":0},{"$f":"IF($U946=$BR$646,$Q946,0)*$Y$643","v":0},0,0]
[926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[927,null,"Blank",null,null,"Rate Base",{"$f":"'ROR-Model'!W948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!D$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!E$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!F$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!G$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!H$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!I$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!J$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!K$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!L$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!M$9,FALSE)*$G948","v":0},{"$f":"SUM(H948:Q948)","v":0},0,null,null,{"$f":"IF($U948=$V$646,$H948,0)","v":0},{"$f":"IF($U948=$W$646,$H948,0)","v":0},{"$f":"IF($U948=$X$646,$H948,0)+IF($U948=$Y$646,$H948,0)*$X$643","v":0},{"$f":"IF($U948=$Y$646,$H948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AA$646,$I948,0)","v":0},{"$f":"IF($U948=$AB$646,$I948,0)","v":0},{"$f":"IF($U948=$AC$646,$I948,0)+IF($U948=$AD$646,$I948,0)*$X$643","v":0},{"$f":"IF($U948=$AD$646,$I948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AF$646,$J948,0)","v":0},{"$f":"IF($U948=$AG$646,$J948,0)","v":0},{"$f":"IF($U948=$AH$646,$J948,0)+IF($U948=$AI$646,$J948,0)*$X$643","v":0},{"$f":"IF($U948=$AI$646,$J948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AK$646,$K948,0)","v":0},{"$f":"IF($U948=$AL$646,$K948,0)","v":0},{"$f":"IF($U948=$AM$646,$K948,0)+IF($U948=$AN$646,$K948,0)*$X$643","v":0},{"$f":"IF($U948=$AN$646,$K948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AP$646,$L948,0)","v":0},{"$f":"IF($U948=$AQ$646,$L948,0)","v":0},{"$f":"IF($U948=$AR$646,$L948,0)+IF($U948=$AS$646,$L948,0)*$X$643","v":0},{"$f":"IF($U948=$AS$646,$L948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AU$646,$M948,0)","v":0},{"$f":"IF($U948=$AV$646,$M948,0)","v":0},{"$f":"IF($U948=$AW$646,$M948,0)+IF($U948=$AX$646,$M948,0)*$X$643","v":0},{"$f":"IF($U948=$AX$646,$M948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AZ$646,$N948,0)","v":0},{"$f":"IF($U948=$BA$646,$N948,0)","v":0},{"$f":"IF($U948=$BB$646,$N948,0)+IF($U948=$BC$646,$N948,0)*$X$643","v":0},{"$f":"IF($U948=$BC$646,$N948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$BE$646,$O948,0)","v":0},{"$f":"IF($U948=$BF$646,$O948,0)","v":0},{"$f":"IF($U948=$BG$646,$O948,0)+IF($U948=$BH$646,$O948,0)*$X$643","v":0},{"$f":"IF($U948=$BH$646,$O948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$BJ$646,$P948,0)","v":0},{"$f":"IF($U948=$BK$646,$P948,0)","v":0},{"$f":"IF($U948=$BL$646,$P948,0)+IF($U948=$BM$646,$P948,0)*$X$643","v":0},{"$f":"IF($U948=$BM$646,$P948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$BO$646,$Q948,0)","v":0},{"$f":"IF($U948=$BP$646,$Q948,0)","v":0},{"$f":"IF($U948=$BQ$646,$Q948,0)+IF($U948=$BR$646,$Q948,0)*$X$643","v":0},{"$f":"IF($U948=$BR$646,$Q948,0)*$Y$643","v":0},0,0]
[928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[929,null,"Total Tax Expenses",null,null,null,{"$f":"G934+G936+G938+G940+G942+G944+G946+G948","v":56332914.37641938},{"$f":"H934+H936+H938+H940+H942+H944+H946+H948","v":53178436.175304987},{"$f":"I934+I936+I938+I940+I942+I944+I946+I948","v":0},0,610941.71825571521,42740.539021075798,2373575.5623555128,{"$f":"N934+N936+N938+N940+N942+N944+N946+N948","v":0},0,-166545.09055563889,293765.47203772346,{"$f":"R934+R936+R938+R940+R942+R944+R946+R948","v":56332914.37641938},0,null,null,{"$f":"V934+V936+V938+V940+V942+V944+V946+V948","v":4202037.632111243},{"$f":"W934+W936+W938+W940+W942+W944+W946+W948","v":37752273.345069185},5509439.2569180513,5714685.9412065204,0,{"$f":"AA934+AA936+AA938+AA940+AA942+AA944+AA946+AA948","v":0},{"$f":"AB934+AB936+AB938+AB940+AB942+AB944+AB946+AB948","v":0},0,0,0,{"$f":"AF934+AF936+AF938+AF940+AF942+AF944+AF946+AF948","v":0},{"$f":"AG934+AG936+AG938+AG940+AG942+AG944+AG946+AG948","v":0},0,0,0,{"$f":"AK934+AK936+AK938+AK940+AK942+AK944+AK946+AK948","v":53105.355245806611},{"$f":"AL934+AL936+AL938+AL940+AL942+AL944+AL946+AL948","v":301043.00443030708},101164.51217613558,155628.8464034661,0,{"$f":"AP934+AP936+AP938+AP940+AP942+AP944+AP946+AP948","v":3415.4532220889564},{"$f":"AQ934+AQ936+AQ938+AQ940+AQ942+AQ944+AQ946+AQ948","v":28045.031186087748},302.78351244020286,10977.271100458915,0,{"$f":"AU934+AU936+AU938+AU940+AU942+AU944+AU946+AU948","v":191946.06791449679},{"$f":"AV934+AV936+AV938+AV940+AV942+AV944+AV946+AV948","v":1583138.8562156805},144280.40853117645,454210.22969416034,0,{"$f":"AZ934+AZ936+AZ938+AZ940+AZ942+AZ944+AZ946+AZ948","v":0},{"$f":"BA934+BA936+BA938+BA940+BA942+BA944+BA946+BA948","v":0},0,0,0,{"$f":"BE934+BE936+BE938+BE940+BE942+BE944+BE946+BE948","v":0},{"$f":"BF934+BF936+BF938+BF940+BF942+BF944+BF946+BF948","v":0},0,0,0,{"$f":"BJ934+BJ936+BJ938+BJ940+BJ942+BJ944+BJ946+BJ948","v":-10703.205758560991},{"$f":"BK934+BK936+BK938+BK940+BK942+BK944+BK946+BK948","v":286335.62337650487},-181652.15589846254,-260525.35227512053,-2.9103830456733704E-10,{"$f":"BO934+BO936+BO938+BO940+BO942+BO944+BO946+BO948","v":4410.4671377736795},{"$f":"BP934+BP936+BP938+BP940+BP942+BP944+BP946+BP948","v":273009.84684858343},5048.0116860240059,11297.146365342573,0,0]
[930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V952:Y952)-H952","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK952:AN952)-K952","v":0},null,null,null,null,{"$f":"SUM(AP952:AS952)-L952","v":0},null,null,null,null,{"$f":"SUM(AU952:AX952)-M952","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ952:BM952)-P952","v":0},null,null,null,null,{"$f":"SUM(BO952:BR952)-Q952","v":0},0]
[932,null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"G926+G950","v":123917350.06216125},{"$f":"H926+H950","v":113606646.89799371},{"$f":"I926+I950","v":0},0,1480433.315056616,113857.26594127252,7419934.1493013678,{"$f":"N926+N950","v":0},0,924346.34128004883,372132.0925882227,{"$f":"R926+R950","v":123917350.06216124},0,null,null,{"$f":"V926+V950","v":13349414.734273132},{"$f":"W926+W950","v":88466598.43686977},6075947.7856443077,5714685.9412065204,0,{"$f":"AA926+AA950","v":0},{"$f":"AB926+AB950","v":0},0,0,{"$f":"SUM(AA953:AD953)-I953","v":0},{"$f":"AF926+AF950","v":0},{"$f":"AG926+AG950","v":0},0,0,{"$f":"SUM(AF953:AI953)-J953","v":0},{"$f":"AK926+AK950","v":189568.10596031888},{"$f":"AL926+AL950","v":1008842.5938541694},126393.76883866161,155628.8464034661,0,{"$f":"AP926+AP950","v":13991.759722582741},{"$f":"AQ926+AQ950","v":88585.451605790688},302.78351244020286,10977.271100458915,0,{"$f":"AU926+AU950","v":942428.23207299365},{"$f":"AV926+AV950","v":5879015.279003039},144280.40853117645,454210.22969416034,0,{"$f":"AZ926+AZ950","v":0},{"$f":"BA926+BA950","v":0},0,0,0,{"$f":"BE926+BE950","v":0},{"$f":"BF926+BF950","v":0},0,0,0,{"$f":"BJ926+BJ950","v":151531.51230999714},{"$f":"BK926+BK950","v":1214992.3371436344},-181652.15589846254,-260525.35227512053,0,{"$f":"BO926+BO950","v":16880.515468377969},{"$f":"BP926+BP950","v":336030.31729282549},7924.1134616769077,11297.146365342573,0,0]
[933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[935,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"G640+G905+G953","v":256856660.93524265},{"$f":"H640+H905+H953","v":232244692.82031792},{"$f":"I640+I905+I953","v":0},0,2916894.5459894347,270956.56846569863,16525505.065519463,0,0,2731077.2645692276,2167534.6703808974,{"$f":"R640+R905+R953","v":256856660.93524262},0,null,"Expenses",{"$f":"V640+V905+V953","v":86345246.121518061},{"$f":"W640+W905+W953","v":131039825.67773505},7956851.2998909038,6902769.7211739179,0,{"$f":"AA640+AA905+AA953","v":0},{"$f":"AB640+AB905+AB953","v":0},0,0,0,{"$f":"AF640+AF905+AF953","v":0},{"$f":"AG640+AG905+AG953","v":0},0,0,0,{"$f":"AK640+AK905+AK953","v":911281.95116252033},{"$f":"AL640+AL905+AL953","v":1601452.3560229545},210638.48509184993,193521.75371210976,0,{"$f":"AP640+AP905+AP953","v":107220.32296277498},{"$f":"AQ640+AQ905+AQ953","v":140786.90505499369},9629.6555685197036,13319.684879410299,0,{"$f":"AU640+AU905+AU953","v":5478493.2085323259},{"$f":"AV640+AV905+AV953","v":9464115.1462891623},866501.70285482612,716395.00784315122,0,{"$f":"AZ640+AZ905+AZ953","v":0},{"$f":"BA640+BA905+BA953","v":0},0,0,0,{"$f":"BE640+BE905+BE953","v":0},{"$f":"BF640+BF905+BF953","v":0},0,0,0,{"$f":"BJ640+BJ905+BJ953","v":1009106.0004399045},{"$f":"BK640+BK905+BK953","v":1988936.2697216619},-66154.931313749097,-200810.07427858977,0,{"$f":"BO640+BO905+BO953","v":160256.83195081406},{"$f":"BP640+BP905+BP953","v":388075.70444158069},645248.81787007104,973953.31611843198,0,0]
[936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE957:BH957)-O957","v":0}]
[937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE958:BH958)-O958","v":0}]
[938,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[940,"NET UTILITY PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[942,"101  Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[943,"Intangible Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[944,null,"302","Franchises & Consents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V965:Y965)-H965","v":0},null,null,null,null,{"$f":"SUM(AA965:AD965)-B965","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP965:AS965)-L965","v":0},null,null,null,null,{"$f":"SUM(AU965:AX965)-M965","v":0},null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ965:BM965)-P965","v":0},null,null,null,null,{"$f":"SUM(BO965:BR965)-Q965","v":0},{"$f":"SUM(V965:BR965)-R965","v":0}]
[945,null,null,"Distribution - Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!D$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!E$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!F$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!G$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!H$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!I$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!J$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!K$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!L$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!M$9,FALSE)*$G966","v":0},{"$f":"SUM(H966:Q966)","v":0},0,null,"Distribution Plant",{"$f":"IF($U966=$V$646,$H966,0)","v":0},{"$f":"IF($U966=$W$646,$H966,0)","v":0},{"$f":"IF($U966=$X$646,$H966,0)+IF($U966=$Y$646,$H966,0)*$X$643","v":0},{"$f":"IF($U966=$Y$646,$H966,0)*$Y$643","v":0},0,{"$f":"IF($U966=$AA$646,$I966,0)","v":0},{"$f":"IF($U966=$AB$646,$I966,0)","v":0},{"$f":"IF($U966=$AC$646,$I966,0)+IF($U966=$AD$646,$I966,0)*$X$643","v":0},{"$f":"IF($U966=$AD$646,$I966,0)*$Y$643","v":0},{"$f":"SUM(AA966:AD966)-I966","v":0},{"$f":"IF($U966=$AF$646,$J966,0)","v":0},{"$f":"IF($U966=$AG$646,$J966,0)","v":0},{"$f":"IF($U966=$AH$646,$J966,0)+IF($U966=$AI$646,$J966,0)*$X$643","v":0},{"$f":"IF($U966=$AI$646,$J966,0)*$Y$643","v":0},{"$f":"SUM(AF966:AI966)-J966","v":0},{"$f":"IF($U966=$AK$646,$K966,0)","v":0},{"$f":"IF($U966=$AL$646,$K966,0)","v":0},{"$f":"IF($U966=$AM$646,$K966,0)+IF($U966=$AN$646,$K966,0)*$X$643","v":0},{"$f":"IF($U966=$AN$646,$K966,0)*$Y$643","v":0},{"$f":"SUM(AK966:AN966)-K966","v":0},{"$f":"IF($U966=$AP$646,$L966,0)","v":0},{"$f":"IF($U966=$AQ$646,$L966,0)","v":0},{"$f":"IF($U966=$AR$646,$L966,0)+IF($U966=$AS$646,$L966,0)*$X$643","v":0},{"$f":"IF($U966=$AS$646,$L966,0)*$Y$643","v":0},0,{"$f":"IF($U966=$AU$646,$M966,0)","v":0},{"$f":"IF($U966=$AV$646,$M966,0)","v":0},{"$f":"IF($U966=$AW$646,$M966,0)+IF($U966=$AX$646,$M966,0)*$X$643","v":0},{"$f":"IF($U966=$AX$646,$M966,0)*$Y$643","v":0},0,{"$f":"IF($U966=$AZ$646,$N966,0)","v":0},{"$f":"IF($U966=$BA$646,$N966,0)","v":0},{"$f":"IF($U966=$BB$646,$N966,0)+IF($U966=$BC$646,$N966,0)*$X$643","v":0},{"$f":"IF($U966=$BC$646,$N966,0)*$Y$643","v":0},{"$f":"SUM(AZ966:BC966)-N966","v":0},{"$f":"IF($U966=$BE$646,$O966,0)","v":0},{"$f":"IF($U966=$BF$646,$O966,0)","v":0},{"$f":"IF($U966=$BG$646,$O966,0)+IF($U966=$BH$646,$O966,0)*$X$643","v":0},{"$f":"IF($U966=$BH$646,$O966,0)*$Y$643","v":0},0,{"$f":"IF($U966=$BJ$646,$P966,0)","v":0},{"$f":"IF($U966=$BK$646,$P966,0)","v":0},{"$f":"IF($U966=$BL$646,$P966,0)+IF($U966=$BM$646,$P966,0)*$X$643","v":0},{"$f":"IF($U966=$BM$646,$P966,0)*$Y$643","v":0},0,{"$f":"IF($U966=$BO$646,$Q966,0)","v":0},{"$f":"IF($U966=$BP$646,$Q966,0)","v":0},{"$f":"IF($U966=$BQ$646,$Q966,0)+IF($U966=$BR$646,$Q966,0)*$X$643","v":0},{"$f":"IF($U966=$BR$646,$Q966,0)*$Y$643","v":0},0,{"$f":"SUM(V966:BR966)-R966","v":0}]
[946,null,null,"Distribution - Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W967","v":58742.880000000005},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!D$9,FALSE)*$G967","v":52476.555153645771},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!E$9,FALSE)*$G967","v":0},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!F$9,FALSE)*$G967","v":0},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!G$9,FALSE)*$G967","v":732.39433088964358},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!H$9,FALSE)*$G967","v":62.644089326411816},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!I$9,FALSE)*$G967","v":4445.1502731344626},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!J$9,FALSE)*$G967","v":0},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!K$9,FALSE)*$G967","v":0},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!L$9,FALSE)*$G967","v":960.92583644937906},{"$f":"VLOOKUP($F967,range,'COS Alloc Factors'!M$9,FALSE)*$G967","v":65.210316554338959},{"$f":"SUM(H967:Q967)","v":58742.880000000012},0,null,"Distribution Plant",{"$f":"IF($U967=$V$646,$H967,0)","v":0},{"$f":"IF($U967=$W$646,$H967,0)","v":52476.555153645771},{"$f":"IF($U967=$X$646,$H967,0)+IF($U967=$Y$646,$H967,0)*$X$643","v":0},{"$f":"IF($U967=$Y$646,$H967,0)*$Y$643","v":0},0,{"$f":"IF($U967=$AA$646,$I967,0)","v":0},{"$f":"IF($U967=$AB$646,$I967,0)","v":0},{"$f":"IF($U967=$AC$646,$I967,0)+IF($U967=$AD$646,$I967,0)*$X$643","v":0},{"$f":"IF($U967=$AD$646,$I967,0)*$Y$643","v":0},0,{"$f":"IF($U967=$AF$646,$J967,0)","v":0},{"$f":"IF($U967=$AG$646,$J967,0)","v":0},{"$f":"IF($U967=$AH$646,$J967,0)+IF($U967=$AI$646,$J967,0)*$X$643","v":0},{"$f":"IF($U967=$AI$646,$J967,0)*$Y$643","v":0},0,{"$f":"IF($U967=$AK$646,$K967,0)","v":0},{"$f":"IF($U967=$AL$646,$K967,0)","v":732.39433088964358},{"$f":"IF($U967=$AM$646,$K967,0)+IF($U967=$AN$646,$K967,0)*$X$643","v":0},{"$f":"IF($U967=$AN$646,$K967,0)*$Y$643","v":0},0,{"$f":"IF($U967=$AP$646,$L967,0)","v":0},{"$f":"IF($U967=$AQ$646,$L967,0)","v":62.644089326411816},{"$f":"IF($U967=$AR$646,$L967,0)+IF($U967=$AS$646,$L967,0)*$X$643","v":0},{"$f":"IF($U967=$AS$646,$L967,0)*$Y$643","v":0},0,{"$f":"IF($U967=$AU$646,$M967,0)","v":0},{"$f":"IF($U967=$AV$646,$M967,0)","v":4445.1502731344626},{"$f":"IF($U967=$AW$646,$M967,0)+IF($U967=$AX$646,$M967,0)*$X$643","v":0},{"$f":"IF($U967=$AX$646,$M967,0)*$Y$643","v":0},0,0,0,0,0,{"$f":"SUM(AZ967:BC967)-N967","v":0},0,0,0,0,{"$f":"SUM(BE967:BH967)-O967","v":0},{"$f":"IF($U967=$BJ$646,$P967,0)","v":0},{"$f":"IF($U967=$BK$646,$P967,0)","v":960.92583644937906},{"$f":"IF($U967=$BL$646,$P967,0)+IF($U967=$BM$646,$P967,0)*$X$643","v":0},{"$f":"IF($U967=$BM$646,$P967,0)*$Y$643","v":0},0,{"$f":"IF($U967=$BO$646,$Q967,0)","v":0},{"$f":"IF($U967=$BP$646,$Q967,0)","v":65.210316554338959},{"$f":"IF($U967=$BQ$646,$Q967,0)+IF($U967=$BR$646,$Q967,0)*$X$643","v":0},{"$f":"IF($U967=$BR$646,$Q967,0)*$Y$643","v":0},0,0]
[947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE968:BH968)-O968","v":0},null,null,null,null,0,null,null,null,null,0,0]
[948,null,null,"Total Intangible Plant",null,null,{"$f":"SUM(G966:G967)","v":58742.880000000005},{"$f":"SUM(H966:H967)","v":52476.555153645771},{"$f":"SUM(I966:I967)","v":0},0,732.39433088964358,62.644089326411816,4445.1502731344626,{"$f":"SUM(N966:N967)","v":0},0,960.92583644937906,65.210316554338959,{"$f":"SUM(H969:Q969)","v":58742.880000000012},0,null,null,{"$f":"SUM(V966:V968)","v":0},{"$f":"SUM(W966:W968)","v":52476.555153645771},0,0,0,{"$f":"SUM(AA966:AA968)","v":0},0,0,0,0,{"$f":"SUM(AF966:AF968)","v":0},{"$f":"SUM(AG966:AG968)","v":0},0,0,{"$f":"SUM(AF969:AI969)-J969","v":0},{"$f":"SUM(AK966:AK968)","v":0},{"$f":"SUM(AL966:AL968)","v":732.39433088964358},{"$f":"SUM(AM966:AM968)","v":0},{"$f":"SUM(AN966:AN968)","v":0},0,{"$f":"SUM(AP966:AP968)","v":0},{"$f":"SUM(AQ966:AQ968)","v":62.644089326411816},{"$f":"SUM(AR966:AR968)","v":0},{"$f":"SUM(AS966:AS968)","v":0},0,{"$f":"SUM(AU966:AU968)","v":0},{"$f":"SUM(AV966:AV968)","v":4445.1502731344626},{"$f":"SUM(AW966:AW968)","v":0},{"$f":"SUM(AX966:AX968)","v":0},0,{"$f":"IF($U969=$AZ$646,$N969,0)","v":0},{"$f":"IF($U969=$BA$646,$N969,0)","v":0},{"$f":"IF($U969=$BB$646,$N969,0)+IF($U969=$BC$646,$N969,0)*$X$643","v":0},{"$f":"IF($U969=$BC$646,$N969,0)*$Y$643","v":0},0,{"$f":"IF($U969=$BE$646,$O969,0)","v":0},{"$f":"IF($U969=$BF$646,$O969,0)","v":0},{"$f":"IF($U969=$BG$646,$O969,0)+IF($U969=$BH$646,$O969,0)*$X$643","v":0},{"$f":"IF($U969=$BH$646,$O969,0)*$Y$643","v":0},0,{"$f":"SUM(BJ966:BJ968)","v":0},{"$f":"SUM(BK966:BK968)","v":960.92583644937906},{"$f":"SUM(BL966:BL968)","v":0},{"$f":"SUM(BM966:BM968)","v":0},0,{"$f":"SUM(BO966:BO968)","v":0},{"$f":"SUM(BP966:BP968)","v":65.210316554338959},{"$f":"SUM(BQ966:BQ968)","v":0},{"$f":"SUM(BR966:BR968)","v":0},0,0]
[949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[950,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[951,null,"325","Land & Land Rights",null,"Firm Sales",{"$f":"'ROR-Model'!W972","v":5659098.455549377},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!D$9,FALSE)*$G972","v":5391612.2868548743},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!E$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!F$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!G$9,FALSE)*$G972","v":240113.54341960873},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!H$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!I$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!J$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!K$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!L$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!M$9,FALSE)*$G972","v":27372.625274893962},{"$f":"SUM(H972:Q972)","v":5659098.455549377},0,null,"Throughput",{"$f":"IF($U972=$V$646,$H972,0)","v":0},{"$f":"IF($U972=$W$646,$H972,0)","v":0},{"$f":"IF($U972=$X$646,$H972,0)+IF($U972=$Y$646,$H972,0)*$X$643","v":5391612.2868548743},{"$f":"IF($U972=$Y$646,$H972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$AA$646,$I972,0)","v":0},{"$f":"IF($U972=$AB$646,$I972,0)","v":0},{"$f":"IF($U972=$AC$646,$I972,0)+IF($U972=$AD$646,$I972,0)*$X$643","v":0},{"$f":"IF($U972=$AD$646,$I972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$AF$646,$J972,0)","v":0},{"$f":"IF($U972=$AG$646,$J972,0)","v":0},{"$f":"IF($U972=$AH$646,$J972,0)+IF($U972=$AI$646,$J972,0)*$X$643","v":0},{"$f":"IF($U972=$AI$646,$J972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$AK$646,$K972,0)","v":0},{"$f":"IF($U972=$AL$646,$K972,0)","v":0},{"$f":"IF($U972=$AM$646,$K972,0)+IF($U972=$AN$646,$K972,0)*$X$643","v":240113.54341960873},{"$f":"IF($U972=$AN$646,$K972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$AP$646,$L972,0)","v":0},{"$f":"IF($U972=$AQ$646,$L972,0)","v":0},{"$f":"IF($U972=$AR$646,$L972,0)+IF($U972=$AS$646,$L972,0)*$X$643","v":0},{"$f":"IF($U972=$AS$646,$L972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$AU$646,$M972,0)","v":0},{"$f":"IF($U972=$AV$646,$M972,0)","v":0},{"$f":"IF($U972=$AW$646,$M972,0)+IF($U972=$AX$646,$M972,0)*$X$643","v":0},{"$f":"IF($U972=$AX$646,$M972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$AZ$646,$N972,0)","v":0},{"$f":"IF($U972=$BA$646,$N972,0)","v":0},{"$f":"IF($U972=$BB$646,$N972,0)+IF($U972=$BC$646,$N972,0)*$X$643","v":0},{"$f":"IF($U972=$BC$646,$N972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$BE$646,$O972,0)","v":0},{"$f":"IF($U972=$BF$646,$O972,0)","v":0},{"$f":"IF($U972=$BG$646,$O972,0)+IF($U972=$BH$646,$O972,0)*$X$643","v":0},{"$f":"IF($U972=$BH$646,$O972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$BJ$646,$P972,0)","v":0},{"$f":"IF($U972=$BK$646,$P972,0)","v":0},{"$f":"IF($U972=$BL$646,$P972,0)+IF($U972=$BM$646,$P972,0)*$X$643","v":0},{"$f":"IF($U972=$BM$646,$P972,0)*$Y$643","v":0},0,{"$f":"IF($U972=$BO$646,$Q972,0)","v":0},{"$f":"IF($U972=$BP$646,$Q972,0)","v":0},{"$f":"IF($U972=$BQ$646,$Q972,0)+IF($U972=$BR$646,$Q972,0)*$X$643","v":27372.625274893962},{"$f":"IF($U972=$BR$646,$Q972,0)*$Y$643","v":0},0,0]
[952,null,"326...9","Structures",null,"Firm Sales",{"$f":"'ROR-Model'!W973","v":1298143.8823400633},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!D$9,FALSE)*$G973","v":1236785.074708638},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!E$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!F$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!G$9,FALSE)*$G973","v":55079.785217643941},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!H$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!I$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!J$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!K$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!L$9,FALSE)*$G973","v":0},{"$f":"VLOOKUP($F973,range,'COS Alloc Factors'!M$9,FALSE)*$G973","v":6279.0224137814621},1298143.8823400633,0,null,"Throughput",0,0,1236785.074708638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55079.785217643941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6279.0224137814621,0,0,0]
[953,null,"330","Gas Wells - Construction",null,"Firm Sales",{"$f":"'ROR-Model'!W974","v":47115015.734836221},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!D$9,FALSE)*$G974","v":44888050.583782122},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!E$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!F$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!G$9,FALSE)*$G974","v":1999073.4328483953},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!H$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!I$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!J$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!K$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!L$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors'!M$9,FALSE)*$G974","v":227891.71820570598},47115015.734836221,0,null,"Throughput",0,0,44888050.583782122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1999073.4328483953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227891.71820570598,0,0,0]
[954,null,"331","Gas Wells - Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W975","v":15546608.882475074},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!D$9,FALSE)*$G975","v":14811774.018082973},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!E$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!F$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!G$9,FALSE)*$G975","v":659637.10938255163},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!H$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!I$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!J$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!K$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!L$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors'!M$9,FALSE)*$G975","v":75197.755009550601},15546608.882475074,0,null,"Throughput",0,0,14811774.018082973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,659637.10938255163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75197.755009550601,0,0,0]
[955,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,"Firm Sales",{"$f":"'ROR-Model'!W976","v":2432553.4101013518},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!D$9,FALSE)*$G976","v":2317574.9560377547},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!E$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!F$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!G$9,FALSE)*$G976","v":103212.37975354957},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!H$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!I$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!J$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!K$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!L$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!M$9,FALSE)*$G976","v":11766.074310047632},2432553.4101013518,0,null,"Throughput",0,0,2317574.9560377547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103212.37975354957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11766.074310047632,0,0,0]
[956,null,"336","Purification Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W977","v":51485.075839712343},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!D$9,FALSE)*$G977","v":49051.552940352638},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!E$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!F$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!G$9,FALSE)*$G977","v":2184.4935355344523},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!H$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!I$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!J$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!K$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!L$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors'!M$9,FALSE)*$G977","v":249.02936382525465},51485.075839712343,0,null,"Throughput",0,0,49051.552940352638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2184.4935355344523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249.02936382525465,0,0,0]
[957,null,"337","Other Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W978","v":109433.21182040844},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!D$9,FALSE)*$G978","v":104260.67934236492},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!E$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!F$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!G$9,FALSE)*$G978","v":4643.2124240955627},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!H$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!I$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!J$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!K$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!L$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!M$9,FALSE)*$G978","v":529.32005394794646},109433.21182040843,0,null,"Throughput",0,0,104260.67934236492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4643.2124240955627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,529.32005394794646,0,0,0]
[958,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ979:BC979)-N979","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[959,null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(G972:G978)","v":72212338.652962208},{"$f":"SUM(H972:H978)","v":68799109.151749074},{"$f":"SUM(I972:I978)","v":0},0,3063943.9565813793,0,0,{"$f":"SUM(N972:N978)","v":0},0,0,349285.54463175288,{"$f":"SUM(H980:Q980)","v":72212338.652962208},0,null,"Throughput",{"$f":"SUM(V972:V979)","v":0},{"$f":"SUM(W972:W979)","v":0},68799109.151749074,0,0,{"$f":"SUM(AA972:AA979)","v":0},{"$f":"SUM(AB972:AB979)","v":0},0,0,0,{"$f":"SUM(AF972:AF979)","v":0},{"$f":"SUM(AG972:AG979)","v":0},0,0,0,{"$f":"SUM(AK972:AK979)","v":0},{"$f":"SUM(AL972:AL979)","v":0},{"$f":"SUM(AM972:AM979)","v":3063943.9565813793},{"$f":"SUM(AN972:AN979)","v":0},0,{"$f":"SUM(AP972:AP979)","v":0},{"$f":"SUM(AQ972:AQ979)","v":0},{"$f":"SUM(AR972:AR979)","v":0},{"$f":"SUM(AS972:AS979)","v":0},0,{"$f":"SUM(AU972:AU979)","v":0},{"$f":"SUM(AV972:AV979)","v":0},{"$f":"SUM(AW972:AW979)","v":0},{"$f":"SUM(AX972:AX979)","v":0},0,{"$f":"IF($U980=$AZ$646,$N980,0)","v":0},{"$f":"IF($U980=$BA$646,$N980,0)","v":0},{"$f":"IF($U980=$BB$646,$N980,0)+IF($U980=$BC$646,$N980,0)*$X$643","v":0},{"$f":"IF($U980=$BC$646,$N980,0)*$Y$643","v":0},{"$f":"SUM(AZ980:BC980)-N980","v":0},{"$f":"IF($U980=$BE$646,$O980,0)","v":0},{"$f":"IF($U980=$BF$646,$O980,0)","v":0},{"$f":"IF($U980=$BG$646,$O980,0)+IF($U980=$BH$646,$O980,0)*$X$643","v":0},{"$f":"IF($U980=$BH$646,$O980,0)*$Y$643","v":0},0,{"$f":"SUM(BJ972:BJ979)","v":0},{"$f":"SUM(BK972:BK979)","v":0},{"$f":"SUM(BL972:BL979)","v":0},{"$f":"SUM(BM972:BM979)","v":0},0,{"$f":"SUM(BO972:BO979)","v":0},{"$f":"SUM(BP972:BP979)","v":0},{"$f":"SUM(BQ972:BQ979)","v":349285.54463175288},{"$f":"SUM(BR972:BR979)","v":0},0,0]
[960,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[961,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[962,null,"374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[963,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!D$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!E$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!F$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!G$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!H$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!I$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!J$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!K$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!L$9,FALSE)*$G984","v":0},{"$f":"VLOOKUP($F984,range,'COS Alloc Factors'!M$9,FALSE)*$G984","v":0},{"$f":"SUM(H984:Q984)","v":0},{"$f":"R984-G984","v":0},null,"Distribution Plant",{"$f":"IF($U984=$V$646,$H984,0)","v":0},{"$f":"IF($U984=$W$646,$H984,0)","v":0},{"$f":"IF($U984=$X$646,$H984,0)+IF($U984=$Y$646,$H984,0)*$X$643","v":0},{"$f":"IF($U984=$Y$646,$H984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$AA$646,$I984,0)","v":0},{"$f":"IF($U984=$AB$646,$I984,0)","v":0},{"$f":"IF($U984=$AC$646,$I984,0)+IF($U984=$AD$646,$I984,0)*$X$643","v":0},{"$f":"IF($U984=$AD$646,$I984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$AF$646,$J984,0)","v":0},{"$f":"IF($U984=$AG$646,$J984,0)","v":0},{"$f":"IF($U984=$AH$646,$J984,0)+IF($U984=$AI$646,$J984,0)*$X$643","v":0},{"$f":"IF($U984=$AI$646,$J984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$AK$646,$K984,0)","v":0},{"$f":"IF($U984=$AL$646,$K984,0)","v":0},{"$f":"IF($U984=$AM$646,$K984,0)+IF($U984=$AN$646,$K984,0)*$X$643","v":0},{"$f":"IF($U984=$AN$646,$K984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$AP$646,$L984,0)","v":0},{"$f":"IF($U984=$AQ$646,$L984,0)","v":0},{"$f":"IF($U984=$AR$646,$L984,0)+IF($U984=$AS$646,$L984,0)*$X$643","v":0},{"$f":"IF($U984=$AS$646,$L984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$AU$646,$M984,0)","v":0},{"$f":"IF($U984=$AV$646,$M984,0)","v":0},{"$f":"IF($U984=$AW$646,$M984,0)+IF($U984=$AX$646,$M984,0)*$X$643","v":0},{"$f":"IF($U984=$AX$646,$M984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$AZ$646,$N984,0)","v":0},{"$f":"IF($U984=$BA$646,$N984,0)","v":0},{"$f":"IF($U984=$BB$646,$N984,0)+IF($U984=$BC$646,$N984,0)*$X$643","v":0},{"$f":"IF($U984=$BC$646,$N984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$BE$646,$O984,0)","v":0},{"$f":"IF($U984=$BF$646,$O984,0)","v":0},{"$f":"IF($U984=$BG$646,$O984,0)+IF($U984=$BH$646,$O984,0)*$X$643","v":0},{"$f":"IF($U984=$BH$646,$O984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$BJ$646,$P984,0)","v":0},{"$f":"IF($U984=$BK$646,$P984,0)","v":0},{"$f":"IF($U984=$BL$646,$P984,0)+IF($U984=$BM$646,$P984,0)*$X$643","v":0},{"$f":"IF($U984=$BM$646,$P984,0)*$Y$643","v":0},0,{"$f":"IF($U984=$BO$646,$Q984,0)","v":0},{"$f":"IF($U984=$BP$646,$Q984,0)","v":0},{"$f":"IF($U984=$BQ$646,$Q984,0)+IF($U984=$BR$646,$Q984,0)*$X$643","v":0},{"$f":"IF($U984=$BR$646,$Q984,0)*$Y$643","v":0},0,0]
[964,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W985","v":17574052.125331346},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!D$9,FALSE)*$G985","v":15699361.618429264},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!E$9,FALSE)*$G985","v":0},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!F$9,FALSE)*$G985","v":0},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!G$9,FALSE)*$G985","v":219109.72269918956},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!H$9,FALSE)*$G985","v":18741.173247996594},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!I$9,FALSE)*$G985","v":1329851.4237809912},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!J$9,FALSE)*$G985","v":0},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!K$9,FALSE)*$G985","v":0},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!L$9,FALSE)*$G985","v":287479.27814126597},{"$f":"VLOOKUP($F985,range,'COS Alloc Factors'!M$9,FALSE)*$G985","v":19508.909032640386},{"$f":"SUM(H985:Q985)","v":17574052.12533135},0,null,"Distribution Plant",{"$f":"IF($U985=$V$646,$H985,0)","v":0},{"$f":"IF($U985=$W$646,$H985,0)","v":15699361.618429264},{"$f":"IF($U985=$X$646,$H985,0)+IF($U985=$Y$646,$H985,0)*$X$643","v":0},{"$f":"IF($U985=$Y$646,$H985,0)*$Y$643","v":0},0,{"$f":"IF($U985=$AA$646,$I985,0)","v":0},{"$f":"IF($U985=$AB$646,$I985,0)","v":0},{"$f":"IF($U985=$AC$646,$I985,0)+IF($U985=$AD$646,$I985,0)*$X$643","v":0},{"$f":"IF($U985=$AD$646,$I985,0)*$Y$643","v":0},0,{"$f":"IF($U985=$AF$646,$J985,0)","v":0},{"$f":"IF($U985=$AG$646,$J985,0)","v":0},{"$f":"IF($U985=$AH$646,$J985,0)+IF($U985=$AI$646,$J985,0)*$X$643","v":0},{"$f":"IF($U985=$AI$646,$J985,0)*$Y$643","v":0},0,{"$f":"IF($U985=$AK$646,$K985,0)","v":0},{"$f":"IF($U985=$AL$646,$K985,0)","v":219109.72269918956},{"$f":"IF($U985=$AM$646,$K985,0)+IF($U985=$AN$646,$K985,0)*$X$643","v":0},{"$f":"IF($U985=$AN$646,$K985,0)*$Y$643","v":0},0,{"$f":"IF($U985=$AP$646,$L985,0)","v":0},{"$f":"IF($U985=$AQ$646,$L985,0)","v":18741.173247996594},{"$f":"IF($U985=$AR$646,$L985,0)+IF($U985=$AS$646,$L985,0)*$X$643","v":0},{"$f":"IF($U985=$AS$646,$L985,0)*$Y$643","v":0},0,{"$f":"IF($U985=$AU$646,$M985,0)","v":0},{"$f":"IF($U985=$AV$646,$M985,0)","v":1329851.4237809912},{"$f":"IF($U985=$AW$646,$M985,0)+IF($U985=$AX$646,$M985,0)*$X$643","v":0},{"$f":"IF($U985=$AX$646,$M985,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U985=$BJ$646,$P985,0)","v":0},{"$f":"IF($U985=$BK$646,$P985,0)","v":287479.27814126597},{"$f":"IF($U985=$BL$646,$P985,0)+IF($U985=$BM$646,$P985,0)*$X$643","v":0},{"$f":"IF($U985=$BM$646,$P985,0)*$Y$643","v":0},0,{"$f":"IF($U985=$BO$646,$Q985,0)","v":0},{"$f":"IF($U985=$BP$646,$Q985,0)","v":19508.909032640386},{"$f":"IF($U985=$BQ$646,$Q985,0)+IF($U985=$BR$646,$Q985,0)*$X$643","v":0},{"$f":"IF($U985=$BR$646,$Q985,0)*$Y$643","v":0},0,0]
[965,null,null,null,"Total",null,{"$f":"SUM(G984:G985)","v":17574052.125331346},{"$f":"SUM(H984:H985)","v":15699361.618429264},{"$f":"SUM(I984:I985)","v":0},0,219109.72269918956,18741.173247996594,1329851.4237809912,{"$f":"SUM(N984:N985)","v":0},0,287479.27814126597,19508.909032640386,{"$f":"SUM(R984:R985)","v":17574052.12533135},0,null,null,{"$f":"SUM(V984:V985)","v":0},{"$f":"SUM(W984:W985)","v":15699361.618429264},0,0,0,{"$f":"SUM(AA984:AA985)","v":0},{"$f":"SUM(AB984:AB985)","v":0},0,0,0,{"$f":"SUM(AF984:AF985)","v":0},{"$f":"SUM(AG984:AG985)","v":0},0,0,0,{"$f":"SUM(AK984:AK985)","v":0},{"$f":"SUM(AL984:AL985)","v":219109.72269918956},{"$f":"SUM(AM984:AM985)","v":0},{"$f":"SUM(AN984:AN985)","v":0},0,{"$f":"SUM(AP984:AP985)","v":0},{"$f":"SUM(AQ984:AQ985)","v":18741.173247996594},{"$f":"SUM(AR984:AR985)","v":0},{"$f":"SUM(AS984:AS985)","v":0},0,{"$f":"SUM(AU984:AU985)","v":0},{"$f":"SUM(AV984:AV985)","v":1329851.4237809912},{"$f":"SUM(AW984:AW985)","v":0},{"$f":"SUM(AX984:AX985)","v":0},0,{"$f":"SUM(AZ984:AZ985)","v":0},{"$f":"SUM(BA984:BA985)","v":0},0,0,0,{"$f":"SUM(BE984:BE985)","v":0},{"$f":"SUM(BF984:BF985)","v":0},0,0,0,{"$f":"SUM(BJ984:BJ985)","v":0},{"$f":"SUM(BK984:BK985)","v":287479.27814126597},{"$f":"SUM(BL984:BL985)","v":0},{"$f":"SUM(BM984:BM985)","v":0},0,{"$f":"SUM(BO984:BO985)","v":0},{"$f":"SUM(BP984:BP985)","v":19508.909032640386},{"$f":"SUM(BQ984:BQ985)","v":0},{"$f":"SUM(BR984:BR985)","v":0},0,0]
[966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[967,null,"375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[968,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!D$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!E$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!F$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!G$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!H$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!I$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!J$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!K$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!L$9,FALSE)*$G989","v":0},{"$f":"VLOOKUP($F989,range,'COS Alloc Factors'!M$9,FALSE)*$G989","v":0},{"$f":"SUM(H989:Q989)","v":0},0,null,"Distribution Plant",{"$f":"IF($U989=$V$646,$H989,0)","v":0},{"$f":"IF($U989=$W$646,$H989,0)","v":0},{"$f":"IF($U989=$X$646,$H989,0)+IF($U989=$Y$646,$H989,0)*$X$643","v":0},{"$f":"IF($U989=$Y$646,$H989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$AA$646,$I989,0)","v":0},{"$f":"IF($U989=$AB$646,$I989,0)","v":0},{"$f":"IF($U989=$AC$646,$I989,0)+IF($U989=$AD$646,$I989,0)*$X$643","v":0},{"$f":"IF($U989=$AD$646,$I989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$AF$646,$J989,0)","v":0},{"$f":"IF($U989=$AG$646,$J989,0)","v":0},{"$f":"IF($U989=$AH$646,$J989,0)+IF($U989=$AI$646,$J989,0)*$X$643","v":0},{"$f":"IF($U989=$AI$646,$J989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$AK$646,$K989,0)","v":0},{"$f":"IF($U989=$AL$646,$K989,0)","v":0},{"$f":"IF($U989=$AM$646,$K989,0)+IF($U989=$AN$646,$K989,0)*$X$643","v":0},{"$f":"IF($U989=$AN$646,$K989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$AP$646,$L989,0)","v":0},{"$f":"IF($U989=$AQ$646,$L989,0)","v":0},{"$f":"IF($U989=$AR$646,$L989,0)+IF($U989=$AS$646,$L989,0)*$X$643","v":0},{"$f":"IF($U989=$AS$646,$L989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$AU$646,$M989,0)","v":0},{"$f":"IF($U989=$AV$646,$M989,0)","v":0},{"$f":"IF($U989=$AW$646,$M989,0)+IF($U989=$AX$646,$M989,0)*$X$643","v":0},{"$f":"IF($U989=$AX$646,$M989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$AZ$646,$N989,0)","v":0},{"$f":"IF($U989=$BA$646,$N989,0)","v":0},{"$f":"IF($U989=$BB$646,$N989,0)+IF($U989=$BC$646,$N989,0)*$X$643","v":0},{"$f":"IF($U989=$BC$646,$N989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$BE$646,$O989,0)","v":0},{"$f":"IF($U989=$BF$646,$O989,0)","v":0},{"$f":"IF($U989=$BG$646,$O989,0)+IF($U989=$BH$646,$O989,0)*$X$643","v":0},{"$f":"IF($U989=$BH$646,$O989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$BJ$646,$P989,0)","v":0},{"$f":"IF($U989=$BK$646,$P989,0)","v":0},{"$f":"IF($U989=$BL$646,$P989,0)+IF($U989=$BM$646,$P989,0)*$X$643","v":0},{"$f":"IF($U989=$BM$646,$P989,0)*$Y$643","v":0},0,{"$f":"IF($U989=$BO$646,$Q989,0)","v":0},{"$f":"IF($U989=$BP$646,$Q989,0)","v":0},{"$f":"IF($U989=$BQ$646,$Q989,0)+IF($U989=$BR$646,$Q989,0)*$X$643","v":0},{"$f":"IF($U989=$BR$646,$Q989,0)*$Y$643","v":0},0,0]
[969,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W990","v":15165321.124266753},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!D$9,FALSE)*$G990","v":13547579.049585814},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!E$9,FALSE)*$G990","v":0},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!F$9,FALSE)*$G990","v":0},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!G$9,FALSE)*$G990","v":189078.15240815439},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!H$9,FALSE)*$G990","v":16172.474539421399},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!I$9,FALSE)*$G990","v":1147579.6102898971},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!J$9,FALSE)*$G990","v":0},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!K$9,FALSE)*$G990","v":0},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!L$9,FALSE)*$G990","v":248076.85435851064},{"$f":"VLOOKUP($F990,range,'COS Alloc Factors'!M$9,FALSE)*$G990","v":16834.983084956653},{"$f":"SUM(H990:Q990)","v":15165321.124266755},0,null,"Distribution Plant",{"$f":"IF($U990=$V$646,$H990,0)","v":0},{"$f":"IF($U990=$W$646,$H990,0)","v":13547579.049585814},{"$f":"IF($U990=$X$646,$H990,0)+IF($U990=$Y$646,$H990,0)*$X$643","v":0},{"$f":"IF($U990=$Y$646,$H990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$AA$646,$I990,0)","v":0},{"$f":"IF($U990=$AB$646,$I990,0)","v":0},{"$f":"IF($U990=$AC$646,$I990,0)+IF($U990=$AD$646,$I990,0)*$X$643","v":0},{"$f":"IF($U990=$AD$646,$I990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$AF$646,$J990,0)","v":0},{"$f":"IF($U990=$AG$646,$J990,0)","v":0},{"$f":"IF($U990=$AH$646,$J990,0)+IF($U990=$AI$646,$J990,0)*$X$643","v":0},{"$f":"IF($U990=$AI$646,$J990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$AK$646,$K990,0)","v":0},{"$f":"IF($U990=$AL$646,$K990,0)","v":189078.15240815439},{"$f":"IF($U990=$AM$646,$K990,0)+IF($U990=$AN$646,$K990,0)*$X$643","v":0},{"$f":"IF($U990=$AN$646,$K990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$AP$646,$L990,0)","v":0},{"$f":"IF($U990=$AQ$646,$L990,0)","v":16172.474539421399},{"$f":"IF($U990=$AR$646,$L990,0)+IF($U990=$AS$646,$L990,0)*$X$643","v":0},{"$f":"IF($U990=$AS$646,$L990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$AU$646,$M990,0)","v":0},{"$f":"IF($U990=$AV$646,$M990,0)","v":1147579.6102898971},{"$f":"IF($U990=$AW$646,$M990,0)+IF($U990=$AX$646,$M990,0)*$X$643","v":0},{"$f":"IF($U990=$AX$646,$M990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$AZ$646,$N990,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($U990=$BJ$646,$P990,0)","v":0},{"$f":"IF($U990=$BK$646,$P990,0)","v":248076.85435851064},{"$f":"IF($U990=$BL$646,$P990,0)+IF($U990=$BM$646,$P990,0)*$X$643","v":0},{"$f":"IF($U990=$BM$646,$P990,0)*$Y$643","v":0},0,{"$f":"IF($U990=$BO$646,$Q990,0)","v":0},{"$f":"IF($U990=$BP$646,$Q990,0)","v":16834.983084956653},{"$f":"IF($U990=$BQ$646,$Q990,0)+IF($U990=$BR$646,$Q990,0)*$X$643","v":0},{"$f":"IF($U990=$BR$646,$Q990,0)*$Y$643","v":0},0,0]
[970,null,null,null,"Total",null,{"$f":"SUM(G989:G990)","v":15165321.124266753},{"$f":"SUM(H989:H990)","v":13547579.049585814},{"$f":"SUM(I989:I990)","v":0},0,189078.15240815439,16172.474539421399,1147579.6102898971,{"$f":"SUM(N989:N990)","v":0},0,248076.85435851064,16834.983084956653,{"$f":"SUM(R989:R990)","v":15165321.124266755},0,null,null,{"$f":"SUM(V989:V990)","v":0},{"$f":"SUM(W989:W990)","v":13547579.049585814},0,0,0,{"$f":"SUM(AA989:AA990)","v":0},{"$f":"SUM(AB989:AB990)","v":0},0,0,0,{"$f":"SUM(AF989:AF990)","v":0},{"$f":"SUM(AG989:AG990)","v":0},0,0,0,{"$f":"SUM(AK989:AK990)","v":0},{"$f":"SUM(AL989:AL990)","v":189078.15240815439},{"$f":"SUM(AM989:AM990)","v":0},{"$f":"SUM(AN989:AN990)","v":0},0,{"$f":"SUM(AP989:AP990)","v":0},{"$f":"SUM(AQ989:AQ990)","v":16172.474539421399},{"$f":"SUM(AR989:AR990)","v":0},{"$f":"SUM(AS989:AS990)","v":0},0,{"$f":"SUM(AU989:AU990)","v":0},{"$f":"SUM(AV989:AV990)","v":1147579.6102898971},{"$f":"SUM(AW989:AW990)","v":0},{"$f":"SUM(AX989:AX990)","v":0},0,{"$f":"SUM(AZ989:AZ990)","v":0},{"$f":"SUM(BA989:BA990)","v":0},0,0,0,{"$f":"SUM(BE989:BE990)","v":0},{"$f":"SUM(BF989:BF990)","v":0},0,0,0,{"$f":"SUM(BJ989:BJ990)","v":0},{"$f":"SUM(BK989:BK990)","v":248076.85435851064},{"$f":"SUM(BL989:BL990)","v":0},{"$f":"SUM(BM989:BM990)","v":0},0,{"$f":"SUM(BO989:BO990)","v":0},{"$f":"SUM(BP989:BP990)","v":16834.983084956653},{"$f":"SUM(BQ989:BQ990)","v":0},{"$f":"SUM(BR989:BR990)","v":0},0,0]
[971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[972,null,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[973,null,null,null,"Dist - Wy - Mains - SD","SD Mains",{"$f":"'ROR-Model'!W994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!D$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!E$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!F$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!G$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!H$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!I$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!J$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!K$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!L$9,FALSE)*$G994","v":0},{"$f":"VLOOKUP($F994,range,'COS Alloc Factors'!M$9,FALSE)*$G994","v":0},{"$f":"SUM(H994:Q994)","v":0},0,null,"Distribution Plant",{"$f":"IF($U994=$V$646,$H994,0)","v":0},{"$f":"IF($U994=$W$646,$H994,0)","v":0},{"$f":"IF($U994=$X$646,$H994,0)+IF($U994=$Y$646,$H994,0)*$X$643","v":0},{"$f":"IF($U994=$Y$646,$H994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$AA$646,$I994,0)","v":0},{"$f":"IF($U994=$AB$646,$I994,0)","v":0},{"$f":"IF($U994=$AC$646,$I994,0)+IF($U994=$AD$646,$I994,0)*$X$643","v":0},{"$f":"IF($U994=$AD$646,$I994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$AF$646,$J994,0)","v":0},{"$f":"IF($U994=$AG$646,$J994,0)","v":0},{"$f":"IF($U994=$AH$646,$J994,0)+IF($U994=$AI$646,$J994,0)*$X$643","v":0},{"$f":"IF($U994=$AI$646,$J994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$AK$646,$K994,0)","v":0},{"$f":"IF($U994=$AL$646,$K994,0)","v":0},{"$f":"IF($U994=$AM$646,$K994,0)+IF($U994=$AN$646,$K994,0)*$X$643","v":0},{"$f":"IF($U994=$AN$646,$K994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$AP$646,$L994,0)","v":0},{"$f":"IF($U994=$AQ$646,$L994,0)","v":0},{"$f":"IF($U994=$AR$646,$L994,0)+IF($U994=$AS$646,$L994,0)*$X$643","v":0},{"$f":"IF($U994=$AS$646,$L994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$AU$646,$M994,0)","v":0},{"$f":"IF($U994=$AV$646,$M994,0)","v":0},{"$f":"IF($U994=$AW$646,$M994,0)+IF($U994=$AX$646,$M994,0)*$X$643","v":0},{"$f":"IF($U994=$AX$646,$M994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$AZ$646,$N994,0)","v":0},{"$f":"IF($U994=$BA$646,$N994,0)","v":0},{"$f":"IF($U994=$BB$646,$N994,0)+IF($U994=$BC$646,$N994,0)*$X$643","v":0},{"$f":"IF($U994=$BC$646,$N994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$BE$646,$O994,0)","v":0},{"$f":"IF($U994=$BF$646,$O994,0)","v":0},{"$f":"IF($U994=$BG$646,$O994,0)+IF($U994=$BH$646,$O994,0)*$X$643","v":0},{"$f":"IF($U994=$BH$646,$O994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$BJ$646,$P994,0)","v":0},{"$f":"IF($U994=$BK$646,$P994,0)","v":0},{"$f":"IF($U994=$BL$646,$P994,0)+IF($U994=$BM$646,$P994,0)*$X$643","v":0},{"$f":"IF($U994=$BM$646,$P994,0)*$Y$643","v":0},0,{"$f":"IF($U994=$BO$646,$Q994,0)","v":0},{"$f":"IF($U994=$BP$646,$Q994,0)","v":0},{"$f":"IF($U994=$BQ$646,$Q994,0)+IF($U994=$BR$646,$Q994,0)*$X$643","v":0},{"$f":"IF($U994=$BR$646,$Q994,0)*$Y$643","v":0},0,0]
[974,null,null,null,"Dist - Wy - Mains - LD","Distribution Throughput",{"$f":"'ROR-Model'!W995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!D$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!E$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!F$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!G$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!H$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!I$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!J$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!K$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!L$9,FALSE)*$G995","v":0},{"$f":"VLOOKUP($F995,range,'COS Alloc Factors'!M$9,FALSE)*$G995","v":0},{"$f":"SUM(H995:Q995)","v":0},0,null,"Throughput",{"$f":"IF($U995=$V$646,$H995,0)","v":0},{"$f":"IF($U995=$W$646,$H995,0)","v":0},{"$f":"IF($U995=$X$646,$H995,0)+IF($U995=$Y$646,$H995,0)*$X$643","v":0},{"$f":"IF($U995=$Y$646,$H995,0)*$Y$643","v":0},0,{"$f":"IF($U995=$AA$646,$I995,0)","v":0},{"$f":"IF($U995=$AB$646,$I995,0)","v":0},{"$f":"IF($U995=$AC$646,$I995,0)+IF($U995=$AD$646,$I995,0)*$X$643","v":0},{"$f":"IF($U995=$AD$646,$I995,0)*$Y$643","v":0},0,{"$f":"IF($U995=$AF$646,$J995,0)","v":0},{"$f":"IF($U995=$AG$646,$J995,0)","v":0},{"$f":"IF($U995=$AH$646,$J995,0)+IF($U995=$AI$646,$J995,0)*$X$643","v":0},{"$f":"IF($U995=$AI$646,$J995,0)*$Y$643","v":0},0,{"$f":"IF($U995=$AK$646,$K995,0)","v":0},{"$f":"IF($U995=$AL$646,$K995,0)","v":0},{"$f":"IF($U995=$AM$646,$K995,0)+IF($U995=$AN$646,$K995,0)*$X$643","v":0},{"$f":"IF($U995=$AN$646,$K995,0)*$Y$643","v":0},0,{"$f":"IF($U995=$AP$646,$L995,0)","v":0},{"$f":"IF($U995=$AQ$646,$L995,0)","v":0},{"$f":"IF($U995=$AR$646,$L995,0)+IF($U995=$AS$646,$L995,0)*$X$643","v":0},{"$f":"IF($U995=$AS$646,$L995,0)*$Y$643","v":0},0,{"$f":"IF($U995=$AU$646,$M995,0)","v":0},{"$f":"IF($U995=$AV$646,$M995,0)","v":0},{"$f":"IF($U995=$AW$646,$M995,0)+IF($U995=$AX$646,$M995,0)*$X$643","v":0},{"$f":"IF($U995=$AX$646,$M995,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U995=$BJ$646,$P995,0)","v":0},{"$f":"IF($U995=$BK$646,$P995,0)","v":0},{"$f":"IF($U995=$BL$646,$P995,0)+IF($U995=$BM$646,$P995,0)*$X$643","v":0},{"$f":"IF($U995=$BM$646,$P995,0)*$Y$643","v":0},0,{"$f":"IF($U995=$BO$646,$Q995,0)","v":0},{"$f":"IF($U995=$BP$646,$Q995,0)","v":0},{"$f":"IF($U995=$BQ$646,$Q995,0)+IF($U995=$BR$646,$Q995,0)*$X$643","v":0},{"$f":"IF($U995=$BR$646,$Q995,0)*$Y$643","v":0},0,0]
[975,null,null,null,"Dist - Wy - Mains - Feeders",{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!D$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!E$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!F$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!G$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!H$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!I$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!J$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!K$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!L$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!M$9,FALSE)*$G996","v":0},{"$f":"SUM(H996:Q996)","v":0},0,null,"Demand",{"$f":"IF($U996=$V$646,$H996,0)","v":0},{"$f":"IF($U996=$W$646,$H996,0)","v":0},{"$f":"IF($U996=$X$646,$H996,0)+IF($U996=$Y$646,$H996,0)*$X$643","v":0},{"$f":"IF($U996=$Y$646,$H996,0)*$Y$643","v":0},0,{"$f":"IF($U996=$AA$646,$I996,0)","v":0},{"$f":"IF($U996=$AB$646,$I996,0)","v":0},{"$f":"IF($U996=$AC$646,$I996,0)+IF($U996=$AD$646,$I996,0)*$X$643","v":0},{"$f":"IF($U996=$AD$646,$I996,0)*$Y$643","v":0},0,{"$f":"IF($U996=$AF$646,$J996,0)","v":0},{"$f":"IF($U996=$AG$646,$J996,0)","v":0},{"$f":"IF($U996=$AH$646,$J996,0)+IF($U996=$AI$646,$J996,0)*$X$643","v":0},{"$f":"IF($U996=$AI$646,$J996,0)*$Y$643","v":0},0,{"$f":"IF($U996=$AK$646,$K996,0)","v":0},{"$f":"IF($U996=$AL$646,$K996,0)","v":0},{"$f":"IF($U996=$AM$646,$K996,0)+IF($U996=$AN$646,$K996,0)*$X$643","v":0},{"$f":"IF($U996=$AN$646,$K996,0)*$Y$643","v":0},0,{"$f":"IF($U996=$AP$646,$L996,0)","v":0},{"$f":"IF($U996=$AQ$646,$L996,0)","v":0},{"$f":"IF($U996=$AR$646,$L996,0)+IF($U996=$AS$646,$L996,0)*$X$643","v":0},{"$f":"IF($U996=$AS$646,$L996,0)*$Y$643","v":0},0,{"$f":"IF($U996=$AU$646,$M996,0)","v":0},{"$f":"IF($U996=$AV$646,$M996,0)","v":0},{"$f":"IF($U996=$AW$646,$M996,0)+IF($U996=$AX$646,$M996,0)*$X$643","v":0},{"$f":"IF($U996=$AX$646,$M996,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U996=$BJ$646,$P996,0)","v":0},{"$f":"IF($U996=$BK$646,$P996,0)","v":0},{"$f":"IF($U996=$BL$646,$P996,0)+IF($U996=$BM$646,$P996,0)*$X$643","v":0},{"$f":"IF($U996=$BM$646,$P996,0)*$Y$643","v":0},0,{"$f":"IF($U996=$BO$646,$Q996,0)","v":0},{"$f":"IF($U996=$BP$646,$Q996,0)","v":0},{"$f":"IF($U996=$BQ$646,$Q996,0)+IF($U996=$BR$646,$Q996,0)*$X$643","v":0},{"$f":"IF($U996=$BR$646,$Q996,0)*$Y$643","v":0},0,0]
[976,null,null,null,"Total Wyoming",null,{"$f":"SUM(G994:G996)","v":0},{"$f":"SUM(H994:H996)","v":0},{"$f":"SUM(I994:I996)","v":0},0,0,0,0,{"$f":"SUM(N994:N996)","v":0},0,0,0,{"$f":"SUM(R994:R996)","v":0},0,null,null,{"$f":"SUM(V994:V996)","v":0},{"$f":"SUM(W994:W996)","v":0},0,0,{"$f":"SUM(V997:Y997)-H997","v":0},{"$f":"SUM(AA994:AA996)","v":0},{"$f":"SUM(AB994:AB996)","v":0},0,0,0,{"$f":"SUM(AF994:AF996)","v":0},{"$f":"SUM(AG994:AG996)","v":0},0,0,0,{"$f":"SUM(AK994:AK996)","v":0},{"$f":"SUM(AL994:AL996)","v":0},{"$f":"SUM(AM994:AM996)","v":0},{"$f":"SUM(AN994:AN996)","v":0},{"$f":"SUM(AK997:AN997)-K997","v":0},{"$f":"SUM(AP994:AP996)","v":0},{"$f":"SUM(AQ994:AQ996)","v":0},{"$f":"SUM(AR994:AR996)","v":0},{"$f":"SUM(AS994:AS996)","v":0},{"$f":"SUM(AP997:AS997)-L997","v":0},{"$f":"SUM(AU994:AU996)","v":0},{"$f":"SUM(AV994:AV996)","v":0},{"$f":"SUM(AW994:AW996)","v":0},{"$f":"SUM(AX994:AX996)","v":0},{"$f":"SUM(AU997:AX997)-M997","v":0},{"$f":"SUM(AZ994:AZ996)","v":0},{"$f":"SUM(BA994:BA996)","v":0},0,0,0,{"$f":"SUM(BE994:BE996)","v":0},{"$f":"SUM(BF994:BF996)","v":0},0,0,0,{"$f":"SUM(BJ994:BJ996)","v":0},{"$f":"SUM(BK994:BK996)","v":0},{"$f":"SUM(BL994:BL996)","v":0},{"$f":"SUM(BM994:BM996)","v":0},{"$f":"SUM(BJ997:BM997)-P997","v":0},{"$f":"SUM(BO994:BO996)","v":0},{"$f":"SUM(BP994:BP996)","v":0},{"$f":"SUM(BQ994:BQ996)","v":0},{"$f":"SUM(BR994:BR996)","v":0},{"$f":"SUM(BO997:BR997)-Q997","v":0},{"$f":"SUM(V997:BR997)-R997","v":0}]
[978,null,null,null,"Dist - Ut - Mains - SD","SD Mains",{"$f":"'COS Input'!G42","v":657778966.27837324},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!D$9,FALSE)*$G998","v":654148343.26820374},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!E$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!F$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!G$9,FALSE)*$G998","v":1428309.8631732466},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!H$9,FALSE)*$G998","v":174988.02703290878},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!I$9,FALSE)*$G998","v":1797805.7297291639},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!J$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!K$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!L$9,FALSE)*$G998","v":22204.787408330489},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!M$9,FALSE)*$G998","v":207314.60282584562},{"$f":"SUM(H998:Q998)","v":657778966.27837324},0,null,"Distribution Plant",{"$f":"IF($U998=$V$646,$H998,0)","v":0},{"$f":"IF($U998=$W$646,$H998,0)","v":654148343.26820374},{"$f":"IF($U998=$X$646,$H998,0)+IF($U998=$Y$646,$H998,0)*$X$643","v":0},{"$f":"IF($U998=$Y$646,$H998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AA$646,$I998,0)","v":0},{"$f":"IF($U998=$AB$646,$I998,0)","v":0},{"$f":"IF($U998=$AC$646,$I998,0)+IF($U998=$AD$646,$I998,0)*$X$643","v":0},{"$f":"IF($U998=$AD$646,$I998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AF$646,$J998,0)","v":0},{"$f":"IF($U998=$AG$646,$J998,0)","v":0},{"$f":"IF($U998=$AH$646,$J998,0)+IF($U998=$AI$646,$J998,0)*$X$643","v":0},{"$f":"IF($U998=$AI$646,$J998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AK$646,$K998,0)","v":0},{"$f":"IF($U998=$AL$646,$K998,0)","v":1428309.8631732466},{"$f":"IF($U998=$AM$646,$K998,0)+IF($U998=$AN$646,$K998,0)*$X$643","v":0},{"$f":"IF($U998=$AN$646,$K998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AP$646,$L998,0)","v":0},{"$f":"IF($U998=$AQ$646,$L998,0)","v":174988.02703290878},{"$f":"IF($U998=$AR$646,$L998,0)+IF($U998=$AS$646,$L998,0)*$X$643","v":0},{"$f":"IF($U998=$AS$646,$L998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AU$646,$M998,0)","v":0},{"$f":"IF($U998=$AV$646,$M998,0)","v":1797805.7297291639},{"$f":"IF($U998=$AW$646,$M998,0)+IF($U998=$AX$646,$M998,0)*$X$643","v":0},{"$f":"IF($U998=$AX$646,$M998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AZ$646,$N998,0)","v":0},{"$f":"IF($U998=$BA$646,$N998,0)","v":0},{"$f":"IF($U998=$BB$646,$N998,0)+IF($U998=$BC$646,$N998,0)*$X$643","v":0},{"$f":"IF($U998=$BC$646,$N998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$BE$646,$O998,0)","v":0},{"$f":"IF($U998=$BF$646,$O998,0)","v":0},{"$f":"IF($U998=$BG$646,$O998,0)+IF($U998=$BH$646,$O998,0)*$X$643","v":0},{"$f":"IF($U998=$BH$646,$O998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$BJ$646,$P998,0)","v":0},{"$f":"IF($U998=$BK$646,$P998,0)","v":22204.787408330489},{"$f":"IF($U998=$BL$646,$P998,0)+IF($U998=$BM$646,$P998,0)*$X$643","v":0},{"$f":"IF($U998=$BM$646,$P998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$BO$646,$Q998,0)","v":0},{"$f":"IF($U998=$BP$646,$Q998,0)","v":207314.60282584562},{"$f":"IF($U998=$BQ$646,$Q998,0)+IF($U998=$BR$646,$Q998,0)*$X$643","v":0},{"$f":"IF($U998=$BR$646,$Q998,0)*$Y$643","v":0},0,0]
[979,null,null,null,"Dist - Ut - Mains - LD","Distribution Throughput",{"$f":"'COS Input'!H42","v":71270642.973231763},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!D$9,FALSE)*$G999","v":59165939.731233202},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!E$9,FALSE)*$G999","v":0},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!F$9,FALSE)*$G999","v":0},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!G$9,FALSE)*$G999","v":2478534.9769435064},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!H$9,FALSE)*$G999","v":216936.7626043373},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!I$9,FALSE)*$G999","v":8818032.5225207321},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!J$9,FALSE)*$G999","v":0},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!K$9,FALSE)*$G999","v":0},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!L$9,FALSE)*$G999","v":290156.82846993901},{"$f":"VLOOKUP($F999,range,'COS Alloc Factors'!M$9,FALSE)*$G999","v":301042.15146004927},{"$f":"SUM(H999:Q999)","v":71270642.973231763},0,null,"Throughput",{"$f":"IF($U999=$V$646,$H999,0)","v":0},{"$f":"IF($U999=$W$646,$H999,0)","v":0},{"$f":"IF($U999=$X$646,$H999,0)+IF($U999=$Y$646,$H999,0)*$X$643","v":59165939.731233202},{"$f":"IF($U999=$Y$646,$H999,0)*$Y$643","v":0},0,{"$f":"IF($U999=$AA$646,$I999,0)","v":0},{"$f":"IF($U999=$AB$646,$I999,0)","v":0},{"$f":"IF($U999=$AC$646,$I999,0)+IF($U999=$AD$646,$I999,0)*$X$643","v":0},{"$f":"IF($U999=$AD$646,$I999,0)*$Y$643","v":0},0,{"$f":"IF($U999=$AF$646,$J999,0)","v":0},{"$f":"IF($U999=$AG$646,$J999,0)","v":0},{"$f":"IF($U999=$AH$646,$J999,0)+IF($U999=$AI$646,$J999,0)*$X$643","v":0},{"$f":"IF($U999=$AI$646,$J999,0)*$Y$643","v":0},0,{"$f":"IF($U999=$AK$646,$K999,0)","v":0},{"$f":"IF($U999=$AL$646,$K999,0)","v":0},{"$f":"IF($U999=$AM$646,$K999,0)+IF($U999=$AN$646,$K999,0)*$X$643","v":2478534.9769435064},{"$f":"IF($U999=$AN$646,$K999,0)*$Y$643","v":0},0,{"$f":"IF($U999=$AP$646,$L999,0)","v":0},{"$f":"IF($U999=$AQ$646,$L999,0)","v":0},{"$f":"IF($U999=$AR$646,$L999,0)+IF($U999=$AS$646,$L999,0)*$X$643","v":216936.7626043373},{"$f":"IF($U999=$AS$646,$L999,0)*$Y$643","v":0},0,{"$f":"IF($U999=$AU$646,$M999,0)","v":0},{"$f":"IF($U999=$AV$646,$M999,0)","v":0},{"$f":"IF($U999=$AW$646,$M999,0)+IF($U999=$AX$646,$M999,0)*$X$643","v":8818032.5225207321},{"$f":"IF($U999=$AX$646,$M999,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U999=$BJ$646,$P999,0)","v":0},{"$f":"IF($U999=$BK$646,$P999,0)","v":0},{"$f":"IF($U999=$BL$646,$P999,0)+IF($U999=$BM$646,$P999,0)*$X$643","v":290156.82846993901},{"$f":"IF($U999=$BM$646,$P999,0)*$Y$643","v":0},0,{"$f":"IF($U999=$BO$646,$Q999,0)","v":0},{"$f":"IF($U999=$BP$646,$Q999,0)","v":0},{"$f":"IF($U999=$BQ$646,$Q999,0)+IF($U999=$BR$646,$Q999,0)*$X$643","v":301042.15146004927},{"$f":"IF($U999=$BR$646,$Q999,0)*$Y$643","v":0},0,0]
[980,null,null,null,"Dist - Ut - Mains - Feeders",{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'COS Input'!I42","v":778148753.07537186},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!D$9,FALSE)*$G1000","v":595084588.59865761},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!E$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!F$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!G$9,FALSE)*$G1000","v":18979709.627203293},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!H$9,FALSE)*$G1000","v":1173262.6633564204},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!I$9,FALSE)*$G1000","v":131322490.44415371},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!J$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!K$9,FALSE)*$G1000","v":0},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!L$9,FALSE)*$G1000","v":29910046.950220231},{"$f":"VLOOKUP($F1000,range,'COS Alloc Factors'!M$9,FALSE)*$G1000","v":1678654.7917806054},{"$f":"SUM(H1000:Q1000)","v":778148753.07537186},0,null,"Demand",{"$f":"IF($U1000=$V$646,$H1000,0)","v":0},{"$f":"IF($U1000=$W$646,$H1000,0)","v":0},{"$f":"IF($U1000=$X$646,$H1000,0)+IF($U1000=$Y$646,$H1000,0)*$X$643","v":238033835.43946305},{"$f":"IF($U1000=$Y$646,$H1000,0)*$Y$643","v":357050753.15919453},0,{"$f":"IF($U1000=$AA$646,$I1000,0)","v":0},{"$f":"IF($U1000=$AB$646,$I1000,0)","v":0},{"$f":"IF($U1000=$AC$646,$I1000,0)+IF($U1000=$AD$646,$I1000,0)*$X$643","v":0},{"$f":"IF($U1000=$AD$646,$I1000,0)*$Y$643","v":0},0,{"$f":"IF($U1000=$AF$646,$J1000,0)","v":0},{"$f":"IF($U1000=$AG$646,$J1000,0)","v":0},{"$f":"IF($U1000=$AH$646,$J1000,0)+IF($U1000=$AI$646,$J1000,0)*$X$643","v":0},{"$f":"IF($U1000=$AI$646,$J1000,0)*$Y$643","v":0},0,{"$f":"IF($U1000=$AK$646,$K1000,0)","v":0},{"$f":"IF($U1000=$AL$646,$K1000,0)","v":0},{"$f":"IF($U1000=$AM$646,$K1000,0)+IF($U1000=$AN$646,$K1000,0)*$X$643","v":7591883.8508813176},{"$f":"IF($U1000=$AN$646,$K1000,0)*$Y$643","v":11387825.776321976},0,{"$f":"IF($U1000=$AP$646,$L1000,0)","v":0},{"$f":"IF($U1000=$AQ$646,$L1000,0)","v":0},{"$f":"IF($U1000=$AR$646,$L1000,0)+IF($U1000=$AS$646,$L1000,0)*$X$643","v":469305.06534256815},{"$f":"IF($U1000=$AS$646,$L1000,0)*$Y$643","v":703957.59801385214},0,{"$f":"IF($U1000=$AU$646,$M1000,0)","v":0},{"$f":"IF($U1000=$AV$646,$M1000,0)","v":0},{"$f":"IF($U1000=$AW$646,$M1000,0)+IF($U1000=$AX$646,$M1000,0)*$X$643","v":52528996.177661486},{"$f":"IF($U1000=$AX$646,$M1000,0)*$Y$643","v":78793494.266492218},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1000=$BJ$646,$P1000,0)","v":0},{"$f":"IF($U1000=$BK$646,$P1000,0)","v":0},{"$f":"IF($U1000=$BL$646,$P1000,0)+IF($U1000=$BM$646,$P1000,0)*$X$643","v":11964018.780088093},{"$f":"IF($U1000=$BM$646,$P1000,0)*$Y$643","v":17946028.170132138},0,{"$f":"IF($U1000=$BO$646,$Q1000,0)","v":0},{"$f":"IF($U1000=$BP$646,$Q1000,0)","v":0},{"$f":"IF($U1000=$BQ$646,$Q1000,0)+IF($U1000=$BR$646,$Q1000,0)*$X$643","v":671461.91671224218},{"$f":"IF($U1000=$BR$646,$Q1000,0)*$Y$643","v":1007192.8750683633},0,0]
[981,null,null,null,"Total Utah",null,{"$f":"SUM(G998:G1000)","v":1507198362.3269768},{"$f":"SUM(H998:H1000)","v":1308398871.5980945},{"$f":"SUM(I998:I1000)","v":0},0,22886554.467320047,1565187.4529936663,141938328.69640362,{"$f":"SUM(N998:N1000)","v":0},0,30222408.5660985,2187011.5460665002,{"$f":"SUM(R998:R1000)","v":1507198362.3269768},0,null,null,{"$f":"SUM(V998:V1000)","v":0},{"$f":"SUM(W998:W1000)","v":654148343.26820374},297199775.17069626,357050753.15919453,0,{"$f":"SUM(AA998:AA1000)","v":0},{"$f":"SUM(AB998:AB1000)","v":0},0,0,0,{"$f":"SUM(AF998:AF1000)","v":0},{"$f":"SUM(AG998:AG1000)","v":0},0,0,0,{"$f":"SUM(AK998:AK1000)","v":0},{"$f":"SUM(AL998:AL1000)","v":1428309.8631732466},{"$f":"SUM(AM998:AM1000)","v":10070418.827824824},{"$f":"SUM(AN998:AN1000)","v":11387825.776321976},0,{"$f":"SUM(AP998:AP1000)","v":0},{"$f":"SUM(AQ998:AQ1000)","v":174988.02703290878},{"$f":"SUM(AR998:AR1000)","v":686241.82794690551},{"$f":"SUM(AS998:AS1000)","v":703957.59801385214},0,{"$f":"SUM(AU998:AU1000)","v":0},{"$f":"SUM(AV998:AV1000)","v":1797805.7297291639},{"$f":"SUM(AW998:AW1000)","v":61347028.700182214},{"$f":"SUM(AX998:AX1000)","v":78793494.266492218},0,{"$f":"SUM(AZ998:AZ1000)","v":0},{"$f":"SUM(BA998:BA1000)","v":0},0,0,0,{"$f":"SUM(BE998:BE1000)","v":0},{"$f":"SUM(BF998:BF1000)","v":0},0,0,0,{"$f":"SUM(BJ998:BJ1000)","v":0},{"$f":"SUM(BK998:BK1000)","v":22204.787408330489},{"$f":"SUM(BL998:BL1000)","v":12254175.608558033},{"$f":"SUM(BM998:BM1000)","v":17946028.170132138},0,{"$f":"SUM(BO998:BO1000)","v":0},{"$f":"SUM(BP998:BP1000)","v":207314.60282584562},{"$f":"SUM(BQ998:BQ1000)","v":972504.06817229139},{"$f":"SUM(BR998:BR1000)","v":1007192.8750683633},0,0]
[983,null,null,null,"Total Mains",null,{"$f":"G1001+G997","v":1507198362.3269768},{"$f":"H997+H1001","v":1308398871.5980945},0,0,22886554.467320047,1565187.4529936663,141938328.69640362,{"$f":"N997+N1001","v":0},0,30222408.5660985,2187011.5460665002,1507198362.3269768,0,null,null,{"$f":"V997+V1001","v":0},{"$f":"W997+W1001","v":654148343.26820374},{"$f":"X997+X1001","v":297199775.17069626},{"$f":"Y997+Y1001","v":357050753.15919453},0,{"$f":"AA997+AA1001","v":0},{"$f":"AB997+AB1001","v":0},{"$f":"AC997+AC1001","v":0},{"$f":"AD997+AD1001","v":0},0,{"$f":"AF997+AF1001","v":0},{"$f":"AG997+AG1001","v":0},{"$f":"AH997+AH1001","v":0},{"$f":"AI997+AI1001","v":0},0,{"$f":"AK997+AK1001","v":0},{"$f":"AL997+AL1001","v":1428309.8631732466},{"$f":"AM997+AM1001","v":10070418.827824824},{"$f":"AN997+AN1001","v":11387825.776321976},0,{"$f":"AP997+AP1001","v":0},{"$f":"AQ997+AQ1001","v":174988.02703290878},{"$f":"AR997+AR1001","v":686241.82794690551},{"$f":"AS997+AS1001","v":703957.59801385214},0,{"$f":"AU997+AU1001","v":0},{"$f":"AV997+AV1001","v":1797805.7297291639},{"$f":"AW997+AW1001","v":61347028.700182214},{"$f":"AX997+AX1001","v":78793494.266492218},0,{"$f":"AZ997+AZ1001","v":0},{"$f":"BA997+BA1001","v":0},{"$f":"BB997+BB1001","v":0},{"$f":"BC997+BC1001","v":0},0,{"$f":"BE997+BE1001","v":0},{"$f":"BF997+BF1001","v":0},{"$f":"BG997+BG1001","v":0},{"$f":"BH997+BH1001","v":0},0,{"$f":"BJ997+BJ1001","v":0},{"$f":"BK997+BK1001","v":22204.787408330489},{"$f":"BL997+BL1001","v":12254175.608558033},{"$f":"BM997+BM1001","v":17946028.170132138},0,{"$f":"BO997+BO1001","v":0},{"$f":"BP997+BP1001","v":207314.60282584562},{"$f":"BQ997+BQ1001","v":972504.06817229139},{"$f":"BR997+BR1001","v":1007192.8750683633},0,0]
[984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[985,null,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[986,null,null,null,"Wyoming",{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!D$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!E$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!F$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!G$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!H$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!I$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!J$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!K$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!L$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!M$9,FALSE)*$G1005","v":0},{"$f":"SUM(H1005:Q1005)","v":0},0,null,"Demand",{"$f":"IF($U1005=$V$646,$H1005,0)","v":0},{"$f":"IF($U1005=$W$646,$H1005,0)","v":0},{"$f":"IF($U1005=$X$646,$H1005,0)+IF($U1005=$Y$646,$H1005,0)*$X$643","v":0},{"$f":"IF($U1005=$Y$646,$H1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$AA$646,$I1005,0)","v":0},{"$f":"IF($U1005=$AB$646,$I1005,0)","v":0},{"$f":"IF($U1005=$AC$646,$I1005,0)+IF($U1005=$AD$646,$I1005,0)*$X$643","v":0},{"$f":"IF($U1005=$AD$646,$I1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$AF$646,$J1005,0)","v":0},{"$f":"IF($U1005=$AG$646,$J1005,0)","v":0},{"$f":"IF($U1005=$AH$646,$J1005,0)+IF($U1005=$AI$646,$J1005,0)*$X$643","v":0},{"$f":"IF($U1005=$AI$646,$J1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$AK$646,$K1005,0)","v":0},{"$f":"IF($U1005=$AL$646,$K1005,0)","v":0},{"$f":"IF($U1005=$AM$646,$K1005,0)+IF($U1005=$AN$646,$K1005,0)*$X$643","v":0},{"$f":"IF($U1005=$AN$646,$K1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$AP$646,$L1005,0)","v":0},{"$f":"IF($U1005=$AQ$646,$L1005,0)","v":0},{"$f":"IF($U1005=$AR$646,$L1005,0)+IF($U1005=$AS$646,$L1005,0)*$X$643","v":0},{"$f":"IF($U1005=$AS$646,$L1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$AU$646,$M1005,0)","v":0},{"$f":"IF($U1005=$AV$646,$M1005,0)","v":0},{"$f":"IF($U1005=$AW$646,$M1005,0)+IF($U1005=$AX$646,$M1005,0)*$X$643","v":0},{"$f":"IF($U1005=$AX$646,$M1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$AZ$646,$N1005,0)","v":0},{"$f":"IF($U1005=$BA$646,$N1005,0)","v":0},{"$f":"IF($U1005=$BB$646,$N1005,0)+IF($U1005=$BC$646,$N1005,0)*$X$643","v":0},{"$f":"IF($U1005=$BC$646,$N1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$BE$646,$O1005,0)","v":0},{"$f":"IF($U1005=$BF$646,$O1005,0)","v":0},{"$f":"IF($U1005=$BG$646,$O1005,0)+IF($U1005=$BH$646,$O1005,0)*$X$643","v":0},{"$f":"IF($U1005=$BH$646,$O1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$BJ$646,$P1005,0)","v":0},{"$f":"IF($U1005=$BK$646,$P1005,0)","v":0},{"$f":"IF($U1005=$BL$646,$P1005,0)+IF($U1005=$BM$646,$P1005,0)*$X$643","v":0},{"$f":"IF($U1005=$BM$646,$P1005,0)*$Y$643","v":0},0,{"$f":"IF($U1005=$BO$646,$Q1005,0)","v":0},{"$f":"IF($U1005=$BP$646,$Q1005,0)","v":0},{"$f":"IF($U1005=$BQ$646,$Q1005,0)+IF($U1005=$BR$646,$Q1005,0)*$X$643","v":0},{"$f":"IF($U1005=$BR$646,$Q1005,0)*$Y$643","v":0},0,0]
[987,null,null,null,"Utah",{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!$W$1006","v":18532312.437966168},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!D$9,FALSE)*$G1006","v":14172474.709164865},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!E$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!F$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!G$9,FALSE)*$G1006","v":452018.85552483343},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!H$9,FALSE)*$G1006","v":27942.305585132046},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!I$9,FALSE)*$G1006","v":3127563.2241579299},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!J$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!K$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!L$9,FALSE)*$G1006","v":712334.66984946572},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!M$9,FALSE)*$G1006","v":39978.673683942739},{"$f":"SUM(H1006:Q1006)","v":18532312.437966172},0,null,"Demand",{"$f":"IF($U1006=$V$646,$H1006,0)","v":0},{"$f":"IF($U1006=$W$646,$H1006,0)","v":0},{"$f":"IF($U1006=$X$646,$H1006,0)+IF($U1006=$Y$646,$H1006,0)*$X$643","v":5668989.8836659463},{"$f":"IF($U1006=$Y$646,$H1006,0)*$Y$643","v":8503484.8254989181},0,{"$f":"IF($U1006=$AA$646,$I1006,0)","v":0},{"$f":"IF($U1006=$AB$646,$I1006,0)","v":0},{"$f":"IF($U1006=$AC$646,$I1006,0)+IF($U1006=$AD$646,$I1006,0)*$X$643","v":0},{"$f":"IF($U1006=$AD$646,$I1006,0)*$Y$643","v":0},0,{"$f":"IF($U1006=$AF$646,$J1006,0)","v":0},{"$f":"IF($U1006=$AG$646,$J1006,0)","v":0},{"$f":"IF($U1006=$AH$646,$J1006,0)+IF($U1006=$AI$646,$J1006,0)*$X$643","v":0},{"$f":"IF($U1006=$AI$646,$J1006,0)*$Y$643","v":0},0,{"$f":"IF($U1006=$AK$646,$K1006,0)","v":0},{"$f":"IF($U1006=$AL$646,$K1006,0)","v":0},{"$f":"IF($U1006=$AM$646,$K1006,0)+IF($U1006=$AN$646,$K1006,0)*$X$643","v":180807.5422099334},{"$f":"IF($U1006=$AN$646,$K1006,0)*$Y$643","v":271211.31331490004},0,{"$f":"IF($U1006=$AP$646,$L1006,0)","v":0},{"$f":"IF($U1006=$AQ$646,$L1006,0)","v":0},{"$f":"IF($U1006=$AR$646,$L1006,0)+IF($U1006=$AS$646,$L1006,0)*$X$643","v":11176.922234052819},{"$f":"IF($U1006=$AS$646,$L1006,0)*$Y$643","v":16765.383351079228},0,{"$f":"IF($U1006=$AU$646,$M1006,0)","v":0},{"$f":"IF($U1006=$AV$646,$M1006,0)","v":0},{"$f":"IF($U1006=$AW$646,$M1006,0)+IF($U1006=$AX$646,$M1006,0)*$X$643","v":1251025.2896631721},{"$f":"IF($U1006=$AX$646,$M1006,0)*$Y$643","v":1876537.9344947578},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1006=$BJ$646,$P1006,0)","v":0},{"$f":"IF($U1006=$BK$646,$P1006,0)","v":0},{"$f":"IF($U1006=$BL$646,$P1006,0)+IF($U1006=$BM$646,$P1006,0)*$X$643","v":284933.86793978629},{"$f":"IF($U1006=$BM$646,$P1006,0)*$Y$643","v":427400.80190967943},0,{"$f":"IF($U1006=$BO$646,$Q1006,0)","v":0},{"$f":"IF($U1006=$BP$646,$Q1006,0)","v":0},{"$f":"IF($U1006=$BQ$646,$Q1006,0)+IF($U1006=$BR$646,$Q1006,0)*$X$643","v":15991.469473577097},{"$f":"IF($U1006=$BR$646,$Q1006,0)*$Y$643","v":23987.204210365642},0,0]
[988,null,null,null,"Total",null,{"$f":"SUM(G1005:G1006)","v":18532312.437966168},{"$f":"SUM(H1005:H1006)","v":14172474.709164865},{"$f":"SUM(I1005:I1006)","v":0},0,452018.85552483343,27942.305585132046,3127563.2241579299,{"$f":"SUM(N1005:N1006)","v":0},0,712334.66984946572,39978.673683942739,{"$f":"SUM(R1005:R1006)","v":18532312.437966172},0,null,null,{"$f":"SUM(V1005:V1006)","v":0},{"$f":"SUM(W1005:W1006)","v":0},5668989.8836659463,8503484.8254989181,0,{"$f":"SUM(AA1005:AA1006)","v":0},{"$f":"SUM(AB1005:AB1006)","v":0},0,0,0,{"$f":"SUM(AF1005:AF1006)","v":0},{"$f":"SUM(AG1005:AG1006)","v":0},0,0,0,{"$f":"SUM(AK1005:AK1006)","v":0},{"$f":"SUM(AL1005:AL1006)","v":0},{"$f":"SUM(AM1005:AM1006)","v":180807.5422099334},{"$f":"SUM(AN1005:AN1006)","v":271211.31331490004},0,{"$f":"SUM(AP1005:AP1006)","v":0},{"$f":"SUM(AQ1005:AQ1006)","v":0},{"$f":"SUM(AR1005:AR1006)","v":11176.922234052819},{"$f":"SUM(AS1005:AS1006)","v":16765.383351079228},0,{"$f":"SUM(AU1005:AU1006)","v":0},{"$f":"SUM(AV1005:AV1006)","v":0},{"$f":"SUM(AW1005:AW1006)","v":1251025.2896631721},{"$f":"SUM(AX1005:AX1006)","v":1876537.9344947578},0,{"$f":"SUM(AZ1005:AZ1006)","v":0},{"$f":"SUM(BA1005:BA1006)","v":0},0,0,0,{"$f":"SUM(BE1005:BE1006)","v":0},{"$f":"SUM(BF1005:BF1006)","v":0},0,0,0,{"$f":"SUM(BJ1005:BJ1006)","v":0},{"$f":"SUM(BK1005:BK1006)","v":0},{"$f":"SUM(BL1005:BL1006)","v":284933.86793978629},{"$f":"SUM(BM1005:BM1006)","v":427400.80190967943},0,{"$f":"SUM(BO1005:BO1006)","v":0},{"$f":"SUM(BP1005:BP1006)","v":0},{"$f":"SUM(BQ1005:BQ1006)","v":15991.469473577097},{"$f":"SUM(BR1005:BR1006)","v":23987.204210365642},0,0]
[989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[990,null,"378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[991,null,null,null,"Wyoming",{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!D$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!E$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!F$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!G$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!H$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!I$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!J$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!K$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!L$9,FALSE)*$G1010","v":0},{"$f":"VLOOKUP($F1010,range,'COS Alloc Factors'!M$9,FALSE)*$G1010","v":0},{"$f":"SUM(H1010:Q1010)","v":0},0,null,"Demand",{"$f":"IF($U1010=$V$646,$H1010,0)","v":0},{"$f":"IF($U1010=$W$646,$H1010,0)","v":0},{"$f":"IF($U1010=$X$646,$H1010,0)+IF($U1010=$Y$646,$H1010,0)*$X$643","v":0},{"$f":"IF($U1010=$Y$646,$H1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$AA$646,$I1010,0)","v":0},{"$f":"IF($U1010=$AB$646,$I1010,0)","v":0},{"$f":"IF($U1010=$AC$646,$I1010,0)+IF($U1010=$AD$646,$I1010,0)*$X$643","v":0},{"$f":"IF($U1010=$AD$646,$I1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$AF$646,$J1010,0)","v":0},{"$f":"IF($U1010=$AG$646,$J1010,0)","v":0},{"$f":"IF($U1010=$AH$646,$J1010,0)+IF($U1010=$AI$646,$J1010,0)*$X$643","v":0},{"$f":"IF($U1010=$AI$646,$J1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$AK$646,$K1010,0)","v":0},{"$f":"IF($U1010=$AL$646,$K1010,0)","v":0},{"$f":"IF($U1010=$AM$646,$K1010,0)+IF($U1010=$AN$646,$K1010,0)*$X$643","v":0},{"$f":"IF($U1010=$AN$646,$K1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$AP$646,$L1010,0)","v":0},{"$f":"IF($U1010=$AQ$646,$L1010,0)","v":0},{"$f":"IF($U1010=$AR$646,$L1010,0)+IF($U1010=$AS$646,$L1010,0)*$X$643","v":0},{"$f":"IF($U1010=$AS$646,$L1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$AU$646,$M1010,0)","v":0},{"$f":"IF($U1010=$AV$646,$M1010,0)","v":0},{"$f":"IF($U1010=$AW$646,$M1010,0)+IF($U1010=$AX$646,$M1010,0)*$X$643","v":0},{"$f":"IF($U1010=$AX$646,$M1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$AZ$646,$N1010,0)","v":0},{"$f":"IF($U1010=$BA$646,$N1010,0)","v":0},{"$f":"IF($U1010=$BB$646,$N1010,0)+IF($U1010=$BC$646,$N1010,0)*$X$643","v":0},{"$f":"IF($U1010=$BC$646,$N1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$BE$646,$O1010,0)","v":0},{"$f":"IF($U1010=$BF$646,$O1010,0)","v":0},{"$f":"IF($U1010=$BG$646,$O1010,0)+IF($U1010=$BH$646,$O1010,0)*$X$643","v":0},{"$f":"IF($U1010=$BH$646,$O1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$BJ$646,$P1010,0)","v":0},{"$f":"IF($U1010=$BK$646,$P1010,0)","v":0},{"$f":"IF($U1010=$BL$646,$P1010,0)+IF($U1010=$BM$646,$P1010,0)*$X$643","v":0},{"$f":"IF($U1010=$BM$646,$P1010,0)*$Y$643","v":0},0,{"$f":"IF($U1010=$BO$646,$Q1010,0)","v":0},{"$f":"IF($U1010=$BP$646,$Q1010,0)","v":0},{"$f":"IF($U1010=$BQ$646,$Q1010,0)+IF($U1010=$BR$646,$Q1010,0)*$X$643","v":0},{"$f":"IF($U1010=$BR$646,$Q1010,0)*$Y$643","v":0},0,0]
[992,null,null,null,"Utah",{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput\"","v":"60% Peak Day 40% Throughput"},{"$f":"'ROR-Model'!W1011","v":99992726.236583695},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!D$9,FALSE)*$G1011","v":76468837.250185773},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!E$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!F$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!G$9,FALSE)*$G1011","v":2438907.601280916},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!H$9,FALSE)*$G1011","v":150765.1741867408},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!I$9,FALSE)*$G1011","v":16875043.214798722},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!J$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!K$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!L$9,FALSE)*$G1011","v":3843464.5363070415},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors'!M$9,FALSE)*$G1011","v":215708.45982450497},{"$f":"SUM(H1011:Q1011)","v":99992726.23658368},0,null,"Demand",{"$f":"IF($U1011=$V$646,$H1011,0)","v":0},{"$f":"IF($U1011=$W$646,$H1011,0)","v":0},{"$f":"IF($U1011=$X$646,$H1011,0)+IF($U1011=$Y$646,$H1011,0)*$X$643","v":30587534.900074311},{"$f":"IF($U1011=$Y$646,$H1011,0)*$Y$643","v":45881302.350111462},0,{"$f":"IF($U1011=$AA$646,$I1011,0)","v":0},{"$f":"IF($U1011=$AB$646,$I1011,0)","v":0},{"$f":"IF($U1011=$AC$646,$I1011,0)+IF($U1011=$AD$646,$I1011,0)*$X$643","v":0},{"$f":"IF($U1011=$AD$646,$I1011,0)*$Y$643","v":0},0,{"$f":"IF($U1011=$AF$646,$J1011,0)","v":0},{"$f":"IF($U1011=$AG$646,$J1011,0)","v":0},{"$f":"IF($U1011=$AH$646,$J1011,0)+IF($U1011=$AI$646,$J1011,0)*$X$643","v":0},{"$f":"IF($U1011=$AI$646,$J1011,0)*$Y$643","v":0},0,{"$f":"IF($U1011=$AK$646,$K1011,0)","v":0},{"$f":"IF($U1011=$AL$646,$K1011,0)","v":0},{"$f":"IF($U1011=$AM$646,$K1011,0)+IF($U1011=$AN$646,$K1011,0)*$X$643","v":975563.04051236645},{"$f":"IF($U1011=$AN$646,$K1011,0)*$Y$643","v":1463344.5607685496},0,{"$f":"IF($U1011=$AP$646,$L1011,0)","v":0},{"$f":"IF($U1011=$AQ$646,$L1011,0)","v":0},{"$f":"IF($U1011=$AR$646,$L1011,0)+IF($U1011=$AS$646,$L1011,0)*$X$643","v":60306.069674696322},{"$f":"IF($U1011=$AS$646,$L1011,0)*$Y$643","v":90459.104512044476},0,{"$f":"IF($U1011=$AU$646,$M1011,0)","v":0},{"$f":"IF($U1011=$AV$646,$M1011,0)","v":0},{"$f":"IF($U1011=$AW$646,$M1011,0)+IF($U1011=$AX$646,$M1011,0)*$X$643","v":6750017.2859194893},{"$f":"IF($U1011=$AX$646,$M1011,0)*$Y$643","v":10125025.928879233},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1011=$BJ$646,$P1011,0)","v":0},{"$f":"IF($U1011=$BK$646,$P1011,0)","v":0},{"$f":"IF($U1011=$BL$646,$P1011,0)+IF($U1011=$BM$646,$P1011,0)*$X$643","v":1537385.8145228168},{"$f":"IF($U1011=$BM$646,$P1011,0)*$Y$643","v":2306078.7217842247},0,{"$f":"IF($U1011=$BO$646,$Q1011,0)","v":0},{"$f":"IF($U1011=$BP$646,$Q1011,0)","v":0},{"$f":"IF($U1011=$BQ$646,$Q1011,0)+IF($U1011=$BR$646,$Q1011,0)*$X$643","v":86283.383929801988},{"$f":"IF($U1011=$BR$646,$Q1011,0)*$Y$643","v":129425.07589470298},0,0]
[993,null,null,null,"Total",null,{"$f":"SUM(G1010:G1011)","v":99992726.236583695},{"$f":"SUM(H1010:H1011)","v":76468837.250185773},{"$f":"SUM(I1010:I1011)","v":0},0,2438907.601280916,150765.1741867408,16875043.214798722,{"$f":"SUM(N1010:N1011)","v":0},0,3843464.5363070415,215708.45982450497,{"$f":"SUM(R1010:R1011)","v":99992726.23658368},0,null,null,{"$f":"SUM(V1010:V1011)","v":0},{"$f":"SUM(W1010:W1011)","v":0},30587534.900074311,45881302.350111462,0,{"$f":"SUM(AA1010:AA1011)","v":0},{"$f":"SUM(AB1010:AB1011)","v":0},0,0,0,{"$f":"SUM(AF1010:AF1011)","v":0},{"$f":"SUM(AG1010:AG1011)","v":0},0,0,0,{"$f":"SUM(AK1010:AK1011)","v":0},{"$f":"SUM(AL1010:AL1011)","v":0},{"$f":"SUM(AM1010:AM1011)","v":975563.04051236645},{"$f":"SUM(AN1010:AN1011)","v":1463344.5607685496},0,{"$f":"SUM(AP1010:AP1011)","v":0},{"$f":"SUM(AQ1010:AQ1011)","v":0},{"$f":"SUM(AR1010:AR1011)","v":60306.069674696322},{"$f":"SUM(AS1010:AS1011)","v":90459.104512044476},0,{"$f":"SUM(AU1010:AU1011)","v":0},{"$f":"SUM(AV1010:AV1011)","v":0},{"$f":"SUM(AW1010:AW1011)","v":6750017.2859194893},{"$f":"SUM(AX1010:AX1011)","v":10125025.928879233},0,{"$f":"SUM(AZ1010:AZ1011)","v":0},{"$f":"SUM(BA1010:BA1011)","v":0},0,0,0,{"$f":"SUM(BE1010:BE1011)","v":0},{"$f":"SUM(BF1010:BF1011)","v":0},0,0,0,{"$f":"SUM(BJ1010:BJ1011)","v":0},{"$f":"SUM(BK1010:BK1011)","v":0},{"$f":"SUM(BL1010:BL1011)","v":1537385.8145228168},{"$f":"SUM(BM1010:BM1011)","v":2306078.7217842247},0,{"$f":"SUM(BO1010:BO1011)","v":0},{"$f":"SUM(BP1010:BP1011)","v":0},{"$f":"SUM(BQ1010:BQ1011)","v":86283.383929801988},{"$f":"SUM(BR1010:BR1011)","v":129425.07589470298},0,0]
[994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[995,null,"380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[996,null,null,null,"Wyoming","Service Lines",{"$f":"'ROR-Model'!W1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!D$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!E$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!F$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!G$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!H$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!I$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!J$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!K$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!L$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!M$9,FALSE)*$G1015","v":0},{"$f":"SUM(H1015:Q1015)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1015=$V$646,$H1015,0)","v":0},{"$f":"IF($U1015=$W$646,$H1015,0)","v":0},{"$f":"IF($U1015=$X$646,$H1015,0)+IF($U1015=$Y$646,$H1015,0)*$X$643","v":0},{"$f":"IF($U1015=$Y$646,$H1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$AA$646,$I1015,0)","v":0},{"$f":"IF($U1015=$AB$646,$I1015,0)","v":0},{"$f":"IF($U1015=$AC$646,$I1015,0)+IF($U1015=$AD$646,$I1015,0)*$X$643","v":0},{"$f":"IF($U1015=$AD$646,$I1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$AF$646,$J1015,0)","v":0},{"$f":"IF($U1015=$AG$646,$J1015,0)","v":0},{"$f":"IF($U1015=$AH$646,$J1015,0)+IF($U1015=$AI$646,$J1015,0)*$X$643","v":0},{"$f":"IF($U1015=$AI$646,$J1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$AK$646,$K1015,0)","v":0},{"$f":"IF($U1015=$AL$646,$K1015,0)","v":0},{"$f":"IF($U1015=$AM$646,$K1015,0)+IF($U1015=$AN$646,$K1015,0)*$X$643","v":0},{"$f":"IF($U1015=$AN$646,$K1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$AP$646,$L1015,0)","v":0},{"$f":"IF($U1015=$AQ$646,$L1015,0)","v":0},{"$f":"IF($U1015=$AR$646,$L1015,0)+IF($U1015=$AS$646,$L1015,0)*$X$643","v":0},{"$f":"IF($U1015=$AS$646,$L1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$AU$646,$M1015,0)","v":0},{"$f":"IF($U1015=$AV$646,$M1015,0)","v":0},{"$f":"IF($U1015=$AW$646,$M1015,0)+IF($U1015=$AX$646,$M1015,0)*$X$643","v":0},{"$f":"IF($U1015=$AX$646,$M1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$AZ$646,$N1015,0)","v":0},{"$f":"IF($U1015=$BA$646,$N1015,0)","v":0},{"$f":"IF($U1015=$BB$646,$N1015,0)+IF($U1015=$BC$646,$N1015,0)*$X$643","v":0},{"$f":"IF($U1015=$BC$646,$N1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$BE$646,$O1015,0)","v":0},{"$f":"IF($U1015=$BF$646,$O1015,0)","v":0},{"$f":"IF($U1015=$BG$646,$O1015,0)+IF($U1015=$BH$646,$O1015,0)*$X$643","v":0},{"$f":"IF($U1015=$BH$646,$O1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$BJ$646,$P1015,0)","v":0},{"$f":"IF($U1015=$BK$646,$P1015,0)","v":0},{"$f":"IF($U1015=$BL$646,$P1015,0)+IF($U1015=$BM$646,$P1015,0)*$X$643","v":0},{"$f":"IF($U1015=$BM$646,$P1015,0)*$Y$643","v":0},0,{"$f":"IF($U1015=$BO$646,$Q1015,0)","v":0},{"$f":"IF($U1015=$BP$646,$Q1015,0)","v":0},{"$f":"IF($U1015=$BQ$646,$Q1015,0)+IF($U1015=$BR$646,$Q1015,0)*$X$643","v":0},{"$f":"IF($U1015=$BR$646,$Q1015,0)*$Y$643","v":0},0,0]
[997,null,null,null,"Utah","Service Lines",{"$f":"'ROR-Model'!W1016","v":386129502.07594901},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!D$9,FALSE)*$G1016","v":383602775.68705601},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!E$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!F$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!G$9,FALSE)*$G1016","v":867949.14797049563},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!H$9,FALSE)*$G1016","v":102797.68731892995},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!I$9,FALSE)*$G1016","v":1362939.8158851652},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!J$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!K$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!L$9,FALSE)*$G1016","v":41215.439948523694},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!M$9,FALSE)*$G1016","v":151824.29776995565},{"$f":"SUM(H1016:Q1016)","v":386129502.07594907},0,null,"Distribution Plant",{"$f":"IF($U1016=$V$646,$H1016,0)","v":0},{"$f":"IF($U1016=$W$646,$H1016,0)","v":383602775.68705601},{"$f":"IF($U1016=$X$646,$H1016,0)+IF($U1016=$Y$646,$H1016,0)*$X$643","v":0},{"$f":"IF($U1016=$Y$646,$H1016,0)*$Y$643","v":0},0,{"$f":"IF($U1016=$AA$646,$I1016,0)","v":0},{"$f":"IF($U1016=$AB$646,$I1016,0)","v":0},{"$f":"IF($U1016=$AC$646,$I1016,0)+IF($U1016=$AD$646,$I1016,0)*$X$643","v":0},{"$f":"IF($U1016=$AD$646,$I1016,0)*$Y$643","v":0},0,{"$f":"IF($U1016=$AF$646,$J1016,0)","v":0},{"$f":"IF($U1016=$AG$646,$J1016,0)","v":0},{"$f":"IF($U1016=$AH$646,$J1016,0)+IF($U1016=$AI$646,$J1016,0)*$X$643","v":0},{"$f":"IF($U1016=$AI$646,$J1016,0)*$Y$643","v":0},0,{"$f":"IF($U1016=$AK$646,$K1016,0)","v":0},{"$f":"IF($U1016=$AL$646,$K1016,0)","v":867949.14797049563},{"$f":"IF($U1016=$AM$646,$K1016,0)+IF($U1016=$AN$646,$K1016,0)*$X$643","v":0},{"$f":"IF($U1016=$AN$646,$K1016,0)*$Y$643","v":0},0,{"$f":"IF($U1016=$AP$646,$L1016,0)","v":0},{"$f":"IF($U1016=$AQ$646,$L1016,0)","v":102797.68731892995},{"$f":"IF($U1016=$AR$646,$L1016,0)+IF($U1016=$AS$646,$L1016,0)*$X$643","v":0},{"$f":"IF($U1016=$AS$646,$L1016,0)*$Y$643","v":0},0,{"$f":"IF($U1016=$AU$646,$M1016,0)","v":0},{"$f":"IF($U1016=$AV$646,$M1016,0)","v":1362939.8158851652},{"$f":"IF($U1016=$AW$646,$M1016,0)+IF($U1016=$AX$646,$M1016,0)*$X$643","v":0},{"$f":"IF($U1016=$AX$646,$M1016,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1016=$BJ$646,$P1016,0)","v":0},{"$f":"IF($U1016=$BK$646,$P1016,0)","v":41215.439948523694},{"$f":"IF($U1016=$BL$646,$P1016,0)+IF($U1016=$BM$646,$P1016,0)*$X$643","v":0},{"$f":"IF($U1016=$BM$646,$P1016,0)*$Y$643","v":0},0,{"$f":"IF($U1016=$BO$646,$Q1016,0)","v":0},{"$f":"IF($U1016=$BP$646,$Q1016,0)","v":151824.29776995565},{"$f":"IF($U1016=$BQ$646,$Q1016,0)+IF($U1016=$BR$646,$Q1016,0)*$X$643","v":0},{"$f":"IF($U1016=$BR$646,$Q1016,0)*$Y$643","v":0},0,0]
[998,null,null,null,"Total",null,{"$f":"SUM(G1015:G1016)","v":386129502.07594901},{"$f":"SUM(H1015:H1016)","v":383602775.68705601},{"$f":"SUM(I1015:I1016)","v":0},0,867949.14797049563,102797.68731892995,1362939.8158851652,{"$f":"SUM(N1015:N1016)","v":0},0,41215.439948523694,151824.29776995565,{"$f":"SUM(R1015:R1016)","v":386129502.07594907},0,null,null,{"$f":"SUM(V1015:V1016)","v":0},{"$f":"SUM(W1015:W1016)","v":383602775.68705601},0,0,0,{"$f":"SUM(AA1015:AA1016)","v":0},{"$f":"SUM(AB1015:AB1016)","v":0},0,0,0,{"$f":"SUM(AF1015:AF1016)","v":0},{"$f":"SUM(AG1015:AG1016)","v":0},0,0,0,{"$f":"SUM(AK1015:AK1016)","v":0},{"$f":"SUM(AL1015:AL1016)","v":867949.14797049563},{"$f":"SUM(AM1015:AM1016)","v":0},{"$f":"SUM(AN1015:AN1016)","v":0},0,{"$f":"SUM(AP1015:AP1016)","v":0},{"$f":"SUM(AQ1015:AQ1016)","v":102797.68731892995},{"$f":"SUM(AR1015:AR1016)","v":0},{"$f":"SUM(AS1015:AS1016)","v":0},0,{"$f":"SUM(AU1015:AU1016)","v":0},{"$f":"SUM(AV1015:AV1016)","v":1362939.8158851652},{"$f":"SUM(AW1015:AW1016)","v":0},{"$f":"SUM(AX1015:AX1016)","v":0},0,{"$f":"SUM(AZ1015:AZ1016)","v":0},{"$f":"SUM(BA1015:BA1016)","v":0},0,0,0,{"$f":"SUM(BE1015:BE1016)","v":0},{"$f":"SUM(BF1015:BF1016)","v":0},0,0,0,{"$f":"SUM(BJ1015:BJ1016)","v":0},{"$f":"SUM(BK1015:BK1016)","v":41215.439948523694},{"$f":"SUM(BL1015:BL1016)","v":0},{"$f":"SUM(BM1015:BM1016)","v":0},0,{"$f":"SUM(BO1015:BO1016)","v":0},{"$f":"SUM(BP1015:BP1016)","v":151824.29776995565},{"$f":"SUM(BQ1015:BQ1016)","v":0},{"$f":"SUM(BR1015:BR1016)","v":0},0,0]
[999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1000,null,"381.2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1001,null,null,null,"Wyoming","Meters & Regulators",{"$f":"'ROR-Model'!W1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!D$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!E$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!F$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!G$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!H$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!I$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!J$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!K$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!L$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!M$9,FALSE)*$G1020","v":0},{"$f":"SUM(H1020:Q1020)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1020=$V$646,$H1020,0)","v":0},{"$f":"IF($U1020=$W$646,$H1020,0)","v":0},{"$f":"IF($U1020=$X$646,$H1020,0)+IF($U1020=$Y$646,$H1020,0)*$X$643","v":0},{"$f":"IF($U1020=$Y$646,$H1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$AA$646,$I1020,0)","v":0},{"$f":"IF($U1020=$AB$646,$I1020,0)","v":0},{"$f":"IF($U1020=$AC$646,$I1020,0)+IF($U1020=$AD$646,$I1020,0)*$X$643","v":0},{"$f":"IF($U1020=$AD$646,$I1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$AF$646,$J1020,0)","v":0},{"$f":"IF($U1020=$AG$646,$J1020,0)","v":0},{"$f":"IF($U1020=$AH$646,$J1020,0)+IF($U1020=$AI$646,$J1020,0)*$X$643","v":0},{"$f":"IF($U1020=$AI$646,$J1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$AK$646,$K1020,0)","v":0},{"$f":"IF($U1020=$AL$646,$K1020,0)","v":0},{"$f":"IF($U1020=$AM$646,$K1020,0)+IF($U1020=$AN$646,$K1020,0)*$X$643","v":0},{"$f":"IF($U1020=$AN$646,$K1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$AP$646,$L1020,0)","v":0},{"$f":"IF($U1020=$AQ$646,$L1020,0)","v":0},{"$f":"IF($U1020=$AR$646,$L1020,0)+IF($U1020=$AS$646,$L1020,0)*$X$643","v":0},{"$f":"IF($U1020=$AS$646,$L1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$AU$646,$M1020,0)","v":0},{"$f":"IF($U1020=$AV$646,$M1020,0)","v":0},{"$f":"IF($U1020=$AW$646,$M1020,0)+IF($U1020=$AX$646,$M1020,0)*$X$643","v":0},{"$f":"IF($U1020=$AX$646,$M1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$AZ$646,$N1020,0)","v":0},{"$f":"IF($U1020=$BA$646,$N1020,0)","v":0},{"$f":"IF($U1020=$BB$646,$N1020,0)+IF($U1020=$BC$646,$N1020,0)*$X$643","v":0},{"$f":"IF($U1020=$BC$646,$N1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$BE$646,$O1020,0)","v":0},{"$f":"IF($U1020=$BF$646,$O1020,0)","v":0},{"$f":"IF($U1020=$BG$646,$O1020,0)+IF($U1020=$BH$646,$O1020,0)*$X$643","v":0},{"$f":"IF($U1020=$BH$646,$O1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$BJ$646,$P1020,0)","v":0},{"$f":"IF($U1020=$BK$646,$P1020,0)","v":0},{"$f":"IF($U1020=$BL$646,$P1020,0)+IF($U1020=$BM$646,$P1020,0)*$X$643","v":0},{"$f":"IF($U1020=$BM$646,$P1020,0)*$Y$643","v":0},0,{"$f":"IF($U1020=$BO$646,$Q1020,0)","v":0},{"$f":"IF($U1020=$BP$646,$Q1020,0)","v":0},{"$f":"IF($U1020=$BQ$646,$Q1020,0)+IF($U1020=$BR$646,$Q1020,0)*$X$643","v":0},{"$f":"IF($U1020=$BR$646,$Q1020,0)*$Y$643","v":0},0,0]
[1002,null,null,null,"Utah","Meters & Regulators",{"$f":"'ROR-Model'!W1021","v":311870491.02699149},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!D$9,FALSE)*$G1021","v":292595271.38636744},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!E$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!F$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!G$9,FALSE)*$G1021","v":2391000.5520861316},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!H$9,FALSE)*$G1021","v":618974.53771262942},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!I$9,FALSE)*$G1021","v":12993712.103361314},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!J$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!K$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!L$9,FALSE)*$G1021","v":3271532.447463911},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!M$9,FALSE)*$G1021","v":0},{"$f":"SUM(H1021:Q1021)","v":311870491.02699143},0,null,"Distribution Plant",{"$f":"IF($U1021=$V$646,$H1021,0)","v":0},{"$f":"IF($U1021=$W$646,$H1021,0)","v":292595271.38636744},{"$f":"IF($U1021=$X$646,$H1021,0)+IF($U1021=$Y$646,$H1021,0)*$X$643","v":0},{"$f":"IF($U1021=$Y$646,$H1021,0)*$Y$643","v":0},0,{"$f":"IF($U1021=$AA$646,$I1021,0)","v":0},{"$f":"IF($U1021=$AB$646,$I1021,0)","v":0},{"$f":"IF($U1021=$AC$646,$I1021,0)+IF($U1021=$AD$646,$I1021,0)*$X$643","v":0},{"$f":"IF($U1021=$AD$646,$I1021,0)*$Y$643","v":0},0,{"$f":"IF($U1021=$AF$646,$J1021,0)","v":0},{"$f":"IF($U1021=$AG$646,$J1021,0)","v":0},{"$f":"IF($U1021=$AH$646,$J1021,0)+IF($U1021=$AI$646,$J1021,0)*$X$643","v":0},{"$f":"IF($U1021=$AI$646,$J1021,0)*$Y$643","v":0},0,{"$f":"IF($U1021=$AK$646,$K1021,0)","v":0},{"$f":"IF($U1021=$AL$646,$K1021,0)","v":2391000.5520861316},{"$f":"IF($U1021=$AM$646,$K1021,0)+IF($U1021=$AN$646,$K1021,0)*$X$643","v":0},{"$f":"IF($U1021=$AN$646,$K1021,0)*$Y$643","v":0},0,{"$f":"IF($U1021=$AP$646,$L1021,0)","v":0},{"$f":"IF($U1021=$AQ$646,$L1021,0)","v":618974.53771262942},{"$f":"IF($U1021=$AR$646,$L1021,0)+IF($U1021=$AS$646,$L1021,0)*$X$643","v":0},{"$f":"IF($U1021=$AS$646,$L1021,0)*$Y$643","v":0},0,{"$f":"IF($U1021=$AU$646,$M1021,0)","v":0},{"$f":"IF($U1021=$AV$646,$M1021,0)","v":12993712.103361314},{"$f":"IF($U1021=$AW$646,$M1021,0)+IF($U1021=$AX$646,$M1021,0)*$X$643","v":0},{"$f":"IF($U1021=$AX$646,$M1021,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1021=$BJ$646,$P1021,0)","v":0},{"$f":"IF($U1021=$BK$646,$P1021,0)","v":3271532.447463911},{"$f":"IF($U1021=$BL$646,$P1021,0)+IF($U1021=$BM$646,$P1021,0)*$X$643","v":0},{"$f":"IF($U1021=$BM$646,$P1021,0)*$Y$643","v":0},0,{"$f":"IF($U1021=$BO$646,$Q1021,0)","v":0},{"$f":"IF($U1021=$BP$646,$Q1021,0)","v":0},{"$f":"IF($U1021=$BQ$646,$Q1021,0)+IF($U1021=$BR$646,$Q1021,0)*$X$643","v":0},{"$f":"IF($U1021=$BR$646,$Q1021,0)*$Y$643","v":0},0,0]
[1003,null,null,null,"Total",null,{"$f":"SUM(G1020:G1021)","v":311870491.02699149},{"$f":"SUM(H1020:H1021)","v":292595271.38636744},{"$f":"SUM(I1020:I1021)","v":0},0,2391000.5520861316,618974.53771262942,12993712.103361314,{"$f":"SUM(N1020:N1021)","v":0},0,3271532.447463911,0,{"$f":"SUM(R1020:R1021)","v":311870491.02699143},0,null,null,{"$f":"SUM(V1020:V1021)","v":0},{"$f":"SUM(W1020:W1021)","v":292595271.38636744},0,0,0,{"$f":"SUM(AA1020:AA1021)","v":0},{"$f":"SUM(AB1020:AB1021)","v":0},0,0,0,{"$f":"SUM(AF1020:AF1021)","v":0},{"$f":"SUM(AG1020:AG1021)","v":0},0,0,0,{"$f":"SUM(AK1020:AK1021)","v":0},{"$f":"SUM(AL1020:AL1021)","v":2391000.5520861316},{"$f":"SUM(AM1020:AM1021)","v":0},{"$f":"SUM(AN1020:AN1021)","v":0},0,{"$f":"SUM(AP1020:AP1021)","v":0},{"$f":"SUM(AQ1020:AQ1021)","v":618974.53771262942},{"$f":"SUM(AR1020:AR1021)","v":0},{"$f":"SUM(AS1020:AS1021)","v":0},0,{"$f":"SUM(AU1020:AU1021)","v":0},{"$f":"SUM(AV1020:AV1021)","v":12993712.103361314},{"$f":"SUM(AW1020:AW1021)","v":0},{"$f":"SUM(AX1020:AX1021)","v":0},0,{"$f":"SUM(AZ1020:AZ1021)","v":0},{"$f":"SUM(BA1020:BA1021)","v":0},0,0,0,{"$f":"SUM(BE1020:BE1021)","v":0},{"$f":"SUM(BF1020:BF1021)","v":0},0,0,0,{"$f":"SUM(BJ1020:BJ1021)","v":0},{"$f":"SUM(BK1020:BK1021)","v":3271532.447463911},{"$f":"SUM(BL1020:BL1021)","v":0},{"$f":"SUM(BM1020:BM1021)","v":0},0,{"$f":"SUM(BO1020:BO1021)","v":0},{"$f":"SUM(BP1020:BP1021)","v":0},{"$f":"SUM(BQ1020:BQ1021)","v":0},{"$f":"SUM(BR1020:BR1021)","v":0},0,0]
[1004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1005,null,"383.4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1006,null,null,null,"Wyoming","Meters & Regulators",{"$f":"'ROR-Model'!W1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!D$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!E$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!F$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!G$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!H$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!I$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!J$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!K$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!L$9,FALSE)*$G1025","v":0},{"$f":"VLOOKUP($F1025,range,'COS Alloc Factors'!M$9,FALSE)*$G1025","v":0},{"$f":"SUM(H1025:Q1025)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1025=$V$646,$H1025,0)","v":0},{"$f":"IF($U1025=$W$646,$H1025,0)","v":0},{"$f":"IF($U1025=$X$646,$H1025,0)+IF($U1025=$Y$646,$H1025,0)*$X$643","v":0},{"$f":"IF($U1025=$Y$646,$H1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$AA$646,$I1025,0)","v":0},{"$f":"IF($U1025=$AB$646,$I1025,0)","v":0},{"$f":"IF($U1025=$AC$646,$I1025,0)+IF($U1025=$AD$646,$I1025,0)*$X$643","v":0},{"$f":"IF($U1025=$AD$646,$I1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$AF$646,$J1025,0)","v":0},{"$f":"IF($U1025=$AG$646,$J1025,0)","v":0},{"$f":"IF($U1025=$AH$646,$J1025,0)+IF($U1025=$AI$646,$J1025,0)*$X$643","v":0},{"$f":"IF($U1025=$AI$646,$J1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$AK$646,$K1025,0)","v":0},{"$f":"IF($U1025=$AL$646,$K1025,0)","v":0},{"$f":"IF($U1025=$AM$646,$K1025,0)+IF($U1025=$AN$646,$K1025,0)*$X$643","v":0},{"$f":"IF($U1025=$AN$646,$K1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$AP$646,$L1025,0)","v":0},{"$f":"IF($U1025=$AQ$646,$L1025,0)","v":0},{"$f":"IF($U1025=$AR$646,$L1025,0)+IF($U1025=$AS$646,$L1025,0)*$X$643","v":0},{"$f":"IF($U1025=$AS$646,$L1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$AU$646,$M1025,0)","v":0},{"$f":"IF($U1025=$AV$646,$M1025,0)","v":0},{"$f":"IF($U1025=$AW$646,$M1025,0)+IF($U1025=$AX$646,$M1025,0)*$X$643","v":0},{"$f":"IF($U1025=$AX$646,$M1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$AZ$646,$N1025,0)","v":0},{"$f":"IF($U1025=$BA$646,$N1025,0)","v":0},{"$f":"IF($U1025=$BB$646,$N1025,0)+IF($U1025=$BC$646,$N1025,0)*$X$643","v":0},{"$f":"IF($U1025=$BC$646,$N1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$BE$646,$O1025,0)","v":0},{"$f":"IF($U1025=$BF$646,$O1025,0)","v":0},{"$f":"IF($U1025=$BG$646,$O1025,0)+IF($U1025=$BH$646,$O1025,0)*$X$643","v":0},{"$f":"IF($U1025=$BH$646,$O1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$BJ$646,$P1025,0)","v":0},{"$f":"IF($U1025=$BK$646,$P1025,0)","v":0},{"$f":"IF($U1025=$BL$646,$P1025,0)+IF($U1025=$BM$646,$P1025,0)*$X$643","v":0},{"$f":"IF($U1025=$BM$646,$P1025,0)*$Y$643","v":0},0,{"$f":"IF($U1025=$BO$646,$Q1025,0)","v":0},{"$f":"IF($U1025=$BP$646,$Q1025,0)","v":0},{"$f":"IF($U1025=$BQ$646,$Q1025,0)+IF($U1025=$BR$646,$Q1025,0)*$X$643","v":0},{"$f":"IF($U1025=$BR$646,$Q1025,0)*$Y$643","v":0},0,0]
[1007,null,null,null,"Utah","Meters & Regulators",{"$f":"'ROR-Model'!W1026","v":13479673.885752305},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!D$9,FALSE)*$G1026","v":12646559.877510427},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!E$9,FALSE)*$G1026","v":0},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!F$9,FALSE)*$G1026","v":0},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!G$9,FALSE)*$G1026","v":103343.88353525044},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!H$9,FALSE)*$G1026","v":26753.332399211904},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!I$9,FALSE)*$G1026","v":561614.53795096104},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!J$9,FALSE)*$G1026","v":0},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!K$9,FALSE)*$G1026","v":0},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!L$9,FALSE)*$G1026","v":141402.2543564532},{"$f":"VLOOKUP($F1026,range,'COS Alloc Factors'!M$9,FALSE)*$G1026","v":0},{"$f":"SUM(H1026:Q1026)","v":13479673.885752304},0,null,"Distribution Plant",{"$f":"IF($U1026=$V$646,$H1026,0)","v":0},{"$f":"IF($U1026=$W$646,$H1026,0)","v":12646559.877510427},{"$f":"IF($U1026=$X$646,$H1026,0)+IF($U1026=$Y$646,$H1026,0)*$X$643","v":0},{"$f":"IF($U1026=$Y$646,$H1026,0)*$Y$643","v":0},0,{"$f":"IF($U1026=$AA$646,$I1026,0)","v":0},{"$f":"IF($U1026=$AB$646,$I1026,0)","v":0},{"$f":"IF($U1026=$AC$646,$I1026,0)+IF($U1026=$AD$646,$I1026,0)*$X$643","v":0},{"$f":"IF($U1026=$AD$646,$I1026,0)*$Y$643","v":0},0,{"$f":"IF($U1026=$AF$646,$J1026,0)","v":0},{"$f":"IF($U1026=$AG$646,$J1026,0)","v":0},{"$f":"IF($U1026=$AH$646,$J1026,0)+IF($U1026=$AI$646,$J1026,0)*$X$643","v":0},{"$f":"IF($U1026=$AI$646,$J1026,0)*$Y$643","v":0},0,{"$f":"IF($U1026=$AK$646,$K1026,0)","v":0},{"$f":"IF($U1026=$AL$646,$K1026,0)","v":103343.88353525044},{"$f":"IF($U1026=$AM$646,$K1026,0)+IF($U1026=$AN$646,$K1026,0)*$X$643","v":0},{"$f":"IF($U1026=$AN$646,$K1026,0)*$Y$643","v":0},0,{"$f":"IF($U1026=$AP$646,$L1026,0)","v":0},{"$f":"IF($U1026=$AQ$646,$L1026,0)","v":26753.332399211904},{"$f":"IF($U1026=$AR$646,$L1026,0)+IF($U1026=$AS$646,$L1026,0)*$X$643","v":0},{"$f":"IF($U1026=$AS$646,$L1026,0)*$Y$643","v":0},0,{"$f":"IF($U1026=$AU$646,$M1026,0)","v":0},{"$f":"IF($U1026=$AV$646,$M1026,0)","v":561614.53795096104},{"$f":"IF($U1026=$AW$646,$M1026,0)+IF($U1026=$AX$646,$M1026,0)*$X$643","v":0},{"$f":"IF($U1026=$AX$646,$M1026,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1026=$BJ$646,$P1026,0)","v":0},{"$f":"IF($U1026=$BK$646,$P1026,0)","v":141402.2543564532},{"$f":"IF($U1026=$BL$646,$P1026,0)+IF($U1026=$BM$646,$P1026,0)*$X$643","v":0},{"$f":"IF($U1026=$BM$646,$P1026,0)*$Y$643","v":0},0,{"$f":"IF($U1026=$BO$646,$Q1026,0)","v":0},{"$f":"IF($U1026=$BP$646,$Q1026,0)","v":0},{"$f":"IF($U1026=$BQ$646,$Q1026,0)+IF($U1026=$BR$646,$Q1026,0)*$X$643","v":0},{"$f":"IF($U1026=$BR$646,$Q1026,0)*$Y$643","v":0},0,0]
[1008,null,null,null,"Total",null,{"$f":"SUM(G1025:G1026)","v":13479673.885752305},{"$f":"SUM(H1025:H1026)","v":12646559.877510427},{"$f":"SUM(I1025:I1026)","v":0},0,103343.88353525044,26753.332399211904,561614.53795096104,{"$f":"SUM(N1025:N1026)","v":0},0,141402.2543564532,0,{"$f":"SUM(R1025:R1026)","v":13479673.885752304},0,null,null,{"$f":"SUM(V1025:V1026)","v":0},{"$f":"SUM(W1025:W1026)","v":12646559.877510427},0,0,0,{"$f":"SUM(AA1025:AA1026)","v":0},{"$f":"SUM(AB1025:AB1026)","v":0},0,0,0,{"$f":"SUM(AF1025:AF1026)","v":0},{"$f":"SUM(AG1025:AG1026)","v":0},0,0,0,{"$f":"SUM(AK1025:AK1026)","v":0},{"$f":"SUM(AL1025:AL1026)","v":103343.88353525044},{"$f":"SUM(AM1025:AM1026)","v":0},{"$f":"SUM(AN1025:AN1026)","v":0},0,{"$f":"SUM(AP1025:AP1026)","v":0},{"$f":"SUM(AQ1025:AQ1026)","v":26753.332399211904},{"$f":"SUM(AR1025:AR1026)","v":0},{"$f":"SUM(AS1025:AS1026)","v":0},0,{"$f":"SUM(AU1025:AU1026)","v":0},{"$f":"SUM(AV1025:AV1026)","v":561614.53795096104},{"$f":"SUM(AW1025:AW1026)","v":0},{"$f":"SUM(AX1025:AX1026)","v":0},0,{"$f":"SUM(AZ1025:AZ1026)","v":0},{"$f":"SUM(BA1025:BA1026)","v":0},0,0,0,{"$f":"SUM(BE1025:BE1026)","v":0},{"$f":"SUM(BF1025:BF1026)","v":0},0,0,0,{"$f":"SUM(BJ1025:BJ1026)","v":0},{"$f":"SUM(BK1025:BK1026)","v":141402.2543564532},{"$f":"SUM(BL1025:BL1026)","v":0},{"$f":"SUM(BM1025:BM1026)","v":0},0,{"$f":"SUM(BO1025:BO1026)","v":0},{"$f":"SUM(BP1025:BP1026)","v":0},{"$f":"SUM(BQ1025:BQ1026)","v":0},{"$f":"SUM(BR1025:BR1026)","v":0},0,0]
[1009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1010,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V1029:Y1029)-H1029","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1029:AN1029)-K1029","v":0},null,null,null,null,{"$f":"SUM(AP1029:AS1029)-L1029","v":0},null,null,null,null,{"$f":"SUM(AU1029:AX1029)-M1029","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1029:BM1029)-P1029","v":0},null,null,null,null,{"$f":"SUM(BO1029:BR1029)-Q1029","v":0},{"$f":"SUM(V1029:BR1029)-R1029","v":0}]
[1011,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!D$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!E$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!F$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!G$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!H$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!I$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!J$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!K$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!L$9,FALSE)*$G1030","v":0},{"$f":"VLOOKUP($F1030,range,'COS Alloc Factors'!M$9,FALSE)*$G1030","v":0},{"$f":"SUM(H1030:Q1030)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1030=$V$646,$H1030,0)","v":0},{"$f":"IF($U1030=$W$646,$H1030,0)","v":0},{"$f":"IF($U1030=$X$646,$H1030,0)+IF($U1030=$Y$646,$H1030,0)*$X$643","v":0},{"$f":"IF($U1030=$Y$646,$H1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$AA$646,$I1030,0)","v":0},{"$f":"IF($U1030=$AB$646,$I1030,0)","v":0},{"$f":"IF($U1030=$AC$646,$I1030,0)+IF($U1030=$AD$646,$I1030,0)*$X$643","v":0},{"$f":"IF($U1030=$AD$646,$I1030,0)*$Y$643","v":0},{"$f":"SUM(AA1030:AD1030)-I1030","v":0},{"$f":"IF($U1030=$AF$646,$J1030,0)","v":0},{"$f":"IF($U1030=$AG$646,$J1030,0)","v":0},{"$f":"IF($U1030=$AH$646,$J1030,0)+IF($U1030=$AI$646,$J1030,0)*$X$643","v":0},{"$f":"IF($U1030=$AI$646,$J1030,0)*$Y$643","v":0},{"$f":"SUM(AF1030:AI1030)-J1030","v":0},{"$f":"IF($U1030=$AK$646,$K1030,0)","v":0},{"$f":"IF($U1030=$AL$646,$K1030,0)","v":0},{"$f":"IF($U1030=$AM$646,$K1030,0)+IF($U1030=$AN$646,$K1030,0)*$X$643","v":0},{"$f":"IF($U1030=$AN$646,$K1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$AP$646,$L1030,0)","v":0},{"$f":"IF($U1030=$AQ$646,$L1030,0)","v":0},{"$f":"IF($U1030=$AR$646,$L1030,0)+IF($U1030=$AS$646,$L1030,0)*$X$643","v":0},{"$f":"IF($U1030=$AS$646,$L1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$AU$646,$M1030,0)","v":0},{"$f":"IF($U1030=$AV$646,$M1030,0)","v":0},{"$f":"IF($U1030=$AW$646,$M1030,0)+IF($U1030=$AX$646,$M1030,0)*$X$643","v":0},{"$f":"IF($U1030=$AX$646,$M1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$AZ$646,$N1030,0)","v":0},{"$f":"IF($U1030=$BA$646,$N1030,0)","v":0},{"$f":"IF($U1030=$BB$646,$N1030,0)+IF($U1030=$BC$646,$N1030,0)*$X$643","v":0},{"$f":"IF($U1030=$BC$646,$N1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$BE$646,$O1030,0)","v":0},{"$f":"IF($U1030=$BF$646,$O1030,0)","v":0},{"$f":"IF($U1030=$BG$646,$O1030,0)+IF($U1030=$BH$646,$O1030,0)*$X$643","v":0},{"$f":"IF($U1030=$BH$646,$O1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$BJ$646,$P1030,0)","v":0},{"$f":"IF($U1030=$BK$646,$P1030,0)","v":0},{"$f":"IF($U1030=$BL$646,$P1030,0)+IF($U1030=$BM$646,$P1030,0)*$X$643","v":0},{"$f":"IF($U1030=$BM$646,$P1030,0)*$Y$643","v":0},0,{"$f":"IF($U1030=$BO$646,$Q1030,0)","v":0},{"$f":"IF($U1030=$BP$646,$Q1030,0)","v":0},{"$f":"IF($U1030=$BQ$646,$Q1030,0)+IF($U1030=$BR$646,$Q1030,0)*$X$643","v":0},{"$f":"IF($U1030=$BR$646,$Q1030,0)*$Y$643","v":0},0,0]
[1012,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1031","v":1618127.8578984572},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!D$9,FALSE)*$G1031","v":1445516.0485944692},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!E$9,FALSE)*$G1031","v":0},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!F$9,FALSE)*$G1031","v":0},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!G$9,FALSE)*$G1031","v":20174.490419595237},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!H$9,FALSE)*$G1031","v":1725.5903365947729},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!I$9,FALSE)*$G1031","v":122445.84347079697},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!J$9,FALSE)*$G1031","v":0},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!K$9,FALSE)*$G1031","v":0},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!L$9,FALSE)*$G1031","v":26469.605598723061},{"$f":"VLOOKUP($F1031,range,'COS Alloc Factors'!M$9,FALSE)*$G1031","v":1796.2794782780959},{"$f":"SUM(H1031:Q1031)","v":1618127.8578984572},0,null,"Distribution Plant",{"$f":"IF($U1031=$V$646,$H1031,0)","v":0},{"$f":"IF($U1031=$W$646,$H1031,0)","v":1445516.0485944692},{"$f":"IF($U1031=$X$646,$H1031,0)+IF($U1031=$Y$646,$H1031,0)*$X$643","v":0},{"$f":"IF($U1031=$Y$646,$H1031,0)*$Y$643","v":0},0,{"$f":"IF($U1031=$AA$646,$I1031,0)","v":0},{"$f":"IF($U1031=$AB$646,$I1031,0)","v":0},{"$f":"IF($U1031=$AC$646,$I1031,0)+IF($U1031=$AD$646,$I1031,0)*$X$643","v":0},{"$f":"IF($U1031=$AD$646,$I1031,0)*$Y$643","v":0},0,{"$f":"IF($U1031=$AF$646,$J1031,0)","v":0},{"$f":"IF($U1031=$AG$646,$J1031,0)","v":0},{"$f":"IF($U1031=$AH$646,$J1031,0)+IF($U1031=$AI$646,$J1031,0)*$X$643","v":0},{"$f":"IF($U1031=$AI$646,$J1031,0)*$Y$643","v":0},0,{"$f":"IF($U1031=$AK$646,$K1031,0)","v":0},{"$f":"IF($U1031=$AL$646,$K1031,0)","v":20174.490419595237},{"$f":"IF($U1031=$AM$646,$K1031,0)+IF($U1031=$AN$646,$K1031,0)*$X$643","v":0},{"$f":"IF($U1031=$AN$646,$K1031,0)*$Y$643","v":0},0,{"$f":"IF($U1031=$AP$646,$L1031,0)","v":0},{"$f":"IF($U1031=$AQ$646,$L1031,0)","v":1725.5903365947729},{"$f":"IF($U1031=$AR$646,$L1031,0)+IF($U1031=$AS$646,$L1031,0)*$X$643","v":0},{"$f":"IF($U1031=$AS$646,$L1031,0)*$Y$643","v":0},0,{"$f":"IF($U1031=$AU$646,$M1031,0)","v":0},{"$f":"IF($U1031=$AV$646,$M1031,0)","v":122445.84347079697},{"$f":"IF($U1031=$AW$646,$M1031,0)+IF($U1031=$AX$646,$M1031,0)*$X$643","v":0},{"$f":"IF($U1031=$AX$646,$M1031,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1031=$BJ$646,$P1031,0)","v":0},{"$f":"IF($U1031=$BK$646,$P1031,0)","v":26469.605598723061},{"$f":"IF($U1031=$BL$646,$P1031,0)+IF($U1031=$BM$646,$P1031,0)*$X$643","v":0},{"$f":"IF($U1031=$BM$646,$P1031,0)*$Y$643","v":0},0,{"$f":"IF($U1031=$BO$646,$Q1031,0)","v":0},{"$f":"IF($U1031=$BP$646,$Q1031,0)","v":1796.2794782780959},{"$f":"IF($U1031=$BQ$646,$Q1031,0)+IF($U1031=$BR$646,$Q1031,0)*$X$643","v":0},{"$f":"IF($U1031=$BR$646,$Q1031,0)*$Y$643","v":0},0,0]
[1013,null,null,null,"Total",null,{"$f":"SUM(G1030:G1031)","v":1618127.8578984572},{"$f":"SUM(H1030:H1031)","v":1445516.0485944692},{"$f":"SUM(I1030:I1031)","v":0},0,20174.490419595237,1725.5903365947729,122445.84347079697,{"$f":"SUM(N1030:N1031)","v":0},0,26469.605598723061,1796.2794782780959,{"$f":"SUM(R1030:R1031)","v":1618127.8578984572},0,null,null,{"$f":"SUM(V1030:V1031)","v":0},{"$f":"SUM(W1030:W1031)","v":1445516.0485944692},0,0,0,{"$f":"SUM(AA1030:AA1031)","v":0},{"$f":"SUM(AB1030:AB1031)","v":0},0,0,0,{"$f":"SUM(AF1030:AF1031)","v":0},{"$f":"SUM(AG1030:AG1031)","v":0},0,0,0,{"$f":"SUM(AK1030:AK1031)","v":0},{"$f":"SUM(AL1030:AL1031)","v":20174.490419595237},{"$f":"SUM(AM1030:AM1031)","v":0},{"$f":"SUM(AN1030:AN1031)","v":0},0,{"$f":"SUM(AP1030:AP1031)","v":0},{"$f":"SUM(AQ1030:AQ1031)","v":1725.5903365947729},{"$f":"SUM(AR1030:AR1031)","v":0},{"$f":"SUM(AS1030:AS1031)","v":0},0,{"$f":"SUM(AU1030:AU1031)","v":0},{"$f":"SUM(AV1030:AV1031)","v":122445.84347079697},{"$f":"SUM(AW1030:AW1031)","v":0},{"$f":"SUM(AX1030:AX1031)","v":0},0,{"$f":"SUM(AZ1030:AZ1031)","v":0},{"$f":"SUM(BA1030:BA1031)","v":0},0,0,0,{"$f":"SUM(BE1030:BE1031)","v":0},{"$f":"SUM(BF1030:BF1031)","v":0},0,0,{"$f":"SUM(BE1032:BH1032)-O1032","v":0},{"$f":"SUM(BJ1030:BJ1031)","v":0},{"$f":"SUM(BK1030:BK1031)","v":26469.605598723061},{"$f":"SUM(BL1030:BL1031)","v":0},{"$f":"SUM(BM1030:BM1031)","v":0},0,{"$f":"SUM(BO1030:BO1031)","v":0},{"$f":"SUM(BP1030:BP1031)","v":1796.2794782780959},{"$f":"SUM(BQ1030:BQ1031)","v":0},{"$f":"SUM(BR1030:BR1031)","v":0},0,0]
[1014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1015,null,"388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1016,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!D$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!E$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!F$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!G$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!H$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!I$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!J$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!K$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!L$9,FALSE)*$G1035","v":0},{"$f":"VLOOKUP($F1035,range,'COS Alloc Factors'!M$9,FALSE)*$G1035","v":0},{"$f":"SUM(H1035:Q1035)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1035=$V$646,$H1035,0)","v":0},{"$f":"IF($U1035=$W$646,$H1035,0)","v":0},{"$f":"IF($U1035=$X$646,$H1035,0)+IF($U1035=$Y$646,$H1035,0)*$X$643","v":0},{"$f":"IF($U1035=$Y$646,$H1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$AA$646,$I1035,0)","v":0},{"$f":"IF($U1035=$AB$646,$I1035,0)","v":0},{"$f":"IF($U1035=$AC$646,$I1035,0)+IF($U1035=$AD$646,$I1035,0)*$X$643","v":0},{"$f":"IF($U1035=$AD$646,$I1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$AF$646,$J1035,0)","v":0},{"$f":"IF($U1035=$AG$646,$J1035,0)","v":0},{"$f":"IF($U1035=$AH$646,$J1035,0)+IF($U1035=$AI$646,$J1035,0)*$X$643","v":0},{"$f":"IF($U1035=$AI$646,$J1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$AK$646,$K1035,0)","v":0},{"$f":"IF($U1035=$AL$646,$K1035,0)","v":0},{"$f":"IF($U1035=$AM$646,$K1035,0)+IF($U1035=$AN$646,$K1035,0)*$X$643","v":0},{"$f":"IF($U1035=$AN$646,$K1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$AP$646,$L1035,0)","v":0},{"$f":"IF($U1035=$AQ$646,$L1035,0)","v":0},{"$f":"IF($U1035=$AR$646,$L1035,0)+IF($U1035=$AS$646,$L1035,0)*$X$643","v":0},{"$f":"IF($U1035=$AS$646,$L1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$AU$646,$M1035,0)","v":0},{"$f":"IF($U1035=$AV$646,$M1035,0)","v":0},{"$f":"IF($U1035=$AW$646,$M1035,0)+IF($U1035=$AX$646,$M1035,0)*$X$643","v":0},{"$f":"IF($U1035=$AX$646,$M1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$AZ$646,$N1035,0)","v":0},{"$f":"IF($U1035=$BA$646,$N1035,0)","v":0},{"$f":"IF($U1035=$BB$646,$N1035,0)+IF($U1035=$BC$646,$N1035,0)*$X$643","v":0},{"$f":"IF($U1035=$BC$646,$N1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$BE$646,$O1035,0)","v":0},{"$f":"IF($U1035=$BF$646,$O1035,0)","v":0},{"$f":"IF($U1035=$BG$646,$O1035,0)+IF($U1035=$BH$646,$O1035,0)*$X$643","v":0},{"$f":"IF($U1035=$BH$646,$O1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$BJ$646,$P1035,0)","v":0},{"$f":"IF($U1035=$BK$646,$P1035,0)","v":0},{"$f":"IF($U1035=$BL$646,$P1035,0)+IF($U1035=$BM$646,$P1035,0)*$X$643","v":0},{"$f":"IF($U1035=$BM$646,$P1035,0)*$Y$643","v":0},0,{"$f":"IF($U1035=$BO$646,$Q1035,0)","v":0},{"$f":"IF($U1035=$BP$646,$Q1035,0)","v":0},{"$f":"IF($U1035=$BQ$646,$Q1035,0)+IF($U1035=$BR$646,$Q1035,0)*$X$643","v":0},{"$f":"IF($U1035=$BR$646,$Q1035,0)*$Y$643","v":0},0,0]
[1017,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1036","v":266340.38243466621},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!D$9,FALSE)*$G1036","v":237928.84803189541},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!E$9,FALSE)*$G1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!F$9,FALSE)*$G1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!G$9,FALSE)*$G1036","v":3320.6779473891834},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!H$9,FALSE)*$G1036","v":284.02847644630145},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!I$9,FALSE)*$G1036","v":20154.323787430814},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!J$9,FALSE)*$G1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!K$9,FALSE)*$G1036","v":0},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!L$9,FALSE)*$G1036","v":4356.8404336198555},{"$f":"VLOOKUP($F1036,range,'COS Alloc Factors'!M$9,FALSE)*$G1036","v":295.66375788467099},{"$f":"SUM(H1036:Q1036)","v":266340.38243466621},0,null,"Distribution Plant",{"$f":"IF($U1036=$V$646,$H1036,0)","v":0},{"$f":"IF($U1036=$W$646,$H1036,0)","v":237928.84803189541},{"$f":"IF($U1036=$X$646,$H1036,0)+IF($U1036=$Y$646,$H1036,0)*$X$643","v":0},{"$f":"IF($U1036=$Y$646,$H1036,0)*$Y$643","v":0},0,{"$f":"IF($U1036=$AA$646,$I1036,0)","v":0},{"$f":"IF($U1036=$AB$646,$I1036,0)","v":0},{"$f":"IF($U1036=$AC$646,$I1036,0)+IF($U1036=$AD$646,$I1036,0)*$X$643","v":0},{"$f":"IF($U1036=$AD$646,$I1036,0)*$Y$643","v":0},0,{"$f":"IF($U1036=$AF$646,$J1036,0)","v":0},{"$f":"IF($U1036=$AG$646,$J1036,0)","v":0},{"$f":"IF($U1036=$AH$646,$J1036,0)+IF($U1036=$AI$646,$J1036,0)*$X$643","v":0},{"$f":"IF($U1036=$AI$646,$J1036,0)*$Y$643","v":0},0,{"$f":"IF($U1036=$AK$646,$K1036,0)","v":0},{"$f":"IF($U1036=$AL$646,$K1036,0)","v":3320.6779473891834},{"$f":"IF($U1036=$AM$646,$K1036,0)+IF($U1036=$AN$646,$K1036,0)*$X$643","v":0},{"$f":"IF($U1036=$AN$646,$K1036,0)*$Y$643","v":0},0,{"$f":"IF($U1036=$AP$646,$L1036,0)","v":0},{"$f":"IF($U1036=$AQ$646,$L1036,0)","v":284.02847644630145},{"$f":"IF($U1036=$AR$646,$L1036,0)+IF($U1036=$AS$646,$L1036,0)*$X$643","v":0},{"$f":"IF($U1036=$AS$646,$L1036,0)*$Y$643","v":0},0,{"$f":"IF($U1036=$AU$646,$M1036,0)","v":0},{"$f":"IF($U1036=$AV$646,$M1036,0)","v":20154.323787430814},{"$f":"IF($U1036=$AW$646,$M1036,0)+IF($U1036=$AX$646,$M1036,0)*$X$643","v":0},{"$f":"IF($U1036=$AX$646,$M1036,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1036=$BJ$646,$P1036,0)","v":0},{"$f":"IF($U1036=$BK$646,$P1036,0)","v":4356.8404336198555},{"$f":"IF($U1036=$BL$646,$P1036,0)+IF($U1036=$BM$646,$P1036,0)*$X$643","v":0},{"$f":"IF($U1036=$BM$646,$P1036,0)*$Y$643","v":0},0,{"$f":"IF($U1036=$BO$646,$Q1036,0)","v":0},{"$f":"IF($U1036=$BP$646,$Q1036,0)","v":295.66375788467099},{"$f":"IF($U1036=$BQ$646,$Q1036,0)+IF($U1036=$BR$646,$Q1036,0)*$X$643","v":0},{"$f":"IF($U1036=$BR$646,$Q1036,0)*$Y$643","v":0},0,0]
[1018,null,null,null,"Total",null,{"$f":"SUM(G1035:G1036)","v":266340.38243466621},{"$f":"SUM(H1035:H1036)","v":237928.84803189541},{"$f":"SUM(I1035:I1036)","v":0},0,3320.6779473891834,284.02847644630145,20154.323787430814,{"$f":"SUM(N1035:N1036)","v":0},0,4356.8404336198555,295.66375788467099,{"$f":"SUM(R1035:R1036)","v":266340.38243466621},0,null,null,{"$f":"SUM(V1035:V1036)","v":0},237928.84803189541,0,0,0,{"$f":"SUM(AA1035:AA1036)","v":0},0,0,0,0,{"$f":"SUM(AF1035:AF1036)","v":0},0,0,0,0,{"$f":"SUM(AK1035:AK1036)","v":0},3320.6779473891834,0,0,0,{"$f":"SUM(AP1035:AP1036)","v":0},284.02847644630145,0,0,0,{"$f":"SUM(AU1035:AU1036)","v":0},20154.323787430814,0,0,0,{"$f":"SUM(AZ1035:AZ1036)","v":0},0,0,0,0,{"$f":"SUM(BE1035:BE1036)","v":0},0,0,0,0,{"$f":"SUM(BJ1035:BJ1036)","v":0},4356.8404336198555,0,0,0,{"$f":"SUM(BO1035:BO1036)","v":0},295.66375788467099,0,0,0,0]
[1019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1020,null,"Total Distribution Plant",null,null,null,{"$f":"+G1037+G1032+G1027+G1022+G1017+G1012+G1007+G1002+G991+G986","v":2371826909.4801507},2118815176.0730202,0,0,29571457.551192001,2529343.7567967698,179479232.79388681,{"$f":"+N1037+N1032+N1027+N1022+N1017+N1012+N1007+N1002+N991+N986","v":0},0,38798740.492556013,2632958.8126986637,2371826909.4801507,0,null,null,{"$f":"+V1037+V1032+V1027+V1022+V1017+V1012+V1007+V1002+V991+V986","v":0},{"$f":"+W1037+W1032+W1027+W1022+W1017+W1012+W1007+W1002+W991+W986","v":1373923335.7837789},{"$f":"+X1037+X1032+X1027+X1022+X1017+X1012+X1007+X1002+X991+X986","v":333456299.95443654},{"$f":"+Y1037+Y1032+Y1027+Y1022+Y1017+Y1012+Y1007+Y1002+Y991+Y986","v":411435540.33480489},0,{"$f":"+AA1037+AA1032+AA1027+AA1022+AA1017+AA1012+AA1007+AA1002+AA991+AA986","v":0},{"$f":"+AB1037+AB1032+AB1027+AB1022+AB1017+AB1012+AB1007+AB1002+AB991+AB986","v":0},{"$f":"+AC1037+AC1032+AC1027+AC1022+AC1017+AC1012+AC1007+AC1002+AC991+AC986","v":0},{"$f":"+AD1037+AD1032+AD1027+AD1022+AD1017+AD1012+AD1007+AD1002+AD991+AD986","v":0},0,{"$f":"+AF1037+AF1032+AF1027+AF1022+AF1017+AF1012+AF1007+AF1002+AF991+AF986","v":0},{"$f":"+AG1037+AG1032+AG1027+AG1022+AG1017+AG1012+AG1007+AG1002+AG991+AG986","v":0},{"$f":"+AH1037+AH1032+AH1027+AH1022+AH1017+AH1012+AH1007+AH1002+AH991+AH986","v":0},{"$f":"+AI1037+AI1032+AI1027+AI1022+AI1017+AI1012+AI1007+AI1002+AI991+AI986","v":0},0,{"$f":"+AK1037+AK1032+AK1027+AK1022+AK1017+AK1012+AK1007+AK1002+AK991+AK986","v":0},{"$f":"+AL1037+AL1032+AL1027+AL1022+AL1017+AL1012+AL1007+AL1002+AL991+AL986","v":5222286.4902394535},{"$f":"+AM1037+AM1032+AM1027+AM1022+AM1017+AM1012+AM1007+AM1002+AM991+AM986","v":11226789.410547122},{"$f":"+AN1037+AN1032+AN1027+AN1022+AN1017+AN1012+AN1007+AN1002+AN991+AN986","v":13122381.650405426},0,{"$f":"+AP1037+AP1032+AP1027+AP1022+AP1017+AP1012+AP1007+AP1002+AP991+AP986","v":0},{"$f":"+AQ1037+AQ1032+AQ1027+AQ1022+AQ1017+AQ1012+AQ1007+AQ1002+AQ991+AQ986","v":960436.85106413905},{"$f":"+AR1037+AR1032+AR1027+AR1022+AR1017+AR1012+AR1007+AR1002+AR991+AR986","v":757724.81985565461},{"$f":"+AS1037+AS1032+AS1027+AS1022+AS1017+AS1012+AS1007+AS1002+AS991+AS986","v":811182.08587697591},0,{"$f":"+AU1037+AU1032+AU1027+AU1022+AU1017+AU1012+AU1007+AU1002+AU991+AU986","v":0},{"$f":"+AV1037+AV1032+AV1027+AV1022+AV1017+AV1012+AV1007+AV1002+AV991+AV986","v":19336103.388255723},{"$f":"+AW1037+AW1032+AW1027+AW1022+AW1017+AW1012+AW1007+AW1002+AW991+AW986","v":69348071.275764883},{"$f":"+AX1037+AX1032+AX1027+AX1022+AX1017+AX1012+AX1007+AX1002+AX991+AX986","v":90795058.129866213},0,{"$f":"+AZ1037+AZ1032+AZ1027+AZ1022+AZ1017+AZ1012+AZ1007+AZ1002+AZ991+AZ986","v":0},{"$f":"+BA1037+BA1032+BA1027+BA1022+BA1017+BA1012+BA1007+BA1002+BA991+BA986","v":0},{"$f":"+BB1037+BB1032+BB1027+BB1022+BB1017+BB1012+BB1007+BB1002+BB991+BB986","v":0},{"$f":"+BC1037+BC1032+BC1027+BC1022+BC1017+BC1012+BC1007+BC1002+BC991+BC986","v":0},0,{"$f":"+BE1037+BE1032+BE1027+BE1022+BE1017+BE1012+BE1007+BE1002+BE991+BE986","v":0},{"$f":"+BF1037+BF1032+BF1027+BF1022+BF1017+BF1012+BF1007+BF1002+BF991+BF986","v":0},{"$f":"+BG1037+BG1032+BG1027+BG1022+BG1017+BG1012+BG1007+BG1002+BG991+BG986","v":0},{"$f":"+BH1037+BH1032+BH1027+BH1022+BH1017+BH1012+BH1007+BH1002+BH991+BH986","v":0},0,{"$f":"+BJ1037+BJ1032+BJ1027+BJ1022+BJ1017+BJ1012+BJ1007+BJ1002+BJ991+BJ986","v":0},{"$f":"+BK1037+BK1032+BK1027+BK1022+BK1017+BK1012+BK1007+BK1002+BK991+BK986","v":4042737.5077093383},{"$f":"+BL1037+BL1032+BL1027+BL1022+BL1017+BL1012+BL1007+BL1002+BL991+BL986","v":14076495.291020636},{"$f":"+BM1037+BM1032+BM1027+BM1022+BM1017+BM1012+BM1007+BM1002+BM991+BM986","v":20679507.693826042},0,{"$f":"+BO1037+BO1032+BO1027+BO1022+BO1017+BO1012+BO1007+BO1002+BO991+BO986","v":0},{"$f":"+BP1037+BP1032+BP1027+BP1022+BP1017+BP1012+BP1007+BP1002+BP991+BP986","v":397574.73594956112},{"$f":"+BQ1037+BQ1032+BQ1027+BQ1022+BQ1017+BQ1012+BQ1007+BQ1002+BQ991+BQ986","v":1074778.9215756706},{"$f":"+BR1037+BR1032+BR1027+BR1022+BR1017+BR1012+BR1007+BR1002+BR991+BR986","v":1160605.1551734318},0,0]
[1021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1022,"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1023,null,"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1024,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!D$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!E$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!F$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!G$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!H$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!I$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!J$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!K$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!L$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!M$9,FALSE)*$G1043","v":0},{"$f":"SUM(H1043:Q1043)","v":0},0,null,"Customer",{"$f":"IF($U1043=$V$646,$H1043,0)","v":0},{"$f":"IF($U1043=$W$646,$H1043,0)","v":0},{"$f":"IF($U1043=$X$646,$H1043,0)+IF($U1043=$Y$646,$H1043,0)*$X$643","v":0},{"$f":"IF($U1043=$Y$646,$H1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AA$646,$I1043,0)","v":0},{"$f":"IF($U1043=$AB$646,$I1043,0)","v":0},{"$f":"IF($U1043=$AC$646,$I1043,0)+IF($U1043=$AD$646,$I1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AD$646,$I1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AF$646,$J1043,0)","v":0},{"$f":"IF($U1043=$AG$646,$J1043,0)","v":0},{"$f":"IF($U1043=$AH$646,$J1043,0)+IF($U1043=$AI$646,$J1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AI$646,$J1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AK$646,$K1043,0)","v":0},{"$f":"IF($U1043=$AL$646,$K1043,0)","v":0},{"$f":"IF($U1043=$AM$646,$K1043,0)+IF($U1043=$AN$646,$K1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AN$646,$K1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AP$646,$L1043,0)","v":0},{"$f":"IF($U1043=$AQ$646,$L1043,0)","v":0},{"$f":"IF($U1043=$AR$646,$L1043,0)+IF($U1043=$AS$646,$L1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AS$646,$L1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AU$646,$M1043,0)","v":0},{"$f":"IF($U1043=$AV$646,$M1043,0)","v":0},{"$f":"IF($U1043=$AW$646,$M1043,0)+IF($U1043=$AX$646,$M1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AX$646,$M1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AZ$646,$N1043,0)","v":0},{"$f":"IF($U1043=$BA$646,$N1043,0)","v":0},{"$f":"IF($U1043=$BB$646,$N1043,0)+IF($U1043=$BC$646,$N1043,0)*$X$643","v":0},{"$f":"IF($U1043=$BC$646,$N1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$BE$646,$O1043,0)","v":0},{"$f":"IF($U1043=$BF$646,$O1043,0)","v":0},{"$f":"IF($U1043=$BG$646,$O1043,0)+IF($U1043=$BH$646,$O1043,0)*$X$643","v":0},{"$f":"IF($U1043=$BH$646,$O1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$BJ$646,$P1043,0)","v":0},{"$f":"IF($U1043=$BK$646,$P1043,0)","v":0},{"$f":"IF($U1043=$BL$646,$P1043,0)+IF($U1043=$BM$646,$P1043,0)*$X$643","v":0},{"$f":"IF($U1043=$BM$646,$P1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$BO$646,$Q1043,0)","v":0},{"$f":"IF($U1043=$BP$646,$Q1043,0)","v":0},{"$f":"IF($U1043=$BQ$646,$Q1043,0)+IF($U1043=$BR$646,$Q1043,0)*$X$643","v":0},{"$f":"IF($U1043=$BR$646,$Q1043,0)*$Y$643","v":0},0,0]
[1025,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1044","v":3775953.85},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!D$9,FALSE)*$G1044","v":3379786.2287165616},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!E$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!F$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!G$9,FALSE)*$G1044","v":50420.456098687166},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!H$9,FALSE)*$G1044","v":3907.7491462122216},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!I$9,FALSE)*$G1044","v":277289.24422726833},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!J$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!K$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!L$9,FALSE)*$G1044","v":59942.720172565889},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!M$9,FALSE)*$G1044","v":4607.4516387047752},{"$f":"SUM(H1044:Q1044)","v":3775953.85},0,null,"Customer",{"$f":"IF($U1044=$V$646,$H1044,0)","v":3379786.2287165616},{"$f":"IF($U1044=$W$646,$H1044,0)","v":0},{"$f":"IF($U1044=$X$646,$H1044,0)+IF($U1044=$Y$646,$H1044,0)*$X$643","v":0},{"$f":"IF($U1044=$Y$646,$H1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AA$646,$I1044,0)","v":0},{"$f":"IF($U1044=$AB$646,$I1044,0)","v":0},{"$f":"IF($U1044=$AC$646,$I1044,0)+IF($U1044=$AD$646,$I1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AD$646,$I1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AF$646,$J1044,0)","v":0},{"$f":"IF($U1044=$AG$646,$J1044,0)","v":0},{"$f":"IF($U1044=$AH$646,$J1044,0)+IF($U1044=$AI$646,$J1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AI$646,$J1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AK$646,$K1044,0)","v":50420.456098687166},{"$f":"IF($U1044=$AL$646,$K1044,0)","v":0},{"$f":"IF($U1044=$AM$646,$K1044,0)+IF($U1044=$AN$646,$K1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AN$646,$K1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AP$646,$L1044,0)","v":3907.7491462122216},{"$f":"IF($U1044=$AQ$646,$L1044,0)","v":0},{"$f":"IF($U1044=$AR$646,$L1044,0)+IF($U1044=$AS$646,$L1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AS$646,$L1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AU$646,$M1044,0)","v":277289.24422726833},{"$f":"IF($U1044=$AV$646,$M1044,0)","v":0},{"$f":"IF($U1044=$AW$646,$M1044,0)+IF($U1044=$AX$646,$M1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AX$646,$M1044,0)*$Y$643","v":0},0,0,0,0,0,{"$f":"SUM(AZ1044:BC1044)-N1044","v":0},0,0,0,0,0,{"$f":"IF($U1044=$BJ$646,$P1044,0)","v":59942.720172565889},{"$f":"IF($U1044=$BK$646,$P1044,0)","v":0},{"$f":"IF($U1044=$BL$646,$P1044,0)+IF($U1044=$BM$646,$P1044,0)*$X$643","v":0},{"$f":"IF($U1044=$BM$646,$P1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$BO$646,$Q1044,0)","v":4607.4516387047752},{"$f":"IF($U1044=$BP$646,$Q1044,0)","v":0},{"$f":"IF($U1044=$BQ$646,$Q1044,0)+IF($U1044=$BR$646,$Q1044,0)*$X$643","v":0},{"$f":"IF($U1044=$BR$646,$Q1044,0)*$Y$643","v":0},0,0]
[1026,null,null,null,"Total",null,{"$f":"SUM(G1043:G1044)","v":3775953.85},{"$f":"SUM(H1043:H1044)","v":3379786.2287165616},{"$f":"SUM(I1043:I1044)","v":0},0,50420.456098687166,3907.7491462122216,277289.24422726833,{"$f":"SUM(N1043:N1044)","v":0},0,59942.720172565889,4607.4516387047752,{"$f":"SUM(R1043:R1044)","v":3775953.85},0,null,null,{"$f":"SUM(V1043:V1044)","v":3379786.2287165616},{"$f":"SUM(W1043:W1044)","v":0},0,0,0,{"$f":"SUM(AA1043:AA1044)","v":0},{"$f":"SUM(AB1043:AB1044)","v":0},0,0,0,{"$f":"SUM(AF1043:AF1044)","v":0},{"$f":"SUM(AG1043:AG1044)","v":0},0,0,0,{"$f":"SUM(AK1043:AK1044)","v":50420.456098687166},{"$f":"SUM(AL1043:AL1044)","v":0},{"$f":"SUM(AM1043:AM1044)","v":0},{"$f":"SUM(AN1043:AN1044)","v":0},0,{"$f":"SUM(AP1043:AP1044)","v":3907.7491462122216},{"$f":"SUM(AQ1043:AQ1044)","v":0},{"$f":"SUM(AR1043:AR1044)","v":0},{"$f":"SUM(AS1043:AS1044)","v":0},0,{"$f":"SUM(AU1043:AU1044)","v":277289.24422726833},{"$f":"SUM(AV1043:AV1044)","v":0},{"$f":"SUM(AW1043:AW1044)","v":0},{"$f":"SUM(AX1043:AX1044)","v":0},0,{"$f":"SUM(AZ1043:AZ1044)","v":0},{"$f":"SUM(BA1043:BA1044)","v":0},0,0,0,{"$f":"SUM(BE1043:BE1044)","v":0},{"$f":"SUM(BF1043:BF1044)","v":0},0,0,0,{"$f":"SUM(BJ1043:BJ1044)","v":59942.720172565889},{"$f":"SUM(BK1043:BK1044)","v":0},{"$f":"SUM(BL1043:BL1044)","v":0},{"$f":"SUM(BM1043:BM1044)","v":0},0,{"$f":"SUM(BO1043:BO1044)","v":4607.4516387047752},{"$f":"SUM(BP1043:BP1044)","v":0},{"$f":"SUM(BQ1043:BQ1044)","v":0},{"$f":"SUM(BR1043:BR1044)","v":0},0,0]
[1027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1028,null,"390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1029,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!D$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!E$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!F$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!G$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!H$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!I$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!J$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!K$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!L$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors'!M$9,FALSE)*$G1048","v":0},{"$f":"SUM(H1048:Q1048)","v":0},{"$f":"R1048-G1048","v":0},null,"Customer",{"$f":"IF($U1048=$V$646,$H1048,0)","v":0},{"$f":"IF($U1048=$W$646,$H1048,0)","v":0},{"$f":"IF($U1048=$X$646,$H1048,0)+IF($U1048=$Y$646,$H1048,0)*$X$643","v":0},{"$f":"IF($U1048=$Y$646,$H1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AK$646,$K1048,0)","v":0},{"$f":"IF($U1048=$AL$646,$K1048,0)","v":0},{"$f":"IF($U1048=$AM$646,$K1048,0)+IF($U1048=$AN$646,$K1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AN$646,$K1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AP$646,$L1048,0)","v":0},{"$f":"IF($U1048=$AQ$646,$L1048,0)","v":0},{"$f":"IF($U1048=$AR$646,$L1048,0)+IF($U1048=$AS$646,$L1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AS$646,$L1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AK$646,$K1048,0)","v":0},{"$f":"IF($U1048=$AL$646,$K1048,0)","v":0},{"$f":"IF($U1048=$AM$646,$K1048,0)+IF($U1048=$AN$646,$K1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AN$646,$K1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AP$646,$L1048,0)","v":0},{"$f":"IF($U1048=$AQ$646,$L1048,0)","v":0},{"$f":"IF($U1048=$AR$646,$L1048,0)+IF($U1048=$AS$646,$L1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AS$646,$L1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AU$646,$M1048,0)","v":0},{"$f":"IF($U1048=$AV$646,$M1048,0)","v":0},{"$f":"IF($U1048=$AW$646,$M1048,0)+IF($U1048=$AX$646,$M1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AX$646,$M1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AZ$646,$N1048,0)","v":0},{"$f":"IF($U1048=$BA$646,$N1048,0)","v":0},{"$f":"IF($U1048=$BB$646,$N1048,0)+IF($U1048=$BC$646,$N1048,0)*$X$643","v":0},{"$f":"IF($U1048=$BC$646,$N1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$BE$646,$O1048,0)","v":0},{"$f":"IF($U1048=$BF$646,$O1048,0)","v":0},{"$f":"IF($U1048=$BG$646,$O1048,0)+IF($U1048=$BH$646,$O1048,0)*$X$643","v":0},{"$f":"IF($U1048=$BH$646,$O1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$BJ$646,$P1048,0)","v":0},{"$f":"IF($U1048=$BK$646,$P1048,0)","v":0},{"$f":"IF($U1048=$BL$646,$P1048,0)+IF($U1048=$BM$646,$P1048,0)*$X$643","v":0},{"$f":"IF($U1048=$BM$646,$P1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$BO$646,$Q1048,0)","v":0},{"$f":"IF($U1048=$BP$646,$Q1048,0)","v":0},{"$f":"IF($U1048=$BQ$646,$Q1048,0)+IF($U1048=$BR$646,$Q1048,0)*$X$643","v":0},{"$f":"IF($U1048=$BR$646,$Q1048,0)*$Y$643","v":0},0,0]
[1030,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1049","v":28772682.50790232},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!D$9,FALSE)*$G1049","v":25753894.238787413},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!E$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!F$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!G$9,FALSE)*$G1049","v":384202.729392774},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!H$9,FALSE)*$G1049","v":29776.959669274191},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!I$9,FALSE)*$G1049","v":2112937.7381048705},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!J$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!K$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!L$9,FALSE)*$G1049","v":456762.16519046441},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors'!M$9,FALSE)*$G1049","v":35108.676757520952},{"$f":"SUM(H1049:Q1049)","v":28772682.507902317},0,null,"Customer",{"$f":"IF($U1049=$V$646,$H1049,0)","v":25753894.238787413},{"$f":"IF($U1049=$W$646,$H1049,0)","v":0},{"$f":"IF($U1049=$X$646,$H1049,0)+IF($U1049=$Y$646,$H1049,0)*$X$643","v":0},{"$f":"IF($U1049=$Y$646,$H1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AA$646,$I1049,0)","v":0},{"$f":"IF($U1049=$AB$646,$I1049,0)","v":0},{"$f":"IF($U1049=$AC$646,$I1049,0)+IF($U1049=$AD$646,$I1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AD$646,$I1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AF$646,$J1049,0)","v":0},{"$f":"IF($U1049=$AG$646,$J1049,0)","v":0},{"$f":"IF($U1049=$AH$646,$J1049,0)+IF($U1049=$AI$646,$J1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AI$646,$J1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AK$646,$K1049,0)","v":384202.729392774},{"$f":"IF($U1049=$AL$646,$K1049,0)","v":0},{"$f":"IF($U1049=$AM$646,$K1049,0)+IF($U1049=$AN$646,$K1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AN$646,$K1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AP$646,$L1049,0)","v":29776.959669274191},{"$f":"IF($U1049=$AQ$646,$L1049,0)","v":0},{"$f":"IF($U1049=$AR$646,$L1049,0)+IF($U1049=$AS$646,$L1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AS$646,$L1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AU$646,$M1049,0)","v":2112937.7381048705},{"$f":"IF($U1049=$AV$646,$M1049,0)","v":0},{"$f":"IF($U1049=$AW$646,$M1049,0)+IF($U1049=$AX$646,$M1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AX$646,$M1049,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1049=$BJ$646,$P1049,0)","v":456762.16519046441},{"$f":"IF($U1049=$BK$646,$P1049,0)","v":0},{"$f":"IF($U1049=$BL$646,$P1049,0)+IF($U1049=$BM$646,$P1049,0)*$X$643","v":0},{"$f":"IF($U1049=$BM$646,$P1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$BO$646,$Q1049,0)","v":35108.676757520952},{"$f":"IF($U1049=$BP$646,$Q1049,0)","v":0},{"$f":"IF($U1049=$BQ$646,$Q1049,0)+IF($U1049=$BR$646,$Q1049,0)*$X$643","v":0},{"$f":"IF($U1049=$BR$646,$Q1049,0)*$Y$643","v":0},0,0]
[null,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1050","v":56168304.325380646},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!D$9,FALSE)*$G1050","v":50275207.004789628},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!E$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!F$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!G$9,FALSE)*$G1050","v":750017.51474678516},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!H$9,FALSE)*$G1050","v":58128.79393949543},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!I$9,FALSE)*$G1050","v":4124750.2683095569},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!J$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!K$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!L$9,FALSE)*$G1050","v":891663.69147859537},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!M$9,FALSE)*$G1050","v":68537.052116578052},{"$f":"SUM(H1050:Q1050)","v":56168304.325380638},0,null,"Customer",{"$f":"IF($U1050=$V$646,$H1050,0)","v":50275207.004789628},{"$f":"IF($U1050=$W$646,$H1050,0)","v":0},{"$f":"IF($U1050=$X$646,$H1050,0)+IF($U1050=$Y$646,$H1050,0)*$X$643","v":0},{"$f":"IF($U1050=$Y$646,$H1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$AA$646,$I1050,0)","v":0},{"$f":"IF($U1050=$AB$646,$I1050,0)","v":0},{"$f":"IF($U1050=$AC$646,$I1050,0)+IF($U1050=$AD$646,$I1050,0)*$X$643","v":0},{"$f":"IF($U1050=$AD$646,$I1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$AF$646,$J1050,0)","v":0},{"$f":"IF($U1050=$AG$646,$J1050,0)","v":0},{"$f":"IF($U1050=$AH$646,$J1050,0)+IF($U1050=$AI$646,$J1050,0)*$X$643","v":0},{"$f":"IF($U1050=$AI$646,$J1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$AK$646,$K1050,0)","v":750017.51474678516},{"$f":"IF($U1050=$AL$646,$K1050,0)","v":0},{"$f":"IF($U1050=$AM$646,$K1050,0)+IF($U1050=$AN$646,$K1050,0)*$X$643","v":0},{"$f":"IF($U1050=$AN$646,$K1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$AP$646,$L1050,0)","v":58128.79393949543},{"$f":"IF($U1050=$AQ$646,$L1050,0)","v":0},{"$f":"IF($U1050=$AR$646,$L1050,0)+IF($U1050=$AS$646,$L1050,0)*$X$643","v":0},{"$f":"IF($U1050=$AS$646,$L1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$AU$646,$M1050,0)","v":4124750.2683095569},{"$f":"IF($U1050=$AV$646,$M1050,0)","v":0},{"$f":"IF($U1050=$AW$646,$M1050,0)+IF($U1050=$AX$646,$M1050,0)*$X$643","v":0},{"$f":"IF($U1050=$AX$646,$M1050,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1050=$BJ$646,$P1050,0)","v":891663.69147859537},{"$f":"IF($U1050=$BK$646,$P1050,0)","v":0},{"$f":"IF($U1050=$BL$646,$P1050,0)+IF($U1050=$BM$646,$P1050,0)*$X$643","v":0},{"$f":"IF($U1050=$BM$646,$P1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$BO$646,$Q1050,0)","v":68537.052116578052},{"$f":"IF($U1050=$BP$646,$Q1050,0)","v":0},{"$f":"IF($U1050=$BQ$646,$Q1050,0)+IF($U1050=$BR$646,$Q1050,0)*$X$643","v":0},{"$f":"IF($U1050=$BR$646,$Q1050,0)*$Y$643","v":0},0,0]
[1031,null,null,null,"Total",null,{"$f":"SUM(G1048:G1050)","v":84940986.833282962},{"$f":"SUM(H1048:H1050)","v":76029101.243577033},{"$f":"SUM(I1048:I1050)","v":0},0,1134220.2441395591,87905.753608769621,6237688.0064144274,{"$f":"SUM(N1048:N1050)","v":0},0,1348425.8566690597,103645.728874099,{"$f":"SUM(R1048:R1050)","v":84940986.833282948},0,null,null,{"$f":"SUM(V1048:V1050)","v":76029101.243577033},{"$f":"SUM(W1048:W1050)","v":0},0,0,0,{"$f":"SUM(AA1048:AA1050)","v":0},{"$f":"SUM(AB1048:AB1050)","v":0},0,0,0,{"$f":"SUM(AF1048:AF1050)","v":0},{"$f":"SUM(AG1048:AG1050)","v":0},0,0,0,{"$f":"SUM(AK1048:AK1050)","v":1134220.2441395591},{"$f":"SUM(AL1048:AL1050)","v":0},{"$f":"SUM(AM1048:AM1050)","v":0},{"$f":"SUM(AN1048:AN1050)","v":0},0,{"$f":"SUM(AP1048:AP1050)","v":87905.753608769621},{"$f":"SUM(AQ1048:AQ1050)","v":0},{"$f":"SUM(AR1048:AR1050)","v":0},{"$f":"SUM(AS1048:AS1050)","v":0},0,{"$f":"SUM(AU1048:AU1050)","v":6237688.0064144274},{"$f":"SUM(AV1048:AV1050)","v":0},{"$f":"SUM(AW1048:AW1050)","v":0},{"$f":"SUM(AX1048:AX1050)","v":0},0,{"$f":"SUM(AZ1048:AZ1050)","v":0},{"$f":"SUM(BA1048:BA1050)","v":0},0,0,0,{"$f":"SUM(BE1048:BE1050)","v":0},{"$f":"SUM(BF1048:BF1050)","v":0},0,0,0,{"$f":"SUM(BJ1048:BJ1050)","v":1348425.8566690597},{"$f":"SUM(BK1048:BK1050)","v":0},{"$f":"SUM(BL1048:BL1050)","v":0},{"$f":"SUM(BM1048:BM1050)","v":0},0,{"$f":"SUM(BO1048:BO1050)","v":103645.728874099},{"$f":"SUM(BP1048:BP1050)","v":0},{"$f":"SUM(BQ1048:BQ1050)","v":0},{"$f":"SUM(BR1048:BR1050)","v":0},0,0]
[1032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1033,null,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1034,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!D$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!E$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!F$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!G$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!H$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!I$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!J$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!K$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!L$9,FALSE)*$G1054","v":0},{"$f":"VLOOKUP($F1054,range,'COS Alloc Factors'!M$9,FALSE)*$G1054","v":0},{"$f":"SUM(H1054:Q1054)","v":0},0,null,"Customer",{"$f":"IF($U1054=$V$646,$H1054,0)","v":0},{"$f":"IF($U1054=$W$646,$H1054,0)","v":0},{"$f":"IF($U1054=$X$646,$H1054,0)+IF($U1054=$Y$646,$H1054,0)*$X$643","v":0},{"$f":"IF($U1054=$Y$646,$H1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$AK$646,$K1054,0)","v":0},{"$f":"IF($U1054=$AL$646,$K1054,0)","v":0},{"$f":"IF($U1054=$AM$646,$K1054,0)+IF($U1054=$AN$646,$K1054,0)*$X$643","v":0},{"$f":"IF($U1054=$AN$646,$K1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$AP$646,$L1054,0)","v":0},{"$f":"IF($U1054=$AQ$646,$L1054,0)","v":0},{"$f":"IF($U1054=$AR$646,$L1054,0)+IF($U1054=$AS$646,$L1054,0)*$X$643","v":0},{"$f":"IF($U1054=$AS$646,$L1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$AK$646,$K1054,0)","v":0},{"$f":"IF($U1054=$AL$646,$K1054,0)","v":0},{"$f":"IF($U1054=$AM$646,$K1054,0)+IF($U1054=$AN$646,$K1054,0)*$X$643","v":0},{"$f":"IF($U1054=$AN$646,$K1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$AP$646,$L1054,0)","v":0},{"$f":"IF($U1054=$AQ$646,$L1054,0)","v":0},{"$f":"IF($U1054=$AR$646,$L1054,0)+IF($U1054=$AS$646,$L1054,0)*$X$643","v":0},{"$f":"IF($U1054=$AS$646,$L1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$AU$646,$M1054,0)","v":0},{"$f":"IF($U1054=$AV$646,$M1054,0)","v":0},{"$f":"IF($U1054=$AW$646,$M1054,0)+IF($U1054=$AX$646,$M1054,0)*$X$643","v":0},{"$f":"IF($U1054=$AX$646,$M1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$AZ$646,$N1054,0)","v":0},{"$f":"IF($U1054=$BA$646,$N1054,0)","v":0},{"$f":"IF($U1054=$BB$646,$N1054,0)+IF($U1054=$BC$646,$N1054,0)*$X$643","v":0},{"$f":"IF($U1054=$BC$646,$N1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$BE$646,$O1054,0)","v":0},{"$f":"IF($U1054=$BF$646,$O1054,0)","v":0},{"$f":"IF($U1054=$BG$646,$O1054,0)+IF($U1054=$BH$646,$O1054,0)*$X$643","v":0},{"$f":"IF($U1054=$BH$646,$O1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$BJ$646,$P1054,0)","v":0},{"$f":"IF($U1054=$BK$646,$P1054,0)","v":0},{"$f":"IF($U1054=$BL$646,$P1054,0)+IF($U1054=$BM$646,$P1054,0)*$X$643","v":0},{"$f":"IF($U1054=$BM$646,$P1054,0)*$Y$643","v":0},0,{"$f":"IF($U1054=$BO$646,$Q1054,0)","v":0},{"$f":"IF($U1054=$BP$646,$Q1054,0)","v":0},{"$f":"IF($U1054=$BQ$646,$Q1054,0)+IF($U1054=$BR$646,$Q1054,0)*$X$643","v":0},{"$f":"IF($U1054=$BR$646,$Q1054,0)*$Y$643","v":0},0,0]
[1035,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1055","v":13163941.436520284},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!D$9,FALSE)*$G1055","v":11782799.72430875},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!E$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!F$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!G$9,FALSE)*$G1055","v":175778.61320676887},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!H$9,FALSE)*$G1055","v":13623.413567236745},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!I$9,FALSE)*$G1055","v":966701.26727971807},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!J$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!K$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!L$9,FALSE)*$G1055","v":208975.66263882711},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!M$9,FALSE)*$G1055","v":16062.755518982065},{"$f":"SUM(H1055:Q1055)","v":13163941.436520282},0,null,"Customer",{"$f":"IF($U1055=$V$646,$H1055,0)","v":11782799.72430875},{"$f":"IF($U1055=$W$646,$H1055,0)","v":0},{"$f":"IF($U1055=$X$646,$H1055,0)+IF($U1055=$Y$646,$H1055,0)*$X$643","v":0},{"$f":"IF($U1055=$Y$646,$H1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$AA$646,$I1055,0)","v":0},{"$f":"IF($U1055=$AB$646,$I1055,0)","v":0},{"$f":"IF($U1055=$AC$646,$I1055,0)+IF($U1055=$AD$646,$I1055,0)*$X$643","v":0},{"$f":"IF($U1055=$AD$646,$I1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$AF$646,$J1055,0)","v":0},{"$f":"IF($U1055=$AG$646,$J1055,0)","v":0},{"$f":"IF($U1055=$AH$646,$J1055,0)+IF($U1055=$AI$646,$J1055,0)*$X$643","v":0},{"$f":"IF($U1055=$AI$646,$J1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$AK$646,$K1055,0)","v":175778.61320676887},{"$f":"IF($U1055=$AL$646,$K1055,0)","v":0},{"$f":"IF($U1055=$AM$646,$K1055,0)+IF($U1055=$AN$646,$K1055,0)*$X$643","v":0},{"$f":"IF($U1055=$AN$646,$K1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$AP$646,$L1055,0)","v":13623.413567236745},{"$f":"IF($U1055=$AQ$646,$L1055,0)","v":0},{"$f":"IF($U1055=$AR$646,$L1055,0)+IF($U1055=$AS$646,$L1055,0)*$X$643","v":0},{"$f":"IF($U1055=$AS$646,$L1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$AU$646,$M1055,0)","v":966701.26727971807},{"$f":"IF($U1055=$AV$646,$M1055,0)","v":0},{"$f":"IF($U1055=$AW$646,$M1055,0)+IF($U1055=$AX$646,$M1055,0)*$X$643","v":0},{"$f":"IF($U1055=$AX$646,$M1055,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1055=$BJ$646,$P1055,0)","v":208975.66263882711},{"$f":"IF($U1055=$BK$646,$P1055,0)","v":0},{"$f":"IF($U1055=$BL$646,$P1055,0)+IF($U1055=$BM$646,$P1055,0)*$X$643","v":0},{"$f":"IF($U1055=$BM$646,$P1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$BO$646,$Q1055,0)","v":16062.755518982065},{"$f":"IF($U1055=$BP$646,$Q1055,0)","v":0},{"$f":"IF($U1055=$BQ$646,$Q1055,0)+IF($U1055=$BR$646,$Q1055,0)*$X$643","v":0},{"$f":"IF($U1055=$BR$646,$Q1055,0)*$Y$643","v":0},0,0]
[1036,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1056","v":59427682.335530758},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!D$9,FALSE)*$G1056","v":53192615.784265824},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!E$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!F$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!G$9,FALSE)*$G1056","v":793540.11390932521},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!H$9,FALSE)*$G1056","v":61501.936764412902},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!I$9,FALSE)*$G1056","v":4364104.4821025841},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!J$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!K$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!L$9,FALSE)*$G1056","v":943405.84505365638},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!M$9,FALSE)*$G1056","v":72514.173434950222},{"$f":"SUM(H1056:Q1056)","v":59427682.33553075},0,null,"Customer",{"$f":"IF($U1056=$V$646,$H1056,0)","v":53192615.784265824},{"$f":"IF($U1056=$W$646,$H1056,0)","v":0},{"$f":"IF($U1056=$X$646,$H1056,0)+IF($U1056=$Y$646,$H1056,0)*$X$643","v":0},{"$f":"IF($U1056=$Y$646,$H1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AA$646,$I1056,0)","v":0},{"$f":"IF($U1056=$AB$646,$I1056,0)","v":0},{"$f":"IF($U1056=$AC$646,$I1056,0)+IF($U1056=$AD$646,$I1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AD$646,$I1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AF$646,$J1056,0)","v":0},{"$f":"IF($U1056=$AG$646,$J1056,0)","v":0},{"$f":"IF($U1056=$AH$646,$J1056,0)+IF($U1056=$AI$646,$J1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AI$646,$J1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AK$646,$K1056,0)","v":793540.11390932521},{"$f":"IF($U1056=$AL$646,$K1056,0)","v":0},{"$f":"IF($U1056=$AM$646,$K1056,0)+IF($U1056=$AN$646,$K1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AN$646,$K1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AP$646,$L1056,0)","v":61501.936764412902},{"$f":"IF($U1056=$AQ$646,$L1056,0)","v":0},{"$f":"IF($U1056=$AR$646,$L1056,0)+IF($U1056=$AS$646,$L1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AS$646,$L1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AU$646,$M1056,0)","v":4364104.4821025841},{"$f":"IF($U1056=$AV$646,$M1056,0)","v":0},{"$f":"IF($U1056=$AW$646,$M1056,0)+IF($U1056=$AX$646,$M1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AX$646,$M1056,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1056=$BJ$646,$P1056,0)","v":943405.84505365638},{"$f":"IF($U1056=$BK$646,$P1056,0)","v":0},{"$f":"IF($U1056=$BL$646,$P1056,0)+IF($U1056=$BM$646,$P1056,0)*$X$643","v":0},{"$f":"IF($U1056=$BM$646,$P1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$BO$646,$Q1056,0)","v":72514.173434950222},{"$f":"IF($U1056=$BP$646,$Q1056,0)","v":0},{"$f":"IF($U1056=$BQ$646,$Q1056,0)+IF($U1056=$BR$646,$Q1056,0)*$X$643","v":0},{"$f":"IF($U1056=$BR$646,$Q1056,0)*$Y$643","v":0},0,0]
[1037,null,null,null,"Total",null,{"$f":"SUM(G1054:G1056)","v":72591623.772051036},{"$f":"SUM(H1054:H1056)","v":64975415.508574575},{"$f":"SUM(I1054:I1056)","v":0},0,969318.72711609409,75125.35033164965,5330805.7493823022,{"$f":"SUM(N1054:N1056)","v":0},0,1152381.5076924835,88576.928953932293,{"$f":"SUM(R1054:R1056)","v":72591623.772051036},0,null,null,{"$f":"SUM(V1054:V1056)","v":64975415.508574575},{"$f":"SUM(W1054:W1056)","v":0},0,0,0,{"$f":"SUM(AA1054:AA1056)","v":0},{"$f":"SUM(AB1054:AB1056)","v":0},0,0,0,{"$f":"SUM(AF1054:AF1056)","v":0},{"$f":"SUM(AG1054:AG1056)","v":0},0,0,0,{"$f":"SUM(AK1054:AK1056)","v":969318.72711609409},{"$f":"SUM(AL1054:AL1056)","v":0},{"$f":"SUM(AM1054:AM1056)","v":0},{"$f":"SUM(AN1054:AN1056)","v":0},0,{"$f":"SUM(AP1054:AP1056)","v":75125.35033164965},{"$f":"SUM(AQ1054:AQ1056)","v":0},{"$f":"SUM(AR1054:AR1056)","v":0},{"$f":"SUM(AS1054:AS1056)","v":0},0,{"$f":"SUM(AU1054:AU1056)","v":5330805.7493823022},{"$f":"SUM(AV1054:AV1056)","v":0},{"$f":"SUM(AW1054:AW1056)","v":0},{"$f":"SUM(AX1054:AX1056)","v":0},0,{"$f":"SUM(AZ1054:AZ1056)","v":0},{"$f":"SUM(BA1054:BA1056)","v":0},0,0,0,{"$f":"SUM(BE1054:BE1056)","v":0},{"$f":"SUM(BF1054:BF1056)","v":0},0,0,0,{"$f":"SUM(BJ1054:BJ1056)","v":1152381.5076924835},{"$f":"SUM(BK1054:BK1056)","v":0},{"$f":"SUM(BL1054:BL1056)","v":0},{"$f":"SUM(BM1054:BM1056)","v":0},0,{"$f":"SUM(BO1054:BO1056)","v":88576.928953932293},{"$f":"SUM(BP1054:BP1056)","v":0},{"$f":"SUM(BQ1054:BQ1056)","v":0},{"$f":"SUM(BR1054:BR1056)","v":0},0,0]
[1038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1039,null,"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1040,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!D$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!E$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!F$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!G$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!H$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!I$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!J$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!K$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!L$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!M$9,FALSE)*$G1060","v":0},{"$f":"SUM(H1060:Q1060)","v":0},0,null,"Customer",{"$f":"IF($U1060=$V$646,$H1060,0)","v":0},{"$f":"IF($U1060=$W$646,$H1060,0)","v":0},{"$f":"IF($U1060=$X$646,$H1060,0)+IF($U1060=$Y$646,$H1060,0)*$X$643","v":0},{"$f":"IF($U1060=$Y$646,$H1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AA$646,$I1060,0)","v":0},{"$f":"IF($U1060=$AB$646,$I1060,0)","v":0},{"$f":"IF($U1060=$AC$646,$I1060,0)+IF($U1060=$AD$646,$I1060,0)*$X$643","v":0},{"$f":"IF($U1060=$AD$646,$I1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AF$646,$J1060,0)","v":0},{"$f":"IF($U1060=$AG$646,$J1060,0)","v":0},{"$f":"IF($U1060=$AH$646,$J1060,0)+IF($U1060=$AI$646,$J1060,0)*$X$643","v":0},{"$f":"IF($U1060=$AI$646,$J1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AK$646,$K1060,0)","v":0},{"$f":"IF($U1060=$AL$646,$K1060,0)","v":0},{"$f":"IF($U1060=$AM$646,$K1060,0)+IF($U1060=$AN$646,$K1060,0)*$X$643","v":0},{"$f":"IF($U1060=$AN$646,$K1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AP$646,$L1060,0)","v":0},{"$f":"IF($U1060=$AQ$646,$L1060,0)","v":0},{"$f":"IF($U1060=$AR$646,$L1060,0)+IF($U1060=$AS$646,$L1060,0)*$X$643","v":0},{"$f":"IF($U1060=$AS$646,$L1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AU$646,$M1060,0)","v":0},{"$f":"IF($U1060=$AV$646,$M1060,0)","v":0},{"$f":"IF($U1060=$AW$646,$M1060,0)+IF($U1060=$AX$646,$M1060,0)*$X$643","v":0},{"$f":"IF($U1060=$AX$646,$M1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AZ$646,$N1060,0)","v":0},{"$f":"IF($U1060=$BA$646,$N1060,0)","v":0},{"$f":"IF($U1060=$BB$646,$N1060,0)+IF($U1060=$BC$646,$N1060,0)*$X$643","v":0},{"$f":"IF($U1060=$BC$646,$N1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$BE$646,$O1060,0)","v":0},{"$f":"IF($U1060=$BF$646,$O1060,0)","v":0},{"$f":"IF($U1060=$BG$646,$O1060,0)+IF($U1060=$BH$646,$O1060,0)*$X$643","v":0},{"$f":"IF($U1060=$BH$646,$O1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$BJ$646,$P1060,0)","v":0},{"$f":"IF($U1060=$BK$646,$P1060,0)","v":0},{"$f":"IF($U1060=$BL$646,$P1060,0)+IF($U1060=$BM$646,$P1060,0)*$X$643","v":0},{"$f":"IF($U1060=$BM$646,$P1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$BO$646,$Q1060,0)","v":0},{"$f":"IF($U1060=$BP$646,$Q1060,0)","v":0},{"$f":"IF($U1060=$BQ$646,$Q1060,0)+IF($U1060=$BR$646,$Q1060,0)*$X$643","v":0},{"$f":"IF($U1060=$BR$646,$Q1060,0)*$Y$643","v":0},0,0]
[1041,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1061","v":49688917.639974862},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!D$9,FALSE)*$G1061","v":44475628.207007468},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!E$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!F$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!G$9,FALSE)*$G1061","v":663498.01665548293},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!H$9,FALSE)*$G1061","v":51423.251765595902},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!I$9,FALSE)*$G1061","v":3648932.9494478884},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!J$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!K$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!L$9,FALSE)*$G1061","v":788804.36681467551},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!M$9,FALSE)*$G1061","v":60630.84828374393},{"$f":"SUM(H1061:Q1061)","v":49688917.639974847},0,null,"Customer",{"$f":"IF($U1061=$V$646,$H1061,0)","v":44475628.207007468},{"$f":"IF($U1061=$W$646,$H1061,0)","v":0},{"$f":"IF($U1061=$X$646,$H1061,0)+IF($U1061=$Y$646,$H1061,0)*$X$643","v":0},{"$f":"IF($U1061=$Y$646,$H1061,0)*$Y$643","v":0},{"$f":"SUM(V1061:Y1061)-H1061","v":0},{"$f":"IF($U1061=$AA$646,$I1061,0)","v":0},{"$f":"IF($U1061=$AB$646,$I1061,0)","v":0},{"$f":"IF($U1061=$AC$646,$I1061,0)+IF($U1061=$AD$646,$I1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AD$646,$I1061,0)*$Y$643","v":0},0,{"$f":"IF($U1061=$AF$646,$J1061,0)","v":0},{"$f":"IF($U1061=$AG$646,$J1061,0)","v":0},{"$f":"IF($U1061=$AH$646,$J1061,0)+IF($U1061=$AI$646,$J1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AI$646,$J1061,0)*$Y$643","v":0},0,{"$f":"IF($U1061=$AK$646,$K1061,0)","v":663498.01665548293},{"$f":"IF($U1061=$AL$646,$K1061,0)","v":0},{"$f":"IF($U1061=$AM$646,$K1061,0)+IF($U1061=$AN$646,$K1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AN$646,$K1061,0)*$Y$643","v":0},{"$f":"SUM(AK1061:AN1061)-K1061","v":0},{"$f":"IF($U1061=$AP$646,$L1061,0)","v":51423.251765595902},{"$f":"IF($U1061=$AQ$646,$L1061,0)","v":0},{"$f":"IF($U1061=$AR$646,$L1061,0)+IF($U1061=$AS$646,$L1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AS$646,$L1061,0)*$Y$643","v":0},{"$f":"SUM(AP1061:AS1061)-L1061","v":0},{"$f":"IF($U1061=$AU$646,$M1061,0)","v":3648932.9494478884},{"$f":"IF($U1061=$AV$646,$M1061,0)","v":0},{"$f":"IF($U1061=$AW$646,$M1061,0)+IF($U1061=$AX$646,$M1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AX$646,$M1061,0)*$Y$643","v":0},{"$f":"SUM(AU1061:AX1061)-M1061","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1061=$BJ$646,$P1061,0)","v":788804.36681467551},{"$f":"IF($U1061=$BK$646,$P1061,0)","v":0},{"$f":"IF($U1061=$BL$646,$P1061,0)+IF($U1061=$BM$646,$P1061,0)*$X$643","v":0},{"$f":"IF($U1061=$BM$646,$P1061,0)*$Y$643","v":0},{"$f":"SUM(BJ1061:BM1061)-P1061","v":0},{"$f":"IF($U1061=$BO$646,$Q1061,0)","v":60630.84828374393},{"$f":"IF($U1061=$BP$646,$Q1061,0)","v":0},{"$f":"IF($U1061=$BQ$646,$Q1061,0)+IF($U1061=$BR$646,$Q1061,0)*$X$643","v":0},{"$f":"IF($U1061=$BR$646,$Q1061,0)*$Y$643","v":0},{"$f":"SUM(BO1061:BR1061)-Q1061","v":0},{"$f":"SUM(V1061:BR1061)-R1061","v":0}]
[1042,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!D$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!E$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!F$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!G$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!H$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!I$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!J$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!K$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!L$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors'!M$9,FALSE)*$G1062","v":0},{"$f":"SUM(H1062:Q1062)","v":0},0,null,"Customer",{"$f":"IF($U1062=$V$646,$H1062,0)","v":0},{"$f":"IF($U1062=$W$646,$H1062,0)","v":0},{"$f":"IF($U1062=$X$646,$H1062,0)+IF($U1062=$Y$646,$H1062,0)*$X$643","v":0},{"$f":"IF($U1062=$Y$646,$H1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AA$646,$I1062,0)","v":0},{"$f":"IF($U1062=$AB$646,$I1062,0)","v":0},{"$f":"IF($U1062=$AC$646,$I1062,0)+IF($U1062=$AD$646,$I1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AD$646,$I1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AF$646,$J1062,0)","v":0},{"$f":"IF($U1062=$AG$646,$J1062,0)","v":0},{"$f":"IF($U1062=$AH$646,$J1062,0)+IF($U1062=$AI$646,$J1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AI$646,$J1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AK$646,$K1062,0)","v":0},{"$f":"IF($U1062=$AL$646,$K1062,0)","v":0},{"$f":"IF($U1062=$AM$646,$K1062,0)+IF($U1062=$AN$646,$K1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AN$646,$K1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AP$646,$L1062,0)","v":0},{"$f":"IF($U1062=$AQ$646,$L1062,0)","v":0},{"$f":"IF($U1062=$AR$646,$L1062,0)+IF($U1062=$AS$646,$L1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AS$646,$L1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AU$646,$M1062,0)","v":0},{"$f":"IF($U1062=$AV$646,$M1062,0)","v":0},{"$f":"IF($U1062=$AW$646,$M1062,0)+IF($U1062=$AX$646,$M1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AX$646,$M1062,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1062=$BJ$646,$P1062,0)","v":0},{"$f":"IF($U1062=$BK$646,$P1062,0)","v":0},{"$f":"IF($U1062=$BL$646,$P1062,0)+IF($U1062=$BM$646,$P1062,0)*$X$643","v":0},{"$f":"IF($U1062=$BM$646,$P1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$BO$646,$Q1062,0)","v":0},{"$f":"IF($U1062=$BP$646,$Q1062,0)","v":0},{"$f":"IF($U1062=$BQ$646,$Q1062,0)+IF($U1062=$BR$646,$Q1062,0)*$X$643","v":0},{"$f":"IF($U1062=$BR$646,$Q1062,0)*$Y$643","v":0},0,0]
[1043,null,null,null,"Total",null,{"$f":"SUM(G1060:G1062)","v":49688917.639974862},{"$f":"SUM(H1060:H1062)","v":44475628.207007468},{"$f":"SUM(I1060:I1062)","v":0},0,663498.01665548293,51423.251765595902,3648932.9494478884,{"$f":"SUM(N1060:N1062)","v":0},0,788804.36681467551,60630.84828374393,{"$f":"SUM(R1060:R1062)","v":49688917.639974847},0,null,null,{"$f":"SUM(V1060:V1062)","v":44475628.207007468},{"$f":"SUM(W1060:W1062)","v":0},0,0,0,{"$f":"SUM(AA1060:AA1062)","v":0},{"$f":"SUM(AB1060:AB1062)","v":0},0,0,0,{"$f":"SUM(AF1060:AF1062)","v":0},{"$f":"SUM(AG1060:AG1062)","v":0},0,0,0,{"$f":"SUM(AK1060:AK1062)","v":663498.01665548293},{"$f":"SUM(AL1060:AL1062)","v":0},{"$f":"SUM(AM1060:AM1062)","v":0},{"$f":"SUM(AN1060:AN1062)","v":0},0,{"$f":"SUM(AP1060:AP1062)","v":51423.251765595902},{"$f":"SUM(AQ1060:AQ1062)","v":0},{"$f":"SUM(AR1060:AR1062)","v":0},{"$f":"SUM(AS1060:AS1062)","v":0},0,{"$f":"SUM(AU1060:AU1062)","v":3648932.9494478884},{"$f":"SUM(AV1060:AV1062)","v":0},{"$f":"SUM(AW1060:AW1062)","v":0},{"$f":"SUM(AX1060:AX1062)","v":0},0,{"$f":"SUM(AZ1060:AZ1062)","v":0},{"$f":"SUM(BA1060:BA1062)","v":0},0,0,0,{"$f":"SUM(BE1060:BE1062)","v":0},{"$f":"SUM(BF1060:BF1062)","v":0},0,0,0,{"$f":"SUM(BJ1060:BJ1062)","v":788804.36681467551},{"$f":"SUM(BK1060:BK1062)","v":0},{"$f":"SUM(BL1060:BL1062)","v":0},{"$f":"SUM(BM1060:BM1062)","v":0},0,{"$f":"SUM(BO1060:BO1062)","v":60630.84828374393},{"$f":"SUM(BP1060:BP1062)","v":0},{"$f":"SUM(BQ1060:BQ1062)","v":0},{"$f":"SUM(BR1060:BR1062)","v":0},0,0]
[1044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1045,null,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1046,null,null,null,"Wyoming","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!D$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!E$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!F$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!G$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!H$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!I$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!J$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!K$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!L$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!M$9,FALSE)*$G1066","v":0},{"$f":"SUM(H1066:Q1066)","v":0},0,null,"Customer",{"$f":"IF($U1066=$V$646,$H1066,0)","v":0},{"$f":"IF($U1066=$W$646,$H1066,0)","v":0},{"$f":"IF($U1066=$X$646,$H1066,0)+IF($U1066=$Y$646,$H1066,0)*$X$643","v":0},{"$f":"IF($U1066=$Y$646,$H1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AA$646,$I1066,0)","v":0},{"$f":"IF($U1066=$AB$646,$I1066,0)","v":0},{"$f":"IF($U1066=$AC$646,$I1066,0)+IF($U1066=$AD$646,$I1066,0)*$X$643","v":0},{"$f":"IF($U1066=$AD$646,$I1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AF$646,$J1066,0)","v":0},{"$f":"IF($U1066=$AG$646,$J1066,0)","v":0},{"$f":"IF($U1066=$AH$646,$J1066,0)+IF($U1066=$AI$646,$J1066,0)*$X$643","v":0},{"$f":"IF($U1066=$AI$646,$J1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AK$646,$K1066,0)","v":0},{"$f":"IF($U1066=$AL$646,$K1066,0)","v":0},{"$f":"IF($U1066=$AM$646,$K1066,0)+IF($U1066=$AN$646,$K1066,0)*$X$643","v":0},{"$f":"IF($U1066=$AN$646,$K1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AP$646,$L1066,0)","v":0},{"$f":"IF($U1066=$AQ$646,$L1066,0)","v":0},{"$f":"IF($U1066=$AR$646,$L1066,0)+IF($U1066=$AS$646,$L1066,0)*$X$643","v":0},{"$f":"IF($U1066=$AS$646,$L1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AU$646,$M1066,0)","v":0},{"$f":"IF($U1066=$AV$646,$M1066,0)","v":0},{"$f":"IF($U1066=$AW$646,$M1066,0)+IF($U1066=$AX$646,$M1066,0)*$X$643","v":0},{"$f":"IF($U1066=$AX$646,$M1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AZ$646,$N1066,0)","v":0},{"$f":"IF($U1066=$BA$646,$N1066,0)","v":0},{"$f":"IF($U1066=$BB$646,$N1066,0)+IF($U1066=$BC$646,$N1066,0)*$X$643","v":0},{"$f":"IF($U1066=$BC$646,$N1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$BE$646,$O1066,0)","v":0},{"$f":"IF($U1066=$BF$646,$O1066,0)","v":0},{"$f":"IF($U1066=$BG$646,$O1066,0)+IF($U1066=$BH$646,$O1066,0)*$X$643","v":0},{"$f":"IF($U1066=$BH$646,$O1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$BJ$646,$P1066,0)","v":0},{"$f":"IF($U1066=$BK$646,$P1066,0)","v":0},{"$f":"IF($U1066=$BL$646,$P1066,0)+IF($U1066=$BM$646,$P1066,0)*$X$643","v":0},{"$f":"IF($U1066=$BM$646,$P1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$BO$646,$Q1066,0)","v":0},{"$f":"IF($U1066=$BP$646,$Q1066,0)","v":0},{"$f":"IF($U1066=$BQ$646,$Q1066,0)+IF($U1066=$BR$646,$Q1066,0)*$X$643","v":0},{"$f":"IF($U1066=$BR$646,$Q1066,0)*$Y$643","v":0},0,0]
[1047,null,null,null,"Utah","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1067","v":45026.020000000004},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!D$9,FALSE)*$G1067","v":18072.709143022847},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!E$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!F$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!G$9,FALSE)*$G1067","v":269.61298030856739},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!H$9,FALSE)*$G1067","v":20.895881852920596},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!I$9,FALSE)*$G1067","v":1482.7469905725554},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!J$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!K$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!L$9,FALSE)*$G1067","v":320.53132169006255},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors'!M$9,FALSE)*$G1067","v":24859.523682553052},{"$f":"SUM(H1067:Q1067)","v":45026.020000000004},0,null,"Customer",{"$f":"IF($U1067=$V$646,$H1067,0)","v":18072.709143022847},{"$f":"IF($U1067=$W$646,$H1067,0)","v":0},{"$f":"IF($U1067=$X$646,$H1067,0)+IF($U1067=$Y$646,$H1067,0)*$X$643","v":0},{"$f":"IF($U1067=$Y$646,$H1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AA$646,$I1067,0)","v":0},{"$f":"IF($U1067=$AB$646,$I1067,0)","v":0},{"$f":"IF($U1067=$AC$646,$I1067,0)+IF($U1067=$AD$646,$I1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AD$646,$I1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AF$646,$J1067,0)","v":0},{"$f":"IF($U1067=$AG$646,$J1067,0)","v":0},{"$f":"IF($U1067=$AH$646,$J1067,0)+IF($U1067=$AI$646,$J1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AI$646,$J1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AK$646,$K1067,0)","v":269.61298030856739},{"$f":"IF($U1067=$AL$646,$K1067,0)","v":0},{"$f":"IF($U1067=$AM$646,$K1067,0)+IF($U1067=$AN$646,$K1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AN$646,$K1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AP$646,$L1067,0)","v":20.895881852920596},{"$f":"IF($U1067=$AQ$646,$L1067,0)","v":0},{"$f":"IF($U1067=$AR$646,$L1067,0)+IF($U1067=$AS$646,$L1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AS$646,$L1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AU$646,$M1067,0)","v":1482.7469905725554},{"$f":"IF($U1067=$AV$646,$M1067,0)","v":0},{"$f":"IF($U1067=$AW$646,$M1067,0)+IF($U1067=$AX$646,$M1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AX$646,$M1067,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1067=$BJ$646,$P1067,0)","v":320.53132169006255},{"$f":"IF($U1067=$BK$646,$P1067,0)","v":0},{"$f":"IF($U1067=$BL$646,$P1067,0)+IF($U1067=$BM$646,$P1067,0)*$X$643","v":0},{"$f":"IF($U1067=$BM$646,$P1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$BO$646,$Q1067,0)","v":24859.523682553052},{"$f":"IF($U1067=$BP$646,$Q1067,0)","v":0},{"$f":"IF($U1067=$BQ$646,$Q1067,0)+IF($U1067=$BR$646,$Q1067,0)*$X$643","v":0},{"$f":"IF($U1067=$BR$646,$Q1067,0)*$Y$643","v":0},0,0]
[1048,null,null,null,"Total",null,{"$f":"SUM(G1066:G1067)","v":45026.020000000004},{"$f":"SUM(H1066:H1067)","v":18072.709143022847},{"$f":"SUM(I1066:I1067)","v":0},0,269.61298030856739,20.895881852920596,1482.7469905725554,{"$f":"SUM(N1066:N1067)","v":0},0,320.53132169006255,24859.523682553052,{"$f":"SUM(R1066:R1067)","v":45026.020000000004},0,null,null,{"$f":"SUM(V1066:V1067)","v":18072.709143022847},{"$f":"SUM(W1066:W1067)","v":0},0,0,0,{"$f":"SUM(AA1066:AA1067)","v":0},{"$f":"SUM(AB1066:AB1067)","v":0},0,0,0,{"$f":"SUM(AF1066:AF1067)","v":0},{"$f":"SUM(AG1066:AG1067)","v":0},0,0,0,{"$f":"SUM(AK1066:AK1067)","v":269.61298030856739},{"$f":"SUM(AL1066:AL1067)","v":0},{"$f":"SUM(AM1066:AM1067)","v":0},{"$f":"SUM(AN1066:AN1067)","v":0},0,{"$f":"SUM(AP1066:AP1067)","v":20.895881852920596},{"$f":"SUM(AQ1066:AQ1067)","v":0},{"$f":"SUM(AR1066:AR1067)","v":0},{"$f":"SUM(AS1066:AS1067)","v":0},0,{"$f":"SUM(AU1066:AU1067)","v":1482.7469905725554},{"$f":"SUM(AV1066:AV1067)","v":0},{"$f":"SUM(AW1066:AW1067)","v":0},{"$f":"SUM(AX1066:AX1067)","v":0},0,{"$f":"SUM(AZ1066:AZ1067)","v":0},{"$f":"SUM(BA1066:BA1067)","v":0},0,0,0,{"$f":"SUM(BE1066:BE1067)","v":0},{"$f":"SUM(BF1066:BF1067)","v":0},0,0,0,{"$f":"SUM(BJ1066:BJ1067)","v":320.53132169006255},{"$f":"SUM(BK1066:BK1067)","v":0},{"$f":"SUM(BL1066:BL1067)","v":0},{"$f":"SUM(BM1066:BM1067)","v":0},0,{"$f":"SUM(BO1066:BO1067)","v":24859.523682553052},{"$f":"SUM(BP1066:BP1067)","v":0},{"$f":"SUM(BQ1066:BQ1067)","v":0},{"$f":"SUM(BR1066:BR1067)","v":0},0,0]
[1049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1050,null,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1051,null,null,null,"Wyoming","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!D$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!E$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!F$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!G$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!H$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!I$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!J$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!K$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!L$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!M$9,FALSE)*$G1071","v":0},{"$f":"SUM(H1071:Q1071)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1071=$V$646,$H1071,0)","v":0},{"$f":"IF($U1071=$W$646,$H1071,0)","v":0},{"$f":"IF($U1071=$X$646,$H1071,0)+IF($U1071=$Y$646,$H1071,0)*$X$643","v":0},{"$f":"IF($U1071=$Y$646,$H1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AA$646,$I1071,0)","v":0},{"$f":"IF($U1071=$AB$646,$I1071,0)","v":0},{"$f":"IF($U1071=$AC$646,$I1071,0)+IF($U1071=$AD$646,$I1071,0)*$X$643","v":0},{"$f":"IF($U1071=$AD$646,$I1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AF$646,$J1071,0)","v":0},{"$f":"IF($U1071=$AG$646,$J1071,0)","v":0},{"$f":"IF($U1071=$AH$646,$J1071,0)+IF($U1071=$AI$646,$J1071,0)*$X$643","v":0},{"$f":"IF($U1071=$AI$646,$J1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AK$646,$K1071,0)","v":0},{"$f":"IF($U1071=$AL$646,$K1071,0)","v":0},{"$f":"IF($U1071=$AM$646,$K1071,0)+IF($U1071=$AN$646,$K1071,0)*$X$643","v":0},{"$f":"IF($U1071=$AN$646,$K1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AP$646,$L1071,0)","v":0},{"$f":"IF($U1071=$AQ$646,$L1071,0)","v":0},{"$f":"IF($U1071=$AR$646,$L1071,0)+IF($U1071=$AS$646,$L1071,0)*$X$643","v":0},{"$f":"IF($U1071=$AS$646,$L1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AU$646,$M1071,0)","v":0},{"$f":"IF($U1071=$AV$646,$M1071,0)","v":0},{"$f":"IF($U1071=$AW$646,$M1071,0)+IF($U1071=$AX$646,$M1071,0)*$X$643","v":0},{"$f":"IF($U1071=$AX$646,$M1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AZ$646,$N1071,0)","v":0},{"$f":"IF($U1071=$BA$646,$N1071,0)","v":0},{"$f":"IF($U1071=$BB$646,$N1071,0)+IF($U1071=$BC$646,$N1071,0)*$X$643","v":0},{"$f":"IF($U1071=$BC$646,$N1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$BE$646,$O1071,0)","v":0},{"$f":"IF($U1071=$BF$646,$O1071,0)","v":0},{"$f":"IF($U1071=$BG$646,$O1071,0)+IF($U1071=$BH$646,$O1071,0)*$X$643","v":0},{"$f":"IF($U1071=$BH$646,$O1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$BJ$646,$P1071,0)","v":0},{"$f":"IF($U1071=$BK$646,$P1071,0)","v":0},{"$f":"IF($U1071=$BL$646,$P1071,0)+IF($U1071=$BM$646,$P1071,0)*$X$643","v":0},{"$f":"IF($U1071=$BM$646,$P1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$BO$646,$Q1071,0)","v":0},{"$f":"IF($U1071=$BP$646,$Q1071,0)","v":0},{"$f":"IF($U1071=$BQ$646,$Q1071,0)+IF($U1071=$BR$646,$Q1071,0)*$X$643","v":0},{"$f":"IF($U1071=$BR$646,$Q1071,0)*$Y$643","v":0},0,0]
[1052,null,null,null,"Utah","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1072","v":32527877.453357697},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!D$9,FALSE)*$G1072","v":13056158.822263755},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!E$9,FALSE)*$G1072","v":0},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!F$9,FALSE)*$G1072","v":0},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!G$9,FALSE)*$G1072","v":194774.88757193333},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!H$9,FALSE)*$G1072","v":15095.686542839941},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!I$9,FALSE)*$G1072","v":1071172.0112876731},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!J$9,FALSE)*$G1072","v":0},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!K$9,FALSE)*$G1072","v":0},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!L$9,FALSE)*$G1072","v":231559.51940449385},{"$f":"VLOOKUP($F1072,range,'COS Alloc Factors'!M$9,FALSE)*$G1072","v":17959116.526287001},{"$f":"SUM(H1072:Q1072)","v":32527877.453357697},0,null,"Distribution Plant",{"$f":"IF($U1072=$V$646,$H1072,0)","v":0},{"$f":"IF($U1072=$W$646,$H1072,0)","v":13056158.822263755},{"$f":"IF($U1072=$X$646,$H1072,0)+IF($U1072=$Y$646,$H1072,0)*$X$643","v":0},{"$f":"IF($U1072=$Y$646,$H1072,0)*$Y$643","v":0},0,{"$f":"IF($U1072=$AA$646,$I1072,0)","v":0},{"$f":"IF($U1072=$AB$646,$I1072,0)","v":0},{"$f":"IF($U1072=$AC$646,$I1072,0)+IF($U1072=$AD$646,$I1072,0)*$X$643","v":0},{"$f":"IF($U1072=$AD$646,$I1072,0)*$Y$643","v":0},0,{"$f":"IF($U1072=$AF$646,$J1072,0)","v":0},{"$f":"IF($U1072=$AG$646,$J1072,0)","v":0},{"$f":"IF($U1072=$AH$646,$J1072,0)+IF($U1072=$AI$646,$J1072,0)*$X$643","v":0},{"$f":"IF($U1072=$AI$646,$J1072,0)*$Y$643","v":0},0,{"$f":"IF($U1072=$AK$646,$K1072,0)","v":0},{"$f":"IF($U1072=$AL$646,$K1072,0)","v":194774.88757193333},{"$f":"IF($U1072=$AM$646,$K1072,0)+IF($U1072=$AN$646,$K1072,0)*$X$643","v":0},{"$f":"IF($U1072=$AN$646,$K1072,0)*$Y$643","v":0},0,{"$f":"IF($U1072=$AP$646,$L1072,0)","v":0},{"$f":"IF($U1072=$AQ$646,$L1072,0)","v":15095.686542839941},{"$f":"IF($U1072=$AR$646,$L1072,0)+IF($U1072=$AS$646,$L1072,0)*$X$643","v":0},{"$f":"IF($U1072=$AS$646,$L1072,0)*$Y$643","v":0},0,{"$f":"IF($U1072=$AU$646,$M1072,0)","v":0},{"$f":"IF($U1072=$AV$646,$M1072,0)","v":1071172.0112876731},{"$f":"IF($U1072=$AW$646,$M1072,0)+IF($U1072=$AX$646,$M1072,0)*$X$643","v":0},{"$f":"IF($U1072=$AX$646,$M1072,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1072=$BJ$646,$P1072,0)","v":0},{"$f":"IF($U1072=$BK$646,$P1072,0)","v":231559.51940449385},{"$f":"IF($U1072=$BL$646,$P1072,0)+IF($U1072=$BM$646,$P1072,0)*$X$643","v":0},{"$f":"IF($U1072=$BM$646,$P1072,0)*$Y$643","v":0},0,{"$f":"IF($U1072=$BO$646,$Q1072,0)","v":0},{"$f":"IF($U1072=$BP$646,$Q1072,0)","v":17959116.526287001},{"$f":"IF($U1072=$BQ$646,$Q1072,0)+IF($U1072=$BR$646,$Q1072,0)*$X$643","v":0},{"$f":"IF($U1072=$BR$646,$Q1072,0)*$Y$643","v":0},0,0]
[1053,null,null,null,"General","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!D$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!E$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!F$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!G$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!H$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!I$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!J$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!K$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!L$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors'!M$9,FALSE)*$G1073","v":0},{"$f":"SUM(H1073:Q1073)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1073=$V$646,$H1073,0)","v":0},{"$f":"IF($U1073=$W$646,$H1073,0)","v":0},{"$f":"IF($U1073=$X$646,$H1073,0)+IF($U1073=$Y$646,$H1073,0)*$X$643","v":0},{"$f":"IF($U1073=$Y$646,$H1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AA$646,$I1073,0)","v":0},{"$f":"IF($U1073=$AB$646,$I1073,0)","v":0},{"$f":"IF($U1073=$AC$646,$I1073,0)+IF($U1073=$AD$646,$I1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AD$646,$I1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AF$646,$J1073,0)","v":0},{"$f":"IF($U1073=$AG$646,$J1073,0)","v":0},{"$f":"IF($U1073=$AH$646,$J1073,0)+IF($U1073=$AI$646,$J1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AI$646,$J1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AK$646,$K1073,0)","v":0},{"$f":"IF($U1073=$AL$646,$K1073,0)","v":0},{"$f":"IF($U1073=$AM$646,$K1073,0)+IF($U1073=$AN$646,$K1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AN$646,$K1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AP$646,$L1073,0)","v":0},{"$f":"IF($U1073=$AQ$646,$L1073,0)","v":0},{"$f":"IF($U1073=$AR$646,$L1073,0)+IF($U1073=$AS$646,$L1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AS$646,$L1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AU$646,$M1073,0)","v":0},{"$f":"IF($U1073=$AV$646,$M1073,0)","v":0},{"$f":"IF($U1073=$AW$646,$M1073,0)+IF($U1073=$AX$646,$M1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AX$646,$M1073,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1073=$BJ$646,$P1073,0)","v":0},{"$f":"IF($U1073=$BK$646,$P1073,0)","v":0},{"$f":"IF($U1073=$BL$646,$P1073,0)+IF($U1073=$BM$646,$P1073,0)*$X$643","v":0},{"$f":"IF($U1073=$BM$646,$P1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$BO$646,$Q1073,0)","v":0},{"$f":"IF($U1073=$BP$646,$Q1073,0)","v":0},{"$f":"IF($U1073=$BQ$646,$Q1073,0)+IF($U1073=$BR$646,$Q1073,0)*$X$643","v":0},{"$f":"IF($U1073=$BR$646,$Q1073,0)*$Y$643","v":0},0,0]
[1054,null,null,null,"Total",null,{"$f":"SUM(G1071:G1073)","v":32527877.453357697},{"$f":"SUM(H1071:H1073)","v":13056158.822263755},{"$f":"SUM(I1071:I1073)","v":0},0,194774.88757193333,15095.686542839941,1071172.0112876731,{"$f":"SUM(N1071:N1073)","v":0},0,231559.51940449385,17959116.526287001,{"$f":"SUM(R1071:R1073)","v":32527877.453357697},0,null,null,{"$f":"SUM(V1071:V1073)","v":0},{"$f":"SUM(W1071:W1073)","v":13056158.822263755},0,0,0,{"$f":"SUM(AA1071:AA1073)","v":0},{"$f":"SUM(AB1071:AB1073)","v":0},0,0,0,{"$f":"SUM(AF1071:AF1073)","v":0},{"$f":"SUM(AG1071:AG1073)","v":0},0,0,0,{"$f":"SUM(AK1071:AK1073)","v":0},{"$f":"SUM(AL1071:AL1073)","v":194774.88757193333},{"$f":"SUM(AM1071:AM1073)","v":0},{"$f":"SUM(AN1071:AN1073)","v":0},0,{"$f":"SUM(AP1071:AP1073)","v":0},{"$f":"SUM(AQ1071:AQ1073)","v":15095.686542839941},{"$f":"SUM(AR1071:AR1073)","v":0},{"$f":"SUM(AS1071:AS1073)","v":0},0,{"$f":"SUM(AU1071:AU1073)","v":0},{"$f":"SUM(AV1071:AV1073)","v":1071172.0112876731},{"$f":"SUM(AW1071:AW1073)","v":0},{"$f":"SUM(AX1071:AX1073)","v":0},0,{"$f":"SUM(AZ1071:AZ1073)","v":0},{"$f":"SUM(BA1071:BA1073)","v":0},0,0,0,{"$f":"SUM(BE1071:BE1073)","v":0},{"$f":"SUM(BF1071:BF1073)","v":0},0,0,0,{"$f":"SUM(BJ1071:BJ1073)","v":0},{"$f":"SUM(BK1071:BK1073)","v":231559.51940449385},{"$f":"SUM(BL1071:BL1073)","v":0},{"$f":"SUM(BM1071:BM1073)","v":0},0,{"$f":"SUM(BO1071:BO1073)","v":0},{"$f":"SUM(BP1071:BP1073)","v":17959116.526287001},{"$f":"SUM(BQ1071:BQ1073)","v":0},{"$f":"SUM(BR1071:BR1073)","v":0},0,0]
[1055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1056,null,"395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1057,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!D$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!E$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!F$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!G$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!H$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!I$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!J$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!K$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!L$9,FALSE)*$G1077","v":0},{"$f":"VLOOKUP($F1077,range,'COS Alloc Factors'!M$9,FALSE)*$G1077","v":0},{"$f":"SUM(H1077:Q1077)","v":0},0,null,"Customer",{"$f":"IF($U1077=$V$646,$H1077,0)","v":0},{"$f":"IF($U1077=$W$646,$H1077,0)","v":0},{"$f":"IF($U1077=$X$646,$H1077,0)+IF($U1077=$Y$646,$H1077,0)*$X$643","v":0},{"$f":"IF($U1077=$Y$646,$H1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$AA$646,$I1077,0)","v":0},{"$f":"IF($U1077=$AB$646,$I1077,0)","v":0},{"$f":"IF($U1077=$AC$646,$I1077,0)+IF($U1077=$AD$646,$I1077,0)*$X$643","v":0},{"$f":"IF($U1077=$AD$646,$I1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$AF$646,$J1077,0)","v":0},{"$f":"IF($U1077=$AG$646,$J1077,0)","v":0},{"$f":"IF($U1077=$AH$646,$J1077,0)+IF($U1077=$AI$646,$J1077,0)*$X$643","v":0},{"$f":"IF($U1077=$AI$646,$J1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$AK$646,$K1077,0)","v":0},{"$f":"IF($U1077=$AL$646,$K1077,0)","v":0},{"$f":"IF($U1077=$AM$646,$K1077,0)+IF($U1077=$AN$646,$K1077,0)*$X$643","v":0},{"$f":"IF($U1077=$AN$646,$K1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$AP$646,$L1077,0)","v":0},{"$f":"IF($U1077=$AQ$646,$L1077,0)","v":0},{"$f":"IF($U1077=$AR$646,$L1077,0)+IF($U1077=$AS$646,$L1077,0)*$X$643","v":0},{"$f":"IF($U1077=$AS$646,$L1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$AU$646,$M1077,0)","v":0},{"$f":"IF($U1077=$AV$646,$M1077,0)","v":0},{"$f":"IF($U1077=$AW$646,$M1077,0)+IF($U1077=$AX$646,$M1077,0)*$X$643","v":0},{"$f":"IF($U1077=$AX$646,$M1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$AZ$646,$N1077,0)","v":0},{"$f":"IF($U1077=$BA$646,$N1077,0)","v":0},{"$f":"IF($U1077=$BB$646,$N1077,0)+IF($U1077=$BC$646,$N1077,0)*$X$643","v":0},{"$f":"IF($U1077=$BC$646,$N1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$BE$646,$O1077,0)","v":0},{"$f":"IF($U1077=$BF$646,$O1077,0)","v":0},{"$f":"IF($U1077=$BG$646,$O1077,0)+IF($U1077=$BH$646,$O1077,0)*$X$643","v":0},{"$f":"IF($U1077=$BH$646,$O1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$BJ$646,$P1077,0)","v":0},{"$f":"IF($U1077=$BK$646,$P1077,0)","v":0},{"$f":"IF($U1077=$BL$646,$P1077,0)+IF($U1077=$BM$646,$P1077,0)*$X$643","v":0},{"$f":"IF($U1077=$BM$646,$P1077,0)*$Y$643","v":0},0,{"$f":"IF($U1077=$BO$646,$Q1077,0)","v":0},{"$f":"IF($U1077=$BP$646,$Q1077,0)","v":0},{"$f":"IF($U1077=$BQ$646,$Q1077,0)+IF($U1077=$BR$646,$Q1077,0)*$X$643","v":0},{"$f":"IF($U1077=$BR$646,$Q1077,0)*$Y$643","v":0},0,0]
[1058,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1078","v":61117.830000000009},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!D$9,FALSE)*$G1078","v":54705.435598223725},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!E$9,FALSE)*$G1078","v":0},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!F$9,FALSE)*$G1078","v":0},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!G$9,FALSE)*$G1078","v":816.10872028057906},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!H$9,FALSE)*$G1078","v":63.251077075754971},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!I$9,FALSE)*$G1078","v":4488.2214038475786},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!J$9,FALSE)*$G1078","v":0},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!K$9,FALSE)*$G1078","v":0},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!L$9,FALSE)*$G1078","v":970.23669429764163},{"$f":"VLOOKUP($F1078,range,'COS Alloc Factors'!M$9,FALSE)*$G1078","v":74.576506274720472},{"$f":"SUM(H1078:Q1078)","v":61117.830000000009},0,null,"Customer",{"$f":"IF($U1078=$V$646,$H1078,0)","v":54705.435598223725},{"$f":"IF($U1078=$W$646,$H1078,0)","v":0},{"$f":"IF($U1078=$X$646,$H1078,0)+IF($U1078=$Y$646,$H1078,0)*$X$643","v":0},{"$f":"IF($U1078=$Y$646,$H1078,0)*$Y$643","v":0},0,{"$f":"IF($U1078=$AA$646,$I1078,0)","v":0},{"$f":"IF($U1078=$AB$646,$I1078,0)","v":0},{"$f":"IF($U1078=$AC$646,$I1078,0)+IF($U1078=$AD$646,$I1078,0)*$X$643","v":0},{"$f":"IF($U1078=$AD$646,$I1078,0)*$Y$643","v":0},0,{"$f":"IF($U1078=$AF$646,$J1078,0)","v":0},{"$f":"IF($U1078=$AG$646,$J1078,0)","v":0},{"$f":"IF($U1078=$AH$646,$J1078,0)+IF($U1078=$AI$646,$J1078,0)*$X$643","v":0},{"$f":"IF($U1078=$AI$646,$J1078,0)*$Y$643","v":0},0,{"$f":"IF($U1078=$AK$646,$K1078,0)","v":816.10872028057906},{"$f":"IF($U1078=$AL$646,$K1078,0)","v":0},{"$f":"IF($U1078=$AM$646,$K1078,0)+IF($U1078=$AN$646,$K1078,0)*$X$643","v":0},{"$f":"IF($U1078=$AN$646,$K1078,0)*$Y$643","v":0},0,{"$f":"IF($U1078=$AP$646,$L1078,0)","v":63.251077075754971},{"$f":"IF($U1078=$AQ$646,$L1078,0)","v":0},{"$f":"IF($U1078=$AR$646,$L1078,0)+IF($U1078=$AS$646,$L1078,0)*$X$643","v":0},{"$f":"IF($U1078=$AS$646,$L1078,0)*$Y$643","v":0},0,{"$f":"IF($U1078=$AU$646,$M1078,0)","v":4488.2214038475786},{"$f":"IF($U1078=$AV$646,$M1078,0)","v":0},{"$f":"IF($U1078=$AW$646,$M1078,0)+IF($U1078=$AX$646,$M1078,0)*$X$643","v":0},{"$f":"IF($U1078=$AX$646,$M1078,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1078=$BJ$646,$P1078,0)","v":970.23669429764163},{"$f":"IF($U1078=$BK$646,$P1078,0)","v":0},{"$f":"IF($U1078=$BL$646,$P1078,0)+IF($U1078=$BM$646,$P1078,0)*$X$643","v":0},{"$f":"IF($U1078=$BM$646,$P1078,0)*$Y$643","v":0},0,{"$f":"IF($U1078=$BO$646,$Q1078,0)","v":74.576506274720472},{"$f":"IF($U1078=$BP$646,$Q1078,0)","v":0},{"$f":"IF($U1078=$BQ$646,$Q1078,0)+IF($U1078=$BR$646,$Q1078,0)*$X$643","v":0},{"$f":"IF($U1078=$BR$646,$Q1078,0)*$Y$643","v":0},0,0]
[1059,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!D$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!E$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!F$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!G$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!H$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!I$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!J$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!K$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!L$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors'!M$9,FALSE)*$G1079","v":0},{"$f":"SUM(H1079:Q1079)","v":0},0,null,"Customer",{"$f":"IF($U1079=$V$646,$H1079,0)","v":0},{"$f":"IF($U1079=$W$646,$H1079,0)","v":0},{"$f":"IF($U1079=$X$646,$H1079,0)+IF($U1079=$Y$646,$H1079,0)*$X$643","v":0},{"$f":"IF($U1079=$Y$646,$H1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AA$646,$I1079,0)","v":0},{"$f":"IF($U1079=$AB$646,$I1079,0)","v":0},{"$f":"IF($U1079=$AC$646,$I1079,0)+IF($U1079=$AD$646,$I1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AD$646,$I1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AF$646,$J1079,0)","v":0},{"$f":"IF($U1079=$AG$646,$J1079,0)","v":0},{"$f":"IF($U1079=$AH$646,$J1079,0)+IF($U1079=$AI$646,$J1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AI$646,$J1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AK$646,$K1079,0)","v":0},{"$f":"IF($U1079=$AL$646,$K1079,0)","v":0},{"$f":"IF($U1079=$AM$646,$K1079,0)+IF($U1079=$AN$646,$K1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AN$646,$K1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AP$646,$L1079,0)","v":0},{"$f":"IF($U1079=$AQ$646,$L1079,0)","v":0},{"$f":"IF($U1079=$AR$646,$L1079,0)+IF($U1079=$AS$646,$L1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AS$646,$L1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AU$646,$M1079,0)","v":0},{"$f":"IF($U1079=$AV$646,$M1079,0)","v":0},{"$f":"IF($U1079=$AW$646,$M1079,0)+IF($U1079=$AX$646,$M1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AX$646,$M1079,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1079=$BJ$646,$P1079,0)","v":0},{"$f":"IF($U1079=$BK$646,$P1079,0)","v":0},{"$f":"IF($U1079=$BL$646,$P1079,0)+IF($U1079=$BM$646,$P1079,0)*$X$643","v":0},{"$f":"IF($U1079=$BM$646,$P1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$BO$646,$Q1079,0)","v":0},{"$f":"IF($U1079=$BP$646,$Q1079,0)","v":0},{"$f":"IF($U1079=$BQ$646,$Q1079,0)+IF($U1079=$BR$646,$Q1079,0)*$X$643","v":0},{"$f":"IF($U1079=$BR$646,$Q1079,0)*$Y$643","v":0},0,0]
[1060,null,null,null,"Total",null,{"$f":"SUM(G1077:G1079)","v":61117.830000000009},{"$f":"SUM(H1077:H1079)","v":54705.435598223725},{"$f":"SUM(I1077:I1079)","v":0},0,816.10872028057906,63.251077075754971,4488.2214038475786,{"$f":"SUM(N1077:N1079)","v":0},0,970.23669429764163,74.576506274720472,{"$f":"SUM(R1077:R1079)","v":61117.830000000009},0,null,null,{"$f":"SUM(V1077:V1079)","v":54705.435598223725},{"$f":"SUM(W1077:W1079)","v":0},0,0,0,{"$f":"SUM(AA1077:AA1079)","v":0},{"$f":"SUM(AB1077:AB1079)","v":0},0,0,0,{"$f":"SUM(AF1077:AF1079)","v":0},{"$f":"SUM(AG1077:AG1079)","v":0},0,0,0,{"$f":"SUM(AK1077:AK1079)","v":816.10872028057906},{"$f":"SUM(AL1077:AL1079)","v":0},{"$f":"SUM(AM1077:AM1079)","v":0},{"$f":"SUM(AN1077:AN1079)","v":0},0,{"$f":"SUM(AP1077:AP1079)","v":63.251077075754971},{"$f":"SUM(AQ1077:AQ1079)","v":0},{"$f":"SUM(AR1077:AR1079)","v":0},{"$f":"SUM(AS1077:AS1079)","v":0},0,{"$f":"SUM(AU1077:AU1079)","v":4488.2214038475786},{"$f":"SUM(AV1077:AV1079)","v":0},{"$f":"SUM(AW1077:AW1079)","v":0},{"$f":"SUM(AX1077:AX1079)","v":0},0,{"$f":"SUM(AZ1077:AZ1079)","v":0},{"$f":"SUM(BA1077:BA1079)","v":0},0,0,0,{"$f":"SUM(BE1077:BE1079)","v":0},{"$f":"SUM(BF1077:BF1079)","v":0},0,0,0,{"$f":"SUM(BJ1077:BJ1079)","v":970.23669429764163},{"$f":"SUM(BK1077:BK1079)","v":0},{"$f":"SUM(BL1077:BL1079)","v":0},{"$f":"SUM(BM1077:BM1079)","v":0},0,{"$f":"SUM(BO1077:BO1079)","v":74.576506274720472},{"$f":"SUM(BP1077:BP1079)","v":0},{"$f":"SUM(BQ1077:BQ1079)","v":0},{"$f":"SUM(BR1077:BR1079)","v":0},0,0]
[1061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1062,null,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1063,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!D$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!E$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!F$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!G$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!H$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!I$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!J$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!K$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!L$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!M$9,FALSE)*$G1083","v":0},{"$f":"SUM(H1083:Q1083)","v":0},0,null,"Customer",{"$f":"IF($U1083=$V$646,$H1083,0)","v":0},{"$f":"IF($U1083=$W$646,$H1083,0)","v":0},{"$f":"IF($U1083=$X$646,$H1083,0)+IF($U1083=$Y$646,$H1083,0)*$X$643","v":0},{"$f":"IF($U1083=$Y$646,$H1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AA$646,$I1083,0)","v":0},{"$f":"IF($U1083=$AB$646,$I1083,0)","v":0},{"$f":"IF($U1083=$AC$646,$I1083,0)+IF($U1083=$AD$646,$I1083,0)*$X$643","v":0},{"$f":"IF($U1083=$AD$646,$I1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AF$646,$J1083,0)","v":0},{"$f":"IF($U1083=$AG$646,$J1083,0)","v":0},{"$f":"IF($U1083=$AH$646,$J1083,0)+IF($U1083=$AI$646,$J1083,0)*$X$643","v":0},{"$f":"IF($U1083=$AI$646,$J1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AK$646,$K1083,0)","v":0},{"$f":"IF($U1083=$AL$646,$K1083,0)","v":0},{"$f":"IF($U1083=$AM$646,$K1083,0)+IF($U1083=$AN$646,$K1083,0)*$X$643","v":0},{"$f":"IF($U1083=$AN$646,$K1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AP$646,$L1083,0)","v":0},{"$f":"IF($U1083=$AQ$646,$L1083,0)","v":0},{"$f":"IF($U1083=$AR$646,$L1083,0)+IF($U1083=$AS$646,$L1083,0)*$X$643","v":0},{"$f":"IF($U1083=$AS$646,$L1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AU$646,$M1083,0)","v":0},{"$f":"IF($U1083=$AV$646,$M1083,0)","v":0},{"$f":"IF($U1083=$AW$646,$M1083,0)+IF($U1083=$AX$646,$M1083,0)*$X$643","v":0},{"$f":"IF($U1083=$AX$646,$M1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AZ$646,$N1083,0)","v":0},{"$f":"IF($U1083=$BA$646,$N1083,0)","v":0},{"$f":"IF($U1083=$BB$646,$N1083,0)+IF($U1083=$BC$646,$N1083,0)*$X$643","v":0},{"$f":"IF($U1083=$BC$646,$N1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$BE$646,$O1083,0)","v":0},{"$f":"IF($U1083=$BF$646,$O1083,0)","v":0},{"$f":"IF($U1083=$BG$646,$O1083,0)+IF($U1083=$BH$646,$O1083,0)*$X$643","v":0},{"$f":"IF($U1083=$BH$646,$O1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$BJ$646,$P1083,0)","v":0},{"$f":"IF($U1083=$BK$646,$P1083,0)","v":0},{"$f":"IF($U1083=$BL$646,$P1083,0)+IF($U1083=$BM$646,$P1083,0)*$X$643","v":0},{"$f":"IF($U1083=$BM$646,$P1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$BO$646,$Q1083,0)","v":0},{"$f":"IF($U1083=$BP$646,$Q1083,0)","v":0},{"$f":"IF($U1083=$BQ$646,$Q1083,0)+IF($U1083=$BR$646,$Q1083,0)*$X$643","v":0},{"$f":"IF($U1083=$BR$646,$Q1083,0)*$Y$643","v":0},0,0]
[1064,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1084","v":11068626.721215393},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!D$9,FALSE)*$G1084","v":9907322.4009790085},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!E$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!F$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!G$9,FALSE)*$G1084","v":147799.79571778834},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!H$9,FALSE)*$G1084","v":11454.964318372491},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!I$9,FALSE)*$G1084","v":812830.68069265818},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!J$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!K$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!L$9,FALSE)*$G1084","v":175712.84517802033},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!M$9,FALSE)*$G1084","v":13506.034329544394},{"$f":"SUM(H1084:Q1084)","v":11068626.721215393},0,null,"Customer",{"$f":"IF($U1084=$V$646,$H1084,0)","v":9907322.4009790085},{"$f":"IF($U1084=$W$646,$H1084,0)","v":0},{"$f":"IF($U1084=$X$646,$H1084,0)+IF($U1084=$Y$646,$H1084,0)*$X$643","v":0},{"$f":"IF($U1084=$Y$646,$H1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AA$646,$I1084,0)","v":0},{"$f":"IF($U1084=$AB$646,$I1084,0)","v":0},{"$f":"IF($U1084=$AC$646,$I1084,0)+IF($U1084=$AD$646,$I1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AD$646,$I1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AF$646,$J1084,0)","v":0},{"$f":"IF($U1084=$AG$646,$J1084,0)","v":0},{"$f":"IF($U1084=$AH$646,$J1084,0)+IF($U1084=$AI$646,$J1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AI$646,$J1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AK$646,$K1084,0)","v":147799.79571778834},{"$f":"IF($U1084=$AL$646,$K1084,0)","v":0},{"$f":"IF($U1084=$AM$646,$K1084,0)+IF($U1084=$AN$646,$K1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AN$646,$K1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AP$646,$L1084,0)","v":11454.964318372491},{"$f":"IF($U1084=$AQ$646,$L1084,0)","v":0},{"$f":"IF($U1084=$AR$646,$L1084,0)+IF($U1084=$AS$646,$L1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AS$646,$L1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AU$646,$M1084,0)","v":812830.68069265818},{"$f":"IF($U1084=$AV$646,$M1084,0)","v":0},{"$f":"IF($U1084=$AW$646,$M1084,0)+IF($U1084=$AX$646,$M1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AX$646,$M1084,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1084=$BJ$646,$P1084,0)","v":175712.84517802033},{"$f":"IF($U1084=$BK$646,$P1084,0)","v":0},{"$f":"IF($U1084=$BL$646,$P1084,0)+IF($U1084=$BM$646,$P1084,0)*$X$643","v":0},{"$f":"IF($U1084=$BM$646,$P1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$BO$646,$Q1084,0)","v":13506.034329544394},{"$f":"IF($U1084=$BP$646,$Q1084,0)","v":0},{"$f":"IF($U1084=$BQ$646,$Q1084,0)+IF($U1084=$BR$646,$Q1084,0)*$X$643","v":0},{"$f":"IF($U1084=$BR$646,$Q1084,0)*$Y$643","v":0},0,0]
[1065,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!D$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!E$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!F$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!G$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!H$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!I$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!J$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!K$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!L$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors'!M$9,FALSE)*$G1085","v":0},{"$f":"SUM(H1085:Q1085)","v":0},0,null,"Customer",{"$f":"IF($U1085=$V$646,$H1085,0)","v":0},{"$f":"IF($U1085=$W$646,$H1085,0)","v":0},{"$f":"IF($U1085=$X$646,$H1085,0)+IF($U1085=$Y$646,$H1085,0)*$X$643","v":0},{"$f":"IF($U1085=$Y$646,$H1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AA$646,$I1085,0)","v":0},{"$f":"IF($U1085=$AB$646,$I1085,0)","v":0},{"$f":"IF($U1085=$AC$646,$I1085,0)+IF($U1085=$AD$646,$I1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AD$646,$I1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AF$646,$J1085,0)","v":0},{"$f":"IF($U1085=$AG$646,$J1085,0)","v":0},{"$f":"IF($U1085=$AH$646,$J1085,0)+IF($U1085=$AI$646,$J1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AI$646,$J1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AK$646,$K1085,0)","v":0},{"$f":"IF($U1085=$AL$646,$K1085,0)","v":0},{"$f":"IF($U1085=$AM$646,$K1085,0)+IF($U1085=$AN$646,$K1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AN$646,$K1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AP$646,$L1085,0)","v":0},{"$f":"IF($U1085=$AQ$646,$L1085,0)","v":0},{"$f":"IF($U1085=$AR$646,$L1085,0)+IF($U1085=$AS$646,$L1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AS$646,$L1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AU$646,$M1085,0)","v":0},{"$f":"IF($U1085=$AV$646,$M1085,0)","v":0},{"$f":"IF($U1085=$AW$646,$M1085,0)+IF($U1085=$AX$646,$M1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AX$646,$M1085,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1085=$BJ$646,$P1085,0)","v":0},{"$f":"IF($U1085=$BK$646,$P1085,0)","v":0},{"$f":"IF($U1085=$BL$646,$P1085,0)+IF($U1085=$BM$646,$P1085,0)*$X$643","v":0},{"$f":"IF($U1085=$BM$646,$P1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$BO$646,$Q1085,0)","v":0},{"$f":"IF($U1085=$BP$646,$Q1085,0)","v":0},{"$f":"IF($U1085=$BQ$646,$Q1085,0)+IF($U1085=$BR$646,$Q1085,0)*$X$643","v":0},{"$f":"IF($U1085=$BR$646,$Q1085,0)*$Y$643","v":0},0,0]
[1066,null,null,null,"Total",null,{"$f":"SUM(G1083:G1085)","v":11068626.721215393},{"$f":"SUM(H1083:H1085)","v":9907322.4009790085},{"$f":"SUM(I1083:I1085)","v":0},0,147799.79571778834,11454.964318372491,812830.68069265818,{"$f":"SUM(N1083:N1085)","v":0},0,175712.84517802033,13506.034329544394,{"$f":"SUM(R1083:R1085)","v":11068626.721215393},0,null,null,{"$f":"SUM(V1083:V1085)","v":9907322.4009790085},{"$f":"SUM(W1083:W1085)","v":0},0,0,0,{"$f":"SUM(AA1083:AA1085)","v":0},{"$f":"SUM(AB1083:AB1085)","v":0},0,0,0,{"$f":"SUM(AF1083:AF1085)","v":0},{"$f":"SUM(AG1083:AG1085)","v":0},0,0,0,{"$f":"SUM(AK1083:AK1085)","v":147799.79571778834},{"$f":"SUM(AL1083:AL1085)","v":0},{"$f":"SUM(AM1083:AM1085)","v":0},{"$f":"SUM(AN1083:AN1085)","v":0},0,{"$f":"SUM(AP1083:AP1085)","v":11454.964318372491},{"$f":"SUM(AQ1083:AQ1085)","v":0},{"$f":"SUM(AR1083:AR1085)","v":0},{"$f":"SUM(AS1083:AS1085)","v":0},0,{"$f":"SUM(AU1083:AU1085)","v":812830.68069265818},{"$f":"SUM(AV1083:AV1085)","v":0},{"$f":"SUM(AW1083:AW1085)","v":0},{"$f":"SUM(AX1083:AX1085)","v":0},0,{"$f":"SUM(AZ1083:AZ1085)","v":0},{"$f":"SUM(BA1083:BA1085)","v":0},0,0,0,{"$f":"SUM(BE1083:BE1085)","v":0},{"$f":"SUM(BF1083:BF1085)","v":0},0,0,0,{"$f":"SUM(BJ1083:BJ1085)","v":175712.84517802033},{"$f":"SUM(BK1083:BK1085)","v":0},{"$f":"SUM(BL1083:BL1085)","v":0},{"$f":"SUM(BM1083:BM1085)","v":0},0,{"$f":"SUM(BO1083:BO1085)","v":13506.034329544394},{"$f":"SUM(BP1083:BP1085)","v":0},{"$f":"SUM(BQ1083:BQ1085)","v":0},{"$f":"SUM(BR1083:BR1085)","v":0},0,0]
[1067,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1068,null,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1069,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!D$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!E$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!F$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!G$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!H$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!I$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!J$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!K$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!L$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!M$9,FALSE)*$G1089","v":0},{"$f":"SUM(H1089:Q1089)","v":0},0,null,"Customer",{"$f":"IF($U1089=$V$646,$H1089,0)","v":0},{"$f":"IF($U1089=$W$646,$H1089,0)","v":0},{"$f":"IF($U1089=$X$646,$H1089,0)+IF($U1089=$Y$646,$H1089,0)*$X$643","v":0},{"$f":"IF($U1089=$Y$646,$H1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AA$646,$I1089,0)","v":0},{"$f":"IF($U1089=$AB$646,$I1089,0)","v":0},{"$f":"IF($U1089=$AC$646,$I1089,0)+IF($U1089=$AD$646,$I1089,0)*$X$643","v":0},{"$f":"IF($U1089=$AD$646,$I1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AF$646,$J1089,0)","v":0},{"$f":"IF($U1089=$AG$646,$J1089,0)","v":0},{"$f":"IF($U1089=$AH$646,$J1089,0)+IF($U1089=$AI$646,$J1089,0)*$X$643","v":0},{"$f":"IF($U1089=$AI$646,$J1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AK$646,$K1089,0)","v":0},{"$f":"IF($U1089=$AL$646,$K1089,0)","v":0},{"$f":"IF($U1089=$AM$646,$K1089,0)+IF($U1089=$AN$646,$K1089,0)*$X$643","v":0},{"$f":"IF($U1089=$AN$646,$K1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AP$646,$L1089,0)","v":0},{"$f":"IF($U1089=$AQ$646,$L1089,0)","v":0},{"$f":"IF($U1089=$AR$646,$L1089,0)+IF($U1089=$AS$646,$L1089,0)*$X$643","v":0},{"$f":"IF($U1089=$AS$646,$L1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AU$646,$M1089,0)","v":0},{"$f":"IF($U1089=$AV$646,$M1089,0)","v":0},{"$f":"IF($U1089=$AW$646,$M1089,0)+IF($U1089=$AX$646,$M1089,0)*$X$643","v":0},{"$f":"IF($U1089=$AX$646,$M1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AZ$646,$N1089,0)","v":0},{"$f":"IF($U1089=$BA$646,$N1089,0)","v":0},{"$f":"IF($U1089=$BB$646,$N1089,0)+IF($U1089=$BC$646,$N1089,0)*$X$643","v":0},{"$f":"IF($U1089=$BC$646,$N1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$BE$646,$O1089,0)","v":0},{"$f":"IF($U1089=$BF$646,$O1089,0)","v":0},{"$f":"IF($U1089=$BG$646,$O1089,0)+IF($U1089=$BH$646,$O1089,0)*$X$643","v":0},{"$f":"IF($U1089=$BH$646,$O1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$BJ$646,$P1089,0)","v":0},{"$f":"IF($U1089=$BK$646,$P1089,0)","v":0},{"$f":"IF($U1089=$BL$646,$P1089,0)+IF($U1089=$BM$646,$P1089,0)*$X$643","v":0},{"$f":"IF($U1089=$BM$646,$P1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$BO$646,$Q1089,0)","v":0},{"$f":"IF($U1089=$BP$646,$Q1089,0)","v":0},{"$f":"IF($U1089=$BQ$646,$Q1089,0)+IF($U1089=$BR$646,$Q1089,0)*$X$643","v":0},{"$f":"IF($U1089=$BR$646,$Q1089,0)*$Y$643","v":0},0,0]
[1070,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1090","v":9336255.2015894819},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!D$9,FALSE)*$G1090","v":8356708.7977294782},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!E$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!F$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!G$9,FALSE)*$G1090","v":124667.37259457824},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!H$9,FALSE)*$G1090","v":9662.1263771088488},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!I$9,FALSE)*$G1090","v":685613.026960499},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!J$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!K$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!L$9,FALSE)*$G1090","v":148211.69835233581},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!M$9,FALSE)*$G1090","v":11392.179575481157},{"$f":"SUM(H1090:Q1090)","v":9336255.2015894819},0,null,"Customer",{"$f":"IF($U1090=$V$646,$H1090,0)","v":8356708.7977294782},{"$f":"IF($U1090=$W$646,$H1090,0)","v":0},{"$f":"IF($U1090=$X$646,$H1090,0)+IF($U1090=$Y$646,$H1090,0)*$X$643","v":0},{"$f":"IF($U1090=$Y$646,$H1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AA$646,$I1090,0)","v":0},{"$f":"IF($U1090=$AB$646,$I1090,0)","v":0},{"$f":"IF($U1090=$AC$646,$I1090,0)+IF($U1090=$AD$646,$I1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AD$646,$I1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AF$646,$J1090,0)","v":0},{"$f":"IF($U1090=$AG$646,$J1090,0)","v":0},{"$f":"IF($U1090=$AH$646,$J1090,0)+IF($U1090=$AI$646,$J1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AI$646,$J1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AK$646,$K1090,0)","v":124667.37259457824},{"$f":"IF($U1090=$AL$646,$K1090,0)","v":0},{"$f":"IF($U1090=$AM$646,$K1090,0)+IF($U1090=$AN$646,$K1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AN$646,$K1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AP$646,$L1090,0)","v":9662.1263771088488},{"$f":"IF($U1090=$AQ$646,$L1090,0)","v":0},{"$f":"IF($U1090=$AR$646,$L1090,0)+IF($U1090=$AS$646,$L1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AS$646,$L1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AU$646,$M1090,0)","v":685613.026960499},{"$f":"IF($U1090=$AV$646,$M1090,0)","v":0},{"$f":"IF($U1090=$AW$646,$M1090,0)+IF($U1090=$AX$646,$M1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AX$646,$M1090,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1090=$BJ$646,$P1090,0)","v":148211.69835233581},{"$f":"IF($U1090=$BK$646,$P1090,0)","v":0},{"$f":"IF($U1090=$BL$646,$P1090,0)+IF($U1090=$BM$646,$P1090,0)*$X$643","v":0},{"$f":"IF($U1090=$BM$646,$P1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$BO$646,$Q1090,0)","v":11392.179575481157},{"$f":"IF($U1090=$BP$646,$Q1090,0)","v":0},{"$f":"IF($U1090=$BQ$646,$Q1090,0)+IF($U1090=$BR$646,$Q1090,0)*$X$643","v":0},{"$f":"IF($U1090=$BR$646,$Q1090,0)*$Y$643","v":0},0,0]
[1071,null,null,null,"Total",null,{"$f":"SUM(G1089:G1090)","v":9336255.2015894819},{"$f":"SUM(H1089:H1090)","v":8356708.7977294782},{"$f":"SUM(I1089:I1090)","v":0},0,124667.37259457824,9662.1263771088488,685613.026960499,{"$f":"SUM(N1089:N1090)","v":0},0,148211.69835233581,11392.179575481157,{"$f":"SUM(R1089:R1090)","v":9336255.2015894819},0,null,null,{"$f":"SUM(V1089:V1090)","v":8356708.7977294782},{"$f":"SUM(W1089:W1090)","v":0},0,0,0,{"$f":"SUM(AA1089:AA1090)","v":0},{"$f":"SUM(AB1089:AB1090)","v":0},0,0,0,{"$f":"SUM(AF1089:AF1090)","v":0},{"$f":"SUM(AG1089:AG1090)","v":0},0,0,0,{"$f":"SUM(AK1089:AK1090)","v":124667.37259457824},{"$f":"SUM(AL1089:AL1090)","v":0},{"$f":"SUM(AM1089:AM1090)","v":0},{"$f":"SUM(AN1089:AN1090)","v":0},0,{"$f":"SUM(AP1089:AP1090)","v":9662.1263771088488},{"$f":"SUM(AQ1089:AQ1090)","v":0},{"$f":"SUM(AR1089:AR1090)","v":0},{"$f":"SUM(AS1089:AS1090)","v":0},0,{"$f":"SUM(AU1089:AU1090)","v":685613.026960499},{"$f":"SUM(AV1089:AV1090)","v":0},{"$f":"SUM(AW1089:AW1090)","v":0},{"$f":"SUM(AX1089:AX1090)","v":0},0,{"$f":"SUM(AZ1089:AZ1090)","v":0},{"$f":"SUM(BA1089:BA1090)","v":0},0,0,0,{"$f":"SUM(BE1089:BE1090)","v":0},{"$f":"SUM(BF1089:BF1090)","v":0},0,0,0,{"$f":"SUM(BJ1089:BJ1090)","v":148211.69835233581},{"$f":"SUM(BK1089:BK1090)","v":0},{"$f":"SUM(BL1089:BL1090)","v":0},{"$f":"SUM(BM1089:BM1090)","v":0},0,{"$f":"SUM(BO1089:BO1090)","v":11392.179575481157},{"$f":"SUM(BP1089:BP1090)","v":0},{"$f":"SUM(BQ1089:BQ1090)","v":0},{"$f":"SUM(BR1089:BR1090)","v":0},0,0]
[1072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1073,null,"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V1093:Y1093)-H1093","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1093:AN1093)-K1093","v":0},null,null,null,null,{"$f":"SUM(AP1093:AS1093)-L1093","v":0},null,null,null,null,{"$f":"SUM(AU1093:AX1093)-M1093","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1093:BM1093)-P1093","v":0},null,null,null,null,{"$f":"SUM(BO1093:BR1093)-Q1093","v":0},{"$f":"SUM(V1093:BR1093)-R1093","v":0}]
[1074,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!D$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!E$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!F$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!G$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!H$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!I$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!J$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!K$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!L$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!M$9,FALSE)*$G1094","v":0},{"$f":"SUM(H1094:Q1094)","v":0},0,null,"Customer",{"$f":"IF($U1094=$V$646,$H1094,0)","v":0},{"$f":"IF($U1094=$W$646,$H1094,0)","v":0},{"$f":"IF($U1094=$X$646,$H1094,0)+IF($U1094=$Y$646,$H1094,0)*$X$643","v":0},{"$f":"IF($U1094=$Y$646,$H1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$AA$646,$I1094,0)","v":0},{"$f":"IF($U1094=$AB$646,$I1094,0)","v":0},{"$f":"IF($U1094=$AC$646,$I1094,0)+IF($U1094=$AD$646,$I1094,0)*$X$643","v":0},{"$f":"IF($U1094=$AD$646,$I1094,0)*$Y$643","v":0},{"$f":"SUM(AA1094:AD1094)-I1094","v":0},{"$f":"IF($U1094=$AF$646,$J1094,0)","v":0},{"$f":"IF($U1094=$AG$646,$J1094,0)","v":0},{"$f":"IF($U1094=$AH$646,$J1094,0)+IF($U1094=$AI$646,$J1094,0)*$X$643","v":0},{"$f":"IF($U1094=$AI$646,$J1094,0)*$Y$643","v":0},{"$f":"SUM(AF1094:AI1094)-J1094","v":0},{"$f":"IF($U1094=$AK$646,$K1094,0)","v":0},{"$f":"IF($U1094=$AL$646,$K1094,0)","v":0},{"$f":"IF($U1094=$AM$646,$K1094,0)+IF($U1094=$AN$646,$K1094,0)*$X$643","v":0},{"$f":"IF($U1094=$AN$646,$K1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$AP$646,$L1094,0)","v":0},{"$f":"IF($U1094=$AQ$646,$L1094,0)","v":0},{"$f":"IF($U1094=$AR$646,$L1094,0)+IF($U1094=$AS$646,$L1094,0)*$X$643","v":0},{"$f":"IF($U1094=$AS$646,$L1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$AU$646,$M1094,0)","v":0},{"$f":"IF($U1094=$AV$646,$M1094,0)","v":0},{"$f":"IF($U1094=$AW$646,$M1094,0)+IF($U1094=$AX$646,$M1094,0)*$X$643","v":0},{"$f":"IF($U1094=$AX$646,$M1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$AZ$646,$N1094,0)","v":0},{"$f":"IF($U1094=$BA$646,$N1094,0)","v":0},{"$f":"IF($U1094=$BB$646,$N1094,0)+IF($U1094=$BC$646,$N1094,0)*$X$643","v":0},{"$f":"IF($U1094=$BC$646,$N1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$BE$646,$O1094,0)","v":0},{"$f":"IF($U1094=$BF$646,$O1094,0)","v":0},{"$f":"IF($U1094=$BG$646,$O1094,0)+IF($U1094=$BH$646,$O1094,0)*$X$643","v":0},{"$f":"IF($U1094=$BH$646,$O1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$BJ$646,$P1094,0)","v":0},{"$f":"IF($U1094=$BK$646,$P1094,0)","v":0},{"$f":"IF($U1094=$BL$646,$P1094,0)+IF($U1094=$BM$646,$P1094,0)*$X$643","v":0},{"$f":"IF($U1094=$BM$646,$P1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$BO$646,$Q1094,0)","v":0},{"$f":"IF($U1094=$BP$646,$Q1094,0)","v":0},{"$f":"IF($U1094=$BQ$646,$Q1094,0)+IF($U1094=$BR$646,$Q1094,0)*$X$643","v":0},{"$f":"IF($U1094=$BR$646,$Q1094,0)*$Y$643","v":0},0,0]
[1075,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1095","v":262743.22601011273},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!D$9,FALSE)*$G1095","v":235176.58642929178},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!E$9,FALSE)*$G1095","v":0},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!F$9,FALSE)*$G1095","v":0},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!G$9,FALSE)*$G1095","v":3508.4203405373528},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!H$9,FALSE)*$G1095","v":271.91397403177024},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!I$9,FALSE)*$G1095","v":19294.693065747746},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!J$9,FALSE)*$G1095","v":0},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!K$9,FALSE)*$G1095","v":0},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!L$9,FALSE)*$G1095","v":4171.0106372093032},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!M$9,FALSE)*$G1095","v":320.60156329476138},{"$f":"SUM(H1095:Q1095)","v":262743.22601011273},0,null,"Customer",{"$f":"IF($U1095=$V$646,$H1095,0)","v":235176.58642929178},{"$f":"IF($U1095=$W$646,$H1095,0)","v":0},{"$f":"IF($U1095=$X$646,$H1095,0)+IF($U1095=$Y$646,$H1095,0)*$X$643","v":0},{"$f":"IF($U1095=$Y$646,$H1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$AA$646,$I1095,0)","v":0},{"$f":"IF($U1095=$AB$646,$I1095,0)","v":0},{"$f":"IF($U1095=$AC$646,$I1095,0)+IF($U1095=$AD$646,$I1095,0)*$X$643","v":0},{"$f":"IF($U1095=$AD$646,$I1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$AF$646,$J1095,0)","v":0},{"$f":"IF($U1095=$AG$646,$J1095,0)","v":0},{"$f":"IF($U1095=$AH$646,$J1095,0)+IF($U1095=$AI$646,$J1095,0)*$X$643","v":0},{"$f":"IF($U1095=$AI$646,$J1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$AK$646,$K1095,0)","v":3508.4203405373528},{"$f":"IF($U1095=$AL$646,$K1095,0)","v":0},{"$f":"IF($U1095=$AM$646,$K1095,0)+IF($U1095=$AN$646,$K1095,0)*$X$643","v":0},{"$f":"IF($U1095=$AN$646,$K1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$AP$646,$L1095,0)","v":271.91397403177024},{"$f":"IF($U1095=$AQ$646,$L1095,0)","v":0},{"$f":"IF($U1095=$AR$646,$L1095,0)+IF($U1095=$AS$646,$L1095,0)*$X$643","v":0},{"$f":"IF($U1095=$AS$646,$L1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$AU$646,$M1095,0)","v":19294.693065747746},{"$f":"IF($U1095=$AV$646,$M1095,0)","v":0},{"$f":"IF($U1095=$AW$646,$M1095,0)+IF($U1095=$AX$646,$M1095,0)*$X$643","v":0},{"$f":"IF($U1095=$AX$646,$M1095,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1095=$BJ$646,$P1095,0)","v":4171.0106372093032},{"$f":"IF($U1095=$BK$646,$P1095,0)","v":0},{"$f":"IF($U1095=$BL$646,$P1095,0)+IF($U1095=$BM$646,$P1095,0)*$X$643","v":0},{"$f":"IF($U1095=$BM$646,$P1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$BO$646,$Q1095,0)","v":320.60156329476138},{"$f":"IF($U1095=$BP$646,$Q1095,0)","v":0},{"$f":"IF($U1095=$BQ$646,$Q1095,0)+IF($U1095=$BR$646,$Q1095,0)*$X$643","v":0},{"$f":"IF($U1095=$BR$646,$Q1095,0)*$Y$643","v":0},0,0]
[1076,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!D$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!E$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!F$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!G$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!H$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!I$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!J$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!K$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!L$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!M$9,FALSE)*$G1096","v":0},{"$f":"SUM(H1096:Q1096)","v":0},0,null,"Customer",{"$f":"IF($U1096=$V$646,$H1096,0)","v":0},{"$f":"IF($U1096=$W$646,$H1096,0)","v":0},{"$f":"IF($U1096=$X$646,$H1096,0)+IF($U1096=$Y$646,$H1096,0)*$X$643","v":0},{"$f":"IF($U1096=$Y$646,$H1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AA$646,$I1096,0)","v":0},{"$f":"IF($U1096=$AB$646,$I1096,0)","v":0},{"$f":"IF($U1096=$AC$646,$I1096,0)+IF($U1096=$AD$646,$I1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AD$646,$I1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AF$646,$J1096,0)","v":0},{"$f":"IF($U1096=$AG$646,$J1096,0)","v":0},{"$f":"IF($U1096=$AH$646,$J1096,0)+IF($U1096=$AI$646,$J1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AI$646,$J1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AK$646,$K1096,0)","v":0},{"$f":"IF($U1096=$AL$646,$K1096,0)","v":0},{"$f":"IF($U1096=$AM$646,$K1096,0)+IF($U1096=$AN$646,$K1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AN$646,$K1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AP$646,$L1096,0)","v":0},{"$f":"IF($U1096=$AQ$646,$L1096,0)","v":0},{"$f":"IF($U1096=$AR$646,$L1096,0)+IF($U1096=$AS$646,$L1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AS$646,$L1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AU$646,$M1096,0)","v":0},{"$f":"IF($U1096=$AV$646,$M1096,0)","v":0},{"$f":"IF($U1096=$AW$646,$M1096,0)+IF($U1096=$AX$646,$M1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AX$646,$M1096,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE1096:BH1096)-O1096","v":0},{"$f":"IF($U1096=$BJ$646,$P1096,0)","v":0},{"$f":"IF($U1096=$BK$646,$P1096,0)","v":0},{"$f":"IF($U1096=$BL$646,$P1096,0)+IF($U1096=$BM$646,$P1096,0)*$X$643","v":0},{"$f":"IF($U1096=$BM$646,$P1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$BO$646,$Q1096,0)","v":0},{"$f":"IF($U1096=$BP$646,$Q1096,0)","v":0},{"$f":"IF($U1096=$BQ$646,$Q1096,0)+IF($U1096=$BR$646,$Q1096,0)*$X$643","v":0},{"$f":"IF($U1096=$BR$646,$Q1096,0)*$Y$643","v":0},0,0]
[1077,null,null,null,"Total",null,{"$f":"SUM(G1094:G1096)","v":262743.22601011273},{"$f":"SUM(H1094:H1096)","v":235176.58642929178},{"$f":"SUM(I1094:I1096)","v":0},0,3508.4203405373528,271.91397403177024,19294.693065747746,{"$f":"SUM(N1094:N1096)","v":0},0,4171.0106372093032,320.60156329476138,{"$f":"SUM(R1094:R1096)","v":262743.22601011273},0,null,null,{"$f":"SUM(V1094:V1096)","v":235176.58642929178},{"$f":"SUM(W1094:W1096)","v":0},0,0,0,{"$f":"SUM(AA1094:AA1096)","v":0},{"$f":"SUM(AB1094:AB1096)","v":0},0,0,0,{"$f":"SUM(AF1094:AF1096)","v":0},{"$f":"SUM(AG1094:AG1096)","v":0},0,0,0,{"$f":"SUM(AK1094:AK1096)","v":3508.4203405373528},{"$f":"SUM(AL1094:AL1096)","v":0},{"$f":"SUM(AM1094:AM1096)","v":0},{"$f":"SUM(AN1094:AN1096)","v":0},0,{"$f":"SUM(AP1094:AP1096)","v":271.91397403177024},{"$f":"SUM(AQ1094:AQ1096)","v":0},{"$f":"SUM(AR1094:AR1096)","v":0},{"$f":"SUM(AS1094:AS1096)","v":0},0,{"$f":"SUM(AU1094:AU1096)","v":19294.693065747746},{"$f":"SUM(AV1094:AV1096)","v":0},{"$f":"SUM(AW1094:AW1096)","v":0},{"$f":"SUM(AX1094:AX1096)","v":0},0,{"$f":"SUM(AZ1094:AZ1096)","v":0},{"$f":"SUM(BA1094:BA1096)","v":0},0,0,0,{"$f":"SUM(BE1094:BE1096)","v":0},{"$f":"SUM(BF1094:BF1096)","v":0},0,0,0,{"$f":"SUM(BJ1094:BJ1096)","v":4171.0106372093032},{"$f":"SUM(BK1094:BK1096)","v":0},{"$f":"SUM(BL1094:BL1096)","v":0},{"$f":"SUM(BM1094:BM1096)","v":0},0,{"$f":"SUM(BO1094:BO1096)","v":320.60156329476138},{"$f":"SUM(BP1094:BP1096)","v":0},{"$f":"SUM(BQ1094:BQ1096)","v":0},{"$f":"SUM(BR1094:BR1096)","v":0},0,0]
[1078,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1079,null,"399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1080,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!D$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!E$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!F$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!G$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!H$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!I$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!J$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!K$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!L$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!M$9,FALSE)*$G1100","v":0},{"$f":"SUM(H1100:Q1100)","v":0},0,null,"Customer",{"$f":"IF($U1100=$V$646,$H1100,0)","v":0},{"$f":"IF($U1100=$W$646,$H1100,0)","v":0},{"$f":"IF($U1100=$X$646,$H1100,0)+IF($U1100=$Y$646,$H1100,0)*$X$643","v":0},{"$f":"IF($U1100=$Y$646,$H1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AA$646,$I1100,0)","v":0},{"$f":"IF($U1100=$AB$646,$I1100,0)","v":0},{"$f":"IF($U1100=$AC$646,$I1100,0)+IF($U1100=$AD$646,$I1100,0)*$X$643","v":0},{"$f":"IF($U1100=$AD$646,$I1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AF$646,$J1100,0)","v":0},{"$f":"IF($U1100=$AG$646,$J1100,0)","v":0},{"$f":"IF($U1100=$AH$646,$J1100,0)+IF($U1100=$AI$646,$J1100,0)*$X$643","v":0},{"$f":"IF($U1100=$AI$646,$J1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AK$646,$K1100,0)","v":0},{"$f":"IF($U1100=$AL$646,$K1100,0)","v":0},{"$f":"IF($U1100=$AM$646,$K1100,0)+IF($U1100=$AN$646,$K1100,0)*$X$643","v":0},{"$f":"IF($U1100=$AN$646,$K1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AP$646,$L1100,0)","v":0},{"$f":"IF($U1100=$AQ$646,$L1100,0)","v":0},{"$f":"IF($U1100=$AR$646,$L1100,0)+IF($U1100=$AS$646,$L1100,0)*$X$643","v":0},{"$f":"IF($U1100=$AS$646,$L1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AU$646,$M1100,0)","v":0},{"$f":"IF($U1100=$AV$646,$M1100,0)","v":0},{"$f":"IF($U1100=$AW$646,$M1100,0)+IF($U1100=$AX$646,$M1100,0)*$X$643","v":0},{"$f":"IF($U1100=$AX$646,$M1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AZ$646,$N1100,0)","v":0},{"$f":"IF($U1100=$BA$646,$N1100,0)","v":0},{"$f":"IF($U1100=$BB$646,$N1100,0)+IF($U1100=$BC$646,$N1100,0)*$X$643","v":0},{"$f":"IF($U1100=$BC$646,$N1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$BE$646,$O1100,0)","v":0},{"$f":"IF($U1100=$BF$646,$O1100,0)","v":0},{"$f":"IF($U1100=$BG$646,$O1100,0)+IF($U1100=$BH$646,$O1100,0)*$X$643","v":0},{"$f":"IF($U1100=$BH$646,$O1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$BJ$646,$P1100,0)","v":0},{"$f":"IF($U1100=$BK$646,$P1100,0)","v":0},{"$f":"IF($U1100=$BL$646,$P1100,0)+IF($U1100=$BM$646,$P1100,0)*$X$643","v":0},{"$f":"IF($U1100=$BM$646,$P1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$BO$646,$Q1100,0)","v":0},{"$f":"IF($U1100=$BP$646,$Q1100,0)","v":0},{"$f":"IF($U1100=$BQ$646,$Q1100,0)+IF($U1100=$BR$646,$Q1100,0)*$X$643","v":0},{"$f":"IF($U1100=$BR$646,$Q1100,0)*$Y$643","v":0},0,0]
[1081,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1101","v":52300},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!D$9,FALSE)*$G1101","v":46812.759579113008},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!E$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!F$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!G$9,FALSE)*$G1101","v":698.3638992201503},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!H$9,FALSE)*$G1101","v":54.125470931510243},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!I$9,FALSE)*$G1101","v":3840.6792162160914},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!J$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!K$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!L$9,FALSE)*$G1101","v":830.25492089242459},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!M$9,FALSE)*$G1101","v":63.8169136268071},{"$f":"SUM(H1101:Q1101)","v":52299.999999999993},0,null,"Customer",{"$f":"IF($U1101=$V$646,$H1101,0)","v":46812.759579113008},{"$f":"IF($U1101=$W$646,$H1101,0)","v":0},{"$f":"IF($U1101=$X$646,$H1101,0)+IF($U1101=$Y$646,$H1101,0)*$X$643","v":0},{"$f":"IF($U1101=$Y$646,$H1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$AA$646,$I1101,0)","v":0},{"$f":"IF($U1101=$AB$646,$I1101,0)","v":0},{"$f":"IF($U1101=$AC$646,$I1101,0)+IF($U1101=$AD$646,$I1101,0)*$X$643","v":0},{"$f":"IF($U1101=$AD$646,$I1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$AF$646,$J1101,0)","v":0},{"$f":"IF($U1101=$AG$646,$J1101,0)","v":0},{"$f":"IF($U1101=$AH$646,$J1101,0)+IF($U1101=$AI$646,$J1101,0)*$X$643","v":0},{"$f":"IF($U1101=$AI$646,$J1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$AK$646,$K1101,0)","v":698.3638992201503},{"$f":"IF($U1101=$AL$646,$K1101,0)","v":0},{"$f":"IF($U1101=$AM$646,$K1101,0)+IF($U1101=$AN$646,$K1101,0)*$X$643","v":0},{"$f":"IF($U1101=$AN$646,$K1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$AP$646,$L1101,0)","v":54.125470931510243},{"$f":"IF($U1101=$AQ$646,$L1101,0)","v":0},{"$f":"IF($U1101=$AR$646,$L1101,0)+IF($U1101=$AS$646,$L1101,0)*$X$643","v":0},{"$f":"IF($U1101=$AS$646,$L1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$AU$646,$M1101,0)","v":3840.6792162160914},{"$f":"IF($U1101=$AV$646,$M1101,0)","v":0},{"$f":"IF($U1101=$AW$646,$M1101,0)+IF($U1101=$AX$646,$M1101,0)*$X$643","v":0},{"$f":"IF($U1101=$AX$646,$M1101,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1101=$BJ$646,$P1101,0)","v":830.25492089242459},{"$f":"IF($U1101=$BK$646,$P1101,0)","v":0},{"$f":"IF($U1101=$BL$646,$P1101,0)+IF($U1101=$BM$646,$P1101,0)*$X$643","v":0},{"$f":"IF($U1101=$BM$646,$P1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$BO$646,$Q1101,0)","v":63.8169136268071},{"$f":"IF($U1101=$BP$646,$Q1101,0)","v":0},{"$f":"IF($U1101=$BQ$646,$Q1101,0)+IF($U1101=$BR$646,$Q1101,0)*$X$643","v":0},{"$f":"IF($U1101=$BR$646,$Q1101,0)*$Y$643","v":0},0,0]
[1082,null,null,null,"Total",null,{"$f":"SUM(G1100:G1101)","v":52300},{"$f":"SUM(H1100:H1101)","v":46812.759579113008},{"$f":"SUM(I1100:I1101)","v":0},0,698.3638992201503,54.125470931510243,3840.6792162160914,{"$f":"SUM(N1100:N1101)","v":0},0,830.25492089242459,63.8169136268071,{"$f":"SUM(R1100:R1101)","v":52299.999999999993},0,null,null,{"$f":"SUM(V1100:V1101)","v":46812.759579113008},{"$f":"SUM(W1100:W1101)","v":0},0,0,0,{"$f":"SUM(AA1100:AA1101)","v":0},{"$f":"SUM(AB1100:AB1101)","v":0},0,0,0,{"$f":"SUM(AF1100:AF1101)","v":0},{"$f":"SUM(AG1100:AG1101)","v":0},0,0,0,{"$f":"SUM(AK1100:AK1101)","v":698.3638992201503},{"$f":"SUM(AL1100:AL1101)","v":0},{"$f":"SUM(AM1100:AM1101)","v":0},{"$f":"SUM(AN1100:AN1101)","v":0},0,{"$f":"SUM(AP1100:AP1101)","v":54.125470931510243},{"$f":"SUM(AQ1100:AQ1101)","v":0},{"$f":"SUM(AR1100:AR1101)","v":0},{"$f":"SUM(AS1100:AS1101)","v":0},0,{"$f":"SUM(AU1100:AU1101)","v":3840.6792162160914},{"$f":"SUM(AV1100:AV1101)","v":0},{"$f":"SUM(AW1100:AW1101)","v":0},{"$f":"SUM(AX1100:AX1101)","v":0},0,{"$f":"SUM(AZ1100:AZ1101)","v":0},{"$f":"SUM(BA1100:BA1101)","v":0},0,0,0,{"$f":"SUM(BE1100:BE1101)","v":0},{"$f":"SUM(BF1100:BF1101)","v":0},0,0,{"$f":"SUM(BE1102:BH1102)-O1102","v":0},{"$f":"SUM(BJ1100:BJ1101)","v":830.25492089242459},{"$f":"SUM(BK1100:BK1101)","v":0},{"$f":"SUM(BL1100:BL1101)","v":0},{"$f":"SUM(BM1100:BM1101)","v":0},0,{"$f":"SUM(BO1100:BO1101)","v":63.8169136268071},{"$f":"SUM(BP1100:BP1101)","v":0},{"$f":"SUM(BQ1100:BQ1101)","v":0},{"$f":"SUM(BR1100:BR1101)","v":0},0,0]
[1083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1103:BH1103)-O1103","v":0},null,null,null,null,0,null,null,null,null,0,0]
[1084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1085,null,"Total General Plant",null,null,null,{"$f":"G1102+G1097+G1091+G1086+G1080+G1074+G1068+G1063+G1057+G1051+G1044","v":264351428.54748157},{"$f":"H1102+H1097+H1091+H1086+H1080+H1074+H1068+H1063+H1057+H1051+H1044","v":220534888.69959751},{"$f":"I1102+I1097+I1091+I1086+I1080+I1074+I1068+I1063+I1057+I1051+I1044","v":0},0,3289992.00583447,254985.06849444061,18093438.009089101,{"$f":"N1102+N1097+N1091+N1086+N1080+N1074+N1068+N1063+N1057+N1051+N1044","v":0},0,3911330.5478577246,18266794.216608256,{"$f":"R1102+R1097+R1091+R1086+R1080+R1074+R1068+R1063+R1057+R1051+R1045","v":264351428.54748151},0,null,null,{"$f":"V1102+V1097+V1091+V1086+V1080+V1074+V1068+V1063+V1057+V1051+V1044","v":207478729.87733376},13056158.822263755,0,0,0,{"$f":"AA1102+AA1097+AA1091+AA1086+AA1080+AA1074+AA1068+AA1063+AA1057+AA1051+AA1044","v":0},0,0,0,0,{"$f":"AF1102+AF1097+AF1091+AF1086+AF1080+AF1074+AF1068+AF1063+AF1057+AF1051+AF1044","v":0},0,0,0,0,{"$f":"AK1102+AK1097+AK1091+AK1086+AK1080+AK1074+AK1068+AK1063+AK1057+AK1051+AK1044","v":3095217.1182625368},194774.88757193333,0,0,0,{"$f":"AP1102+AP1097+AP1091+AP1086+AP1080+AP1074+AP1068+AP1063+AP1057+AP1051+AP1044","v":239889.38195160069},15095.686542839941,0,0,0,{"$f":"AU1102+AU1097+AU1091+AU1086+AU1080+AU1074+AU1068+AU1063+AU1057+AU1051+AU1044","v":17022265.997801427},1071172.0112876731,0,0,0,{"$f":"AZ1102+AZ1097+AZ1091+AZ1086+AZ1080+AZ1074+AZ1068+AZ1063+AZ1057+AZ1051+AZ1044","v":0},0,0,0,0,{"$f":"BE1102+BE1097+BE1091+BE1086+BE1080+BE1074+BE1068+BE1063+BE1057+BE1051+BE1044","v":0},0,0,0,0,{"$f":"BJ1102+BJ1097+BJ1091+BJ1086+BJ1080+BJ1074+BJ1068+BJ1063+BJ1057+BJ1051+BJ1044","v":3679771.0284532304},231559.51940449385,0,0,0,{"$f":"BO1102+BO1097+BO1091+BO1086+BO1080+BO1074+BO1068+BO1063+BO1057+BO1051+BO1044","v":307677.69032125489},17959116.526287001,0,0,0,0]
[1086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1087,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1088,"101","Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ1108:BC1108)-N1108","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1089,null,null,"Production",null,"Firm Sales",{"$f":"G980","v":72212338.652962208},68799109.151749074,0,0,3063943.9565813793,0,0,{"$f":"N980","v":0},0,0,349285.54463175288,{"$f":"SUM(H1109:Q1109)","v":72212338.652962208},0,null,{"$f":"+U980","v":"Throughput"},{"$f":"V980","v":0},{"$f":"W980","v":0},{"$f":"X980","v":68799109.151749074},{"$f":"Y980","v":0},0,{"$f":"AA980","v":0},{"$f":"AB980","v":0},{"$f":"AC980","v":0},{"$f":"AD980","v":0},0,{"$f":"AF980","v":0},{"$f":"AG980","v":0},{"$f":"AH980","v":0},{"$f":"AI980","v":0},0,{"$f":"AK980","v":0},{"$f":"AL980","v":0},{"$f":"AM980","v":3063943.9565813793},{"$f":"AN980","v":0},0,{"$f":"AP980","v":0},{"$f":"AQ980","v":0},{"$f":"AR980","v":0},{"$f":"AS980","v":0},0,{"$f":"AU980","v":0},{"$f":"AV980","v":0},{"$f":"AW980","v":0},{"$f":"AX980","v":0},0,{"$f":"AZ980","v":0},{"$f":"BA980","v":0},{"$f":"BB980","v":0},{"$f":"BC980","v":0},0,{"$f":"BE980","v":0},{"$f":"BF980","v":0},{"$f":"BG980","v":0},{"$f":"BH980","v":0},0,{"$f":"BJ980","v":0},{"$f":"BK980","v":0},{"$f":"BL980","v":0},{"$f":"BM980","v":0},0,{"$f":"BO980","v":0},{"$f":"BP980","v":0},{"$f":"BQ980","v":349285.54463175288},{"$f":"BR980","v":0},0,0]
[1090,null,null,"Distribution - Wyoming",null,"Gross Plant",{"$f":"+G1030+G1025+G1020+G1015+G1010+G1005+G997+G989+G984+G966+G1035","v":0},0,0,0,0,0,0,{"$f":"+N1030+N1025+N1020+N1015+N1010+N1005+N997+N989+N984+N966+N1035","v":0},0,0,0,{"$f":"SUM(H1110:Q1110)","v":0},0,null,null,{"$f":"+V1030+V1025+V1020+V1015+V1010+V1005+V997+V989+V984+V966+V1035","v":0},{"$f":"+W1030+W1025+W1020+W1015+W1010+W1005+W997+W989+W984+W966+W1035","v":0},{"$f":"+X1030+X1025+X1020+X1015+X1010+X1005+X997+X989+X984+X966+X1035","v":0},{"$f":"+Y1030+Y1025+Y1020+Y1015+Y1010+Y1005+Y997+Y989+Y984+Y966+Y1035","v":0},0,{"$f":"+AA1030+AA1025+AA1020+AA1015+AA1010+AA1005+AA997+AA989+AA984+AA966+AA1035","v":0},{"$f":"+AB1030+AB1025+AB1020+AB1015+AB1010+AB1005+AB997+AB989+AB984+AB966+AB1035","v":0},{"$f":"+AC1030+AC1025+AC1020+AC1015+AC1010+AC1005+AC997+AC989+AC984+AC966+AC1035","v":0},{"$f":"+AD1030+AD1025+AD1020+AD1015+AD1010+AD1005+AD997+AD989+AD984+AD966+AD1035","v":0},0,{"$f":"+AF1030+AF1025+AF1020+AF1015+AF1010+AF1005+AF997+AF989+AF984+AF966+AF1035","v":0},{"$f":"+AG1030+AG1025+AG1020+AG1015+AG1010+AG1005+AG997+AG989+AG984+AG966+AG1035","v":0},{"$f":"+AH1030+AH1025+AH1020+AH1015+AH1010+AH1005+AH997+AH989+AH984+AH966+AH1035","v":0},{"$f":"+AI1030+AI1025+AI1020+AI1015+AI1010+AI1005+AI997+AI989+AI984+AI966+AI1035","v":0},0,{"$f":"+AK1030+AK1025+AK1020+AK1015+AK1010+AK1005+AK997+AK989+AK984+AK966+AK1035","v":0},{"$f":"+AL1030+AL1025+AL1020+AL1015+AL1010+AL1005+AL997+AL989+AL984+AL966+AL1035","v":0},{"$f":"+AM1030+AM1025+AM1020+AM1015+AM1010+AM1005+AM997+AM989+AM984+AM966+AM1035","v":0},{"$f":"+AN1030+AN1025+AN1020+AN1015+AN1010+AN1005+AN997+AN989+AN984+AN966+AN1035","v":0},0,{"$f":"+AP1030+AP1025+AP1020+AP1015+AP1010+AP1005+AP997+AP989+AP984+AP966+AP1035","v":0},{"$f":"+AQ1030+AQ1025+AQ1020+AQ1015+AQ1010+AQ1005+AQ997+AQ989+AQ984+AQ966+AQ1035","v":0},{"$f":"+AR1030+AR1025+AR1020+AR1015+AR1010+AR1005+AR997+AR989+AR984+AR966+AR1035","v":0},{"$f":"+AS1030+AS1025+AS1020+AS1015+AS1010+AS1005+AS997+AS989+AS984+AS966+AS1035","v":0},0,{"$f":"+AU1030+AU1025+AU1020+AU1015+AU1010+AU1005+AU997+AU989+AU984+AU966+AU1035","v":0},{"$f":"+AV1030+AV1025+AV1020+AV1015+AV1010+AV1005+AV997+AV989+AV984+AV966+AV1035","v":0},{"$f":"+AW1030+AW1025+AW1020+AW1015+AW1010+AW1005+AW997+AW989+AW984+AW966+AW1035","v":0},{"$f":"+AX1030+AX1025+AX1020+AX1015+AX1010+AX1005+AX997+AX989+AX984+AX966+AX1035","v":0},0,{"$f":"+AZ1030+AZ1025+AZ1020+AZ1015+AZ1010+AZ1005+AZ997+AZ989+AZ984+AZ966+AZ1035","v":0},{"$f":"+BA1030+BA1025+BA1020+BA1015+BA1010+BA1005+BA997+BA989+BA984+BA966+BA1035","v":0},{"$f":"+BB1030+BB1025+BB1020+BB1015+BB1010+BB1005+BB997+BB989+BB984+BB966+BB1035","v":0},{"$f":"+BC1030+BC1025+BC1020+BC1015+BC1010+BC1005+BC997+BC989+BC984+BC966+BC1035","v":0},0,{"$f":"+BE1030+BE1025+BE1020+BE1015+BE1010+BE1005+BE997+BE989+BE984+BE966+BE1035","v":0},{"$f":"+BF1030+BF1025+BF1020+BF1015+BF1010+BF1005+BF997+BF989+BF984+BF966+BF1035","v":0},{"$f":"+BG1030+BG1025+BG1020+BG1015+BG1010+BG1005+BG997+BG989+BG984+BG966+BG1035","v":0},{"$f":"+BH1030+BH1025+BH1020+BH1015+BH1010+BH1005+BH997+BH989+BH984+BH966+BH1035","v":0},0,{"$f":"+BJ1030+BJ1025+BJ1020+BJ1015+BJ1010+BJ1005+BJ997+BJ989+BJ984+BJ966+BJ1035","v":0},{"$f":"+BK1030+BK1025+BK1020+BK1015+BK1010+BK1005+BK997+BK989+BK984+BK966+BK1035","v":0},{"$f":"+BL1030+BL1025+BL1020+BL1015+BL1010+BL1005+BL997+BL989+BL984+BL966+BL1035","v":0},{"$f":"+BM1030+BM1025+BM1020+BM1015+BM1010+BM1005+BM997+BM989+BM984+BM966+BM1035","v":0},0,{"$f":"+BO1030+BO1025+BO1020+BO1015+BO1010+BO1005+BO997+BO989+BO984+BO966+BO1035","v":0},{"$f":"+BP1030+BP1025+BP1020+BP1015+BP1010+BP1005+BP997+BP989+BP984+BP966+BP1035","v":0},{"$f":"+BQ1030+BQ1025+BQ1020+BQ1015+BQ1010+BQ1005+BQ997+BQ989+BQ984+BQ966+BQ1035","v":0},{"$f":"+BR1030+BR1025+BR1020+BR1015+BR1010+BR1005+BR997+BR989+BR984+BR966+BR1035","v":0},0,0]
[1091,null,null,"Distribution - Utah",null,"Gross Plant",{"$f":"G1031+G1026+G1021+G1016+G1011+G1006+G1001+G990+G985+G967+G1036","v":2371885652.3601508},2118867652.6281741,0,0,29572189.945522893,2529406.4008860961,179483677.94415995,{"$f":"N1031+N1026+N1021+N1016+N1011+N1006+N1001+N990+N985+N967+N1036","v":0},0,{"$f":"P1031+P1026+P1021+P1016+P1011+P1006+P1001+P990+P985+P967+P1036","v":38799701.418392465},2633024.0230152179,{"$f":"SUM(H1111:Q1111)","v":2371885652.3601508},0,null,null,{"$f":"V1031+V1026+V1021+V1016+V1011+V1006+V1001+V990+V985+V967+V1036","v":0},{"$f":"W1031+W1026+W1021+W1016+W1011+W1006+W1001+W990+W985+W967+W1036","v":1373975812.3389328},{"$f":"X1031+X1026+X1021+X1016+X1011+X1006+X1001+X990+X985+X967+X1036","v":333456299.95443654},{"$f":"Y1031+Y1026+Y1021+Y1016+Y1011+Y1006+Y1001+Y990+Y985+Y967+Y1036","v":411435540.33480489},0,{"$f":"AA1031+AA1026+AA1021+AA1016+AA1011+AA1006+AA1001+AA990+AA985+AA967+AA1036","v":0},{"$f":"AB1031+AB1026+AB1021+AB1016+AB1011+AB1006+AB1001+AB990+AB985+AB967+AB1036","v":0},{"$f":"AC1031+AC1026+AC1021+AC1016+AC1011+AC1006+AC1001+AC990+AC985+AC967+AC1036","v":0},{"$f":"AD1031+AD1026+AD1021+AD1016+AD1011+AD1006+AD1001+AD990+AD985+AD967+AD1036","v":0},0,{"$f":"AF1031+AF1026+AF1021+AF1016+AF1011+AF1006+AF1001+AF990+AF985+AF967+AF1036","v":0},{"$f":"AG1031+AG1026+AG1021+AG1016+AG1011+AG1006+AG1001+AG990+AG985+AG967+AG1036","v":0},{"$f":"AH1031+AH1026+AH1021+AH1016+AH1011+AH1006+AH1001+AH990+AH985+AH967+AH1036","v":0},{"$f":"AI1031+AI1026+AI1021+AI1016+AI1011+AI1006+AI1001+AI990+AI985+AI967+AI1036","v":0},0,{"$f":"AK1031+AK1026+AK1021+AK1016+AK1011+AK1006+AK1001+AK990+AK985+AK967+AK1036","v":0},{"$f":"AL1031+AL1026+AL1021+AL1016+AL1011+AL1006+AL1001+AL990+AL985+AL967+AL1036","v":5223018.8845703425},{"$f":"AM1031+AM1026+AM1021+AM1016+AM1011+AM1006+AM1001+AM990+AM985+AM967+AM1036","v":11226789.410547122},{"$f":"AN1031+AN1026+AN1021+AN1016+AN1011+AN1006+AN1001+AN990+AN985+AN967+AN1036","v":13122381.650405426},0,{"$f":"AP1031+AP1026+AP1021+AP1016+AP1011+AP1006+AP1001+AP990+AP985+AP967+AP1036","v":0},{"$f":"AQ1031+AQ1026+AQ1021+AQ1016+AQ1011+AQ1006+AQ1001+AQ990+AQ985+AQ967+AQ1036","v":960499.49515346542},{"$f":"AR1031+AR1026+AR1021+AR1016+AR1011+AR1006+AR1001+AR990+AR985+AR967+AR1036","v":757724.81985565461},{"$f":"AS1031+AS1026+AS1021+AS1016+AS1011+AS1006+AS1001+AS990+AS985+AS967+AS1036","v":811182.08587697591},0,{"$f":"AU1031+AU1026+AU1021+AU1016+AU1011+AU1006+AU1001+AU990+AU985+AU967+AU1036","v":0},{"$f":"AV1031+AV1026+AV1021+AV1016+AV1011+AV1006+AV1001+AV990+AV985+AV967+AV1036","v":19340548.538528856},{"$f":"AW1031+AW1026+AW1021+AW1016+AW1011+AW1006+AW1001+AW990+AW985+AW967+AW1036","v":69348071.275764883},{"$f":"AX1031+AX1026+AX1021+AX1016+AX1011+AX1006+AX1001+AX990+AX985+AX967+AX1036","v":90795058.129866213},0,{"$f":"AZ1031+AZ1026+AZ1021+AZ1016+AZ1011+AZ1006+AZ1001+AZ990+AZ985+AZ967+AZ1036","v":0},{"$f":"BA1031+BA1026+BA1021+BA1016+BA1011+BA1006+BA1001+BA990+BA985+BA967+BA1036","v":0},{"$f":"BB1031+BB1026+BB1021+BB1016+BB1011+BB1006+BB1001+BB990+BB985+BB967+BB1036","v":0},{"$f":"BC1031+BC1026+BC1021+BC1016+BC1011+BC1006+BC1001+BC990+BC985+BC967+BC1036","v":0},0,{"$f":"BE1031+BE1026+BE1021+BE1016+BE1011+BE1006+BE1001+BE990+BE985+BE967+BE1036","v":0},{"$f":"BF1031+BF1026+BF1021+BF1016+BF1011+BF1006+BF1001+BF990+BF985+BF967+BF1036","v":0},{"$f":"BG1031+BG1026+BG1021+BG1016+BG1011+BG1006+BG1001+BG990+BG985+BG967+BG1036","v":0},{"$f":"BH1031+BH1026+BH1021+BH1016+BH1011+BH1006+BH1001+BH990+BH985+BH967+BH1036","v":0},0,{"$f":"BJ1031+BJ1026+BJ1021+BJ1016+BJ1011+BJ1006+BJ1001+BJ990+BJ985+BJ967+BJ1036","v":0},{"$f":"BK1031+BK1026+BK1021+BK1016+BK1011+BK1006+BK1001+BK990+BK985+BK967+BK1036","v":4043698.4335457878},{"$f":"BL1031+BL1026+BL1021+BL1016+BL1011+BL1006+BL1001+BL990+BL985+BL967+BL1036","v":14076495.291020636},{"$f":"BM1031+BM1026+BM1021+BM1016+BM1011+BM1006+BM1001+BM990+BM985+BM967+BM1036","v":20679507.693826042},0,{"$f":"BO1031+BO1026+BO1021+BO1016+BO1011+BO1006+BO1001+BO990+BO985+BO967+BO1036","v":0},{"$f":"BP1031+BP1026+BP1021+BP1016+BP1011+BP1006+BP1001+BP990+BP985+BP967+BP1036","v":397639.94626611541},{"$f":"BQ1031+BQ1026+BQ1021+BQ1016+BQ1011+BQ1006+BQ1001+BQ990+BQ985+BQ967+BQ1036","v":1074778.9215756706},{"$f":"BR1031+BR1026+BR1021+BR1016+BR1011+BR1006+BR1001+BR990+BR985+BR967+BR1036","v":1160605.1551734318},0,0]
[1092,null,null,"General",null,"Gross Plant",{"$f":"G1105","v":264351428.54748157},{"$f":"H1105","v":220534888.69959751},{"$f":"I1105","v":0},0,3289992.00583447,254985.06849444061,18093438.009089101,{"$f":"N1105","v":0},0,3911330.5478577246,18266794.216608256,{"$f":"SUM(H1112:Q1112)","v":264351428.54748151},{"$f":"R1112-G1112","v":0},null,null,{"$f":"V1105","v":207478729.87733376},13056158.822263755,0,0,0,{"$f":"AA1105","v":0},0,0,0,0,{"$f":"AF1105","v":0},0,0,0,0,{"$f":"AK1105","v":3095217.1182625368},194774.88757193333,0,0,0,{"$f":"AP1105","v":239889.38195160069},15095.686542839941,0,0,0,{"$f":"AU1105","v":17022265.997801427},1071172.0112876731,0,0,0,{"$f":"AZ1105","v":0},0,0,0,0,{"$f":"BE1105","v":0},0,0,0,0,{"$f":"BJ1105","v":3679771.0284532304},231559.51940449385,0,0,0,{"$f":"BO1105","v":307677.69032125489},17959116.526287001,0,0,0,0]
[1093,null,null,"Gas Plant in Service",null,null,{"$f":"SUM(G1109:G1112)","v":2708449419.5605946},{"$f":"SUM(H1109:H1112)","v":2408201650.4795203},{"$f":"SUM(I1109:I1112)","v":0},0,35926125.907938741,2784391.4693805366,197577115.95324907,{"$f":"SUM(N1109:N1112)","v":0},0,42711031.966250189,21249103.784255229,{"$f":"SUM(R1109:R1112)","v":2708449419.5605946},0,null,null,{"$f":"SUM(V1109:V1112)","v":207478729.87733376},1387031971.1611965,402255409.10618562,411435540.33480489,0,{"$f":"SUM(AA1109:AA1112)","v":0},0,0,0,0,{"$f":"SUM(AF1109:AF1112)","v":0},0,0,0,0,{"$f":"SUM(AK1109:AK1112)","v":3095217.1182625368},5417793.7721422762,14290733.367128503,13122381.650405426,0,{"$f":"SUM(AP1109:AP1112)","v":239889.38195160069},975595.1816963054,757724.81985565461,811182.08587697591,0,{"$f":"SUM(AU1109:AU1112)","v":17022265.997801427},20411720.54981653,69348071.275764883,90795058.129866213,0,{"$f":"SUM(AZ1109:AZ1112)","v":0},0,0,0,0,{"$f":"SUM(BE1109:BE1112)","v":0},0,0,0,0,{"$f":"SUM(BJ1109:BJ1112)","v":3679771.0284532304},4275257.952950282,14076495.291020636,20679507.693826042,0,{"$f":"SUM(BO1109:BO1112)","v":307677.69032125489},18356756.472553115,1424064.4662074235,1160605.1551734318,0,0]
[1094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1095,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1096,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1116","v":5036.83},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!D$9,FALSE)*$G1116","v":4499.5323228029947},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!E$9,FALSE)*$G1116","v":0},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!F$9,FALSE)*$G1116","v":0},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!G$9,FALSE)*$G1116","v":62.798176351838414},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!H$9,FALSE)*$G1116","v":5.37133399727679},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!I$9,FALSE)*$G1116","v":381.14348922340633},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!J$9,FALSE)*$G1116","v":0},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!K$9,FALSE)*$G1116","v":0},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!L$9,FALSE)*$G1116","v":82.39330589176636},{"$f":"VLOOKUP($F1116,range,'COS Alloc Factors'!M$9,FALSE)*$G1116","v":5.5913717327170724},{"$f":"SUM(H1116:Q1116)","v":5036.829999999999},0,null,"Distribution Plant",{"$f":"IF($U1116=$V$646,$H1116,0)","v":0},{"$f":"IF($U1116=$W$646,$H1116,0)","v":4499.5323228029947},{"$f":"IF($U1116=$X$646,$H1116,0)+IF($U1116=$Y$646,$H1116,0)*$X$643","v":0},{"$f":"IF($U1116=$Y$646,$H1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$AA$646,$I1116,0)","v":0},{"$f":"IF($U1116=$AB$646,$I1116,0)","v":0},{"$f":"IF($U1116=$AC$646,$I1116,0)+IF($U1116=$AD$646,$I1116,0)*$X$643","v":0},{"$f":"IF($U1116=$AD$646,$I1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$AF$646,$J1116,0)","v":0},{"$f":"IF($U1116=$AG$646,$J1116,0)","v":0},{"$f":"IF($U1116=$AH$646,$J1116,0)+IF($U1116=$AI$646,$J1116,0)*$X$643","v":0},{"$f":"IF($U1116=$AI$646,$J1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$AK$646,$K1116,0)","v":0},{"$f":"IF($U1116=$AL$646,$K1116,0)","v":62.798176351838414},{"$f":"IF($U1116=$AM$646,$K1116,0)+IF($U1116=$AN$646,$K1116,0)*$X$643","v":0},{"$f":"IF($U1116=$AN$646,$K1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$AP$646,$L1116,0)","v":0},{"$f":"IF($U1116=$AQ$646,$L1116,0)","v":5.37133399727679},{"$f":"IF($U1116=$AR$646,$L1116,0)+IF($U1116=$AS$646,$L1116,0)*$X$643","v":0},{"$f":"IF($U1116=$AS$646,$L1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$AU$646,$M1116,0)","v":0},{"$f":"IF($U1116=$AV$646,$M1116,0)","v":381.14348922340633},{"$f":"IF($U1116=$AW$646,$M1116,0)+IF($U1116=$AX$646,$M1116,0)*$X$643","v":0},{"$f":"IF($U1116=$AX$646,$M1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$AZ$646,$N1116,0)","v":0},{"$f":"IF($U1116=$BA$646,$N1116,0)","v":0},{"$f":"IF($U1116=$BB$646,$N1116,0)+IF($U1116=$BC$646,$N1116,0)*$X$643","v":0},{"$f":"IF($U1116=$BC$646,$N1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$BE$646,$O1116,0)","v":0},{"$f":"IF($U1116=$BF$646,$O1116,0)","v":0},{"$f":"IF($U1116=$BG$646,$O1116,0)+IF($U1116=$BH$646,$O1116,0)*$X$643","v":0},{"$f":"IF($U1116=$BH$646,$O1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$BJ$646,$P1116,0)","v":0},{"$f":"IF($U1116=$BK$646,$P1116,0)","v":82.39330589176636},{"$f":"IF($U1116=$BL$646,$P1116,0)+IF($U1116=$BM$646,$P1116,0)*$X$643","v":0},{"$f":"IF($U1116=$BM$646,$P1116,0)*$Y$643","v":0},0,{"$f":"IF($U1116=$BO$646,$Q1116,0)","v":0},{"$f":"IF($U1116=$BP$646,$Q1116,0)","v":5.5913717327170724},{"$f":"IF($U1116=$BQ$646,$Q1116,0)+IF($U1116=$BR$646,$Q1116,0)*$X$643","v":0},{"$f":"IF($U1116=$BR$646,$Q1116,0)*$Y$643","v":0},0,0]
[1097,null,null,"Total",null,null,{"$f":"SUM(G1116)","v":5036.83},{"$f":"SUM(H1116)","v":4499.5323228029947},{"$f":"SUM(I1116)","v":0},0,62.798176351838414,5.37133399727679,381.14348922340633,{"$f":"SUM(N1116)","v":0},0,82.39330589176636,5.5913717327170724,{"$f":"SUM(R1116)","v":5036.829999999999},0,null,null,{"$f":"SUM(V1116)","v":0},{"$f":"SUM(W1116)","v":4499.5323228029947},0,0,0,{"$f":"SUM(AA1116)","v":0},{"$f":"SUM(AB1116)","v":0},0,0,0,{"$f":"SUM(AF1116)","v":0},{"$f":"SUM(AG1116)","v":0},0,0,0,{"$f":"SUM(AK1116)","v":0},{"$f":"SUM(AL1116)","v":62.798176351838414},{"$f":"SUM(AM1116)","v":0},{"$f":"SUM(AN1116)","v":0},0,{"$f":"SUM(AP1116)","v":0},{"$f":"SUM(AQ1116)","v":5.37133399727679},{"$f":"SUM(AR1116)","v":0},{"$f":"SUM(AS1116)","v":0},0,{"$f":"SUM(AU1116)","v":0},{"$f":"SUM(AV1116)","v":381.14348922340633},{"$f":"SUM(AW1116)","v":0},{"$f":"SUM(AX1116)","v":0},0,{"$f":"SUM(AZ1116)","v":0},{"$f":"SUM(BA1116)","v":0},0,0,0,{"$f":"SUM(BE1116)","v":0},{"$f":"SUM(BF1116)","v":0},0,0,0,{"$f":"SUM(BJ1116)","v":0},{"$f":"SUM(BK1116)","v":82.39330589176636},{"$f":"SUM(BL1116)","v":0},{"$f":"SUM(BM1116)","v":0},0,{"$f":"SUM(BO1116)","v":0},{"$f":"SUM(BP1116)","v":5.5913717327170724},{"$f":"SUM(BQ1116)","v":0},{"$f":"SUM(BR1116)","v":0},0,0]
[1098,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1099,106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1100,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!D$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!E$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!F$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!G$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!H$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!I$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!J$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!K$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!L$9,FALSE)*$G1120","v":0},{"$f":"VLOOKUP($F1120,range,'COS Alloc Factors'!M$9,FALSE)*$G1120","v":0},{"$f":"SUM(H1120:Q1120)","v":0},0,null,"Throughput",{"$f":"IF($U1120=$V$646,$H1120,0)","v":0},{"$f":"IF($U1120=$W$646,$H1120,0)","v":0},{"$f":"IF($U1120=$X$646,$H1120,0)+IF($U1120=$Y$646,$H1120,0)*$X$643","v":0},{"$f":"IF($U1120=$Y$646,$H1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$AA$646,$I1120,0)","v":0},{"$f":"IF($U1120=$AB$646,$I1120,0)","v":0},{"$f":"IF($U1120=$AC$646,$I1120,0)+IF($U1120=$AD$646,$I1120,0)*$X$643","v":0},{"$f":"IF($U1120=$AD$646,$I1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$AF$646,$J1120,0)","v":0},{"$f":"IF($U1120=$AG$646,$J1120,0)","v":0},{"$f":"IF($U1120=$AH$646,$J1120,0)+IF($U1120=$AI$646,$J1120,0)*$X$643","v":0},{"$f":"IF($U1120=$AI$646,$J1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$AK$646,$K1120,0)","v":0},{"$f":"IF($U1120=$AL$646,$K1120,0)","v":0},{"$f":"IF($U1120=$AM$646,$K1120,0)+IF($U1120=$AN$646,$K1120,0)*$X$643","v":0},{"$f":"IF($U1120=$AN$646,$K1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$AP$646,$L1120,0)","v":0},{"$f":"IF($U1120=$AQ$646,$L1120,0)","v":0},{"$f":"IF($U1120=$AR$646,$L1120,0)+IF($U1120=$AS$646,$L1120,0)*$X$643","v":0},{"$f":"IF($U1120=$AS$646,$L1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$AU$646,$M1120,0)","v":0},{"$f":"IF($U1120=$AV$646,$M1120,0)","v":0},{"$f":"IF($U1120=$AW$646,$M1120,0)+IF($U1120=$AX$646,$M1120,0)*$X$643","v":0},{"$f":"IF($U1120=$AX$646,$M1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$AZ$646,$N1120,0)","v":0},{"$f":"IF($U1120=$BA$646,$N1120,0)","v":0},{"$f":"IF($U1120=$BB$646,$N1120,0)+IF($U1120=$BC$646,$N1120,0)*$X$643","v":0},{"$f":"IF($U1120=$BC$646,$N1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$BE$646,$O1120,0)","v":0},{"$f":"IF($U1120=$BF$646,$O1120,0)","v":0},{"$f":"IF($U1120=$BG$646,$O1120,0)+IF($U1120=$BH$646,$O1120,0)*$X$643","v":0},{"$f":"IF($U1120=$BH$646,$O1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$BJ$646,$P1120,0)","v":0},{"$f":"IF($U1120=$BK$646,$P1120,0)","v":0},{"$f":"IF($U1120=$BL$646,$P1120,0)+IF($U1120=$BM$646,$P1120,0)*$X$643","v":0},{"$f":"IF($U1120=$BM$646,$P1120,0)*$Y$643","v":0},0,{"$f":"IF($U1120=$BO$646,$Q1120,0)","v":0},{"$f":"IF($U1120=$BP$646,$Q1120,0)","v":0},{"$f":"IF($U1120=$BQ$646,$Q1120,0)+IF($U1120=$BR$646,$Q1120,0)*$X$643","v":0},{"$f":"IF($U1120=$BR$646,$Q1120,0)*$Y$643","v":0},0,0]
[1101,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!D$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!E$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!F$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!G$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!H$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!I$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!J$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!K$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!L$9,FALSE)*$G1121","v":0},{"$f":"VLOOKUP($F1121,range,'COS Alloc Factors'!M$9,FALSE)*$G1121","v":0},{"$f":"SUM(H1121:Q1121)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1121=$V$646,$H1121,0)","v":0},{"$f":"IF($U1121=$W$646,$H1121,0)","v":0},{"$f":"IF($U1121=$X$646,$H1121,0)+IF($U1121=$Y$646,$H1121,0)*$X$643","v":0},{"$f":"IF($U1121=$Y$646,$H1121,0)*$Y$643","v":0},0,{"$f":"IF($U1121=$AA$646,$I1121,0)","v":0},{"$f":"IF($U1121=$AB$646,$I1121,0)","v":0},{"$f":"IF($U1121=$AC$646,$I1121,0)+IF($U1121=$AD$646,$I1121,0)*$X$643","v":0},{"$f":"IF($U1121=$AD$646,$I1121,0)*$Y$643","v":0},0,{"$f":"IF($U1121=$AF$646,$J1121,0)","v":0},{"$f":"IF($U1121=$AG$646,$J1121,0)","v":0},{"$f":"IF($U1121=$AH$646,$J1121,0)+IF($U1121=$AI$646,$J1121,0)*$X$643","v":0},{"$f":"IF($U1121=$AI$646,$J1121,0)*$Y$643","v":0},0,{"$f":"IF($U1121=$AK$646,$K1121,0)","v":0},{"$f":"IF($U1121=$AL$646,$K1121,0)","v":0},{"$f":"IF($U1121=$AM$646,$K1121,0)+IF($U1121=$AN$646,$K1121,0)*$X$643","v":0},{"$f":"IF($U1121=$AN$646,$K1121,0)*$Y$643","v":0},0,{"$f":"IF($U1121=$AP$646,$L1121,0)","v":0},{"$f":"IF($U1121=$AQ$646,$L1121,0)","v":0},{"$f":"IF($U1121=$AR$646,$L1121,0)+IF($U1121=$AS$646,$L1121,0)*$X$643","v":0},{"$f":"IF($U1121=$AS$646,$L1121,0)*$Y$643","v":0},0,{"$f":"IF($U1121=$AU$646,$M1121,0)","v":0},{"$f":"IF($U1121=$AV$646,$M1121,0)","v":0},{"$f":"IF($U1121=$AW$646,$M1121,0)+IF($U1121=$AX$646,$M1121,0)*$X$643","v":0},{"$f":"IF($U1121=$AX$646,$M1121,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1121=$BJ$646,$P1121,0)","v":0},{"$f":"IF($U1121=$BK$646,$P1121,0)","v":0},{"$f":"IF($U1121=$BL$646,$P1121,0)+IF($U1121=$BM$646,$P1121,0)*$X$643","v":0},{"$f":"IF($U1121=$BM$646,$P1121,0)*$Y$643","v":0},0,{"$f":"IF($U1121=$BO$646,$Q1121,0)","v":0},{"$f":"IF($U1121=$BP$646,$Q1121,0)","v":0},{"$f":"IF($U1121=$BQ$646,$Q1121,0)+IF($U1121=$BR$646,$Q1121,0)*$X$643","v":0},{"$f":"IF($U1121=$BR$646,$Q1121,0)*$Y$643","v":0},0,0]
[1102,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!D$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!E$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!F$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!G$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!H$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!I$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!J$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!K$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!L$9,FALSE)*$G1122","v":0},{"$f":"VLOOKUP($F1122,range,'COS Alloc Factors'!M$9,FALSE)*$G1122","v":0},{"$f":"SUM(H1122:Q1122)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1122=$V$646,$H1122,0)","v":0},{"$f":"IF($U1122=$W$646,$H1122,0)","v":0},{"$f":"IF($U1122=$X$646,$H1122,0)+IF($U1122=$Y$646,$H1122,0)*$X$643","v":0},{"$f":"IF($U1122=$Y$646,$H1122,0)*$Y$643","v":0},0,{"$f":"IF($U1122=$AA$646,$I1122,0)","v":0},{"$f":"IF($U1122=$AB$646,$I1122,0)","v":0},{"$f":"IF($U1122=$AC$646,$I1122,0)+IF($U1122=$AD$646,$I1122,0)*$X$643","v":0},{"$f":"IF($U1122=$AD$646,$I1122,0)*$Y$643","v":0},0,{"$f":"IF($U1122=$AF$646,$J1122,0)","v":0},{"$f":"IF($U1122=$AG$646,$J1122,0)","v":0},{"$f":"IF($U1122=$AH$646,$J1122,0)+IF($U1122=$AI$646,$J1122,0)*$X$643","v":0},{"$f":"IF($U1122=$AI$646,$J1122,0)*$Y$643","v":0},0,{"$f":"IF($U1122=$AK$646,$K1122,0)","v":0},{"$f":"IF($U1122=$AL$646,$K1122,0)","v":0},{"$f":"IF($U1122=$AM$646,$K1122,0)+IF($U1122=$AN$646,$K1122,0)*$X$643","v":0},{"$f":"IF($U1122=$AN$646,$K1122,0)*$Y$643","v":0},0,{"$f":"IF($U1122=$AP$646,$L1122,0)","v":0},{"$f":"IF($U1122=$AQ$646,$L1122,0)","v":0},{"$f":"IF($U1122=$AR$646,$L1122,0)+IF($U1122=$AS$646,$L1122,0)*$X$643","v":0},{"$f":"IF($U1122=$AS$646,$L1122,0)*$Y$643","v":0},0,{"$f":"IF($U1122=$AU$646,$M1122,0)","v":0},{"$f":"IF($U1122=$AV$646,$M1122,0)","v":0},{"$f":"IF($U1122=$AW$646,$M1122,0)+IF($U1122=$AX$646,$M1122,0)*$X$643","v":0},{"$f":"IF($U1122=$AX$646,$M1122,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1122=$BJ$646,$P1122,0)","v":0},{"$f":"IF($U1122=$BK$646,$P1122,0)","v":0},{"$f":"IF($U1122=$BL$646,$P1122,0)+IF($U1122=$BM$646,$P1122,0)*$X$643","v":0},{"$f":"IF($U1122=$BM$646,$P1122,0)*$Y$643","v":0},0,{"$f":"IF($U1122=$BO$646,$Q1122,0)","v":0},{"$f":"IF($U1122=$BP$646,$Q1122,0)","v":0},{"$f":"IF($U1122=$BQ$646,$Q1122,0)+IF($U1122=$BR$646,$Q1122,0)*$X$643","v":0},{"$f":"IF($U1122=$BR$646,$Q1122,0)*$Y$643","v":0},0,0]
[1103,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!D$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!E$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!F$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!G$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!H$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!I$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!J$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!K$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!L$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!M$9,FALSE)*$G1123","v":0},{"$f":"SUM(H1123:Q1123)","v":0},0,null,"Customer",{"$f":"IF($U1123=$V$646,$H1123,0)","v":0},{"$f":"IF($U1123=$W$646,$H1123,0)","v":0},{"$f":"IF($U1123=$X$646,$H1123,0)+IF($U1123=$Y$646,$H1123,0)*$X$643","v":0},{"$f":"IF($U1123=$Y$646,$H1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$AA$646,$I1123,0)","v":0},{"$f":"IF($U1123=$AB$646,$I1123,0)","v":0},{"$f":"IF($U1123=$AC$646,$I1123,0)+IF($U1123=$AD$646,$I1123,0)*$X$643","v":0},{"$f":"IF($U1123=$AD$646,$I1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$AF$646,$J1123,0)","v":0},{"$f":"IF($U1123=$AG$646,$J1123,0)","v":0},{"$f":"IF($U1123=$AH$646,$J1123,0)+IF($U1123=$AI$646,$J1123,0)*$X$643","v":0},{"$f":"IF($U1123=$AI$646,$J1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$AK$646,$K1123,0)","v":0},{"$f":"IF($U1123=$AL$646,$K1123,0)","v":0},{"$f":"IF($U1123=$AM$646,$K1123,0)+IF($U1123=$AN$646,$K1123,0)*$X$643","v":0},{"$f":"IF($U1123=$AN$646,$K1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$AP$646,$L1123,0)","v":0},{"$f":"IF($U1123=$AQ$646,$L1123,0)","v":0},{"$f":"IF($U1123=$AR$646,$L1123,0)+IF($U1123=$AS$646,$L1123,0)*$X$643","v":0},{"$f":"IF($U1123=$AS$646,$L1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$AU$646,$M1123,0)","v":0},{"$f":"IF($U1123=$AV$646,$M1123,0)","v":0},{"$f":"IF($U1123=$AW$646,$M1123,0)+IF($U1123=$AX$646,$M1123,0)*$X$643","v":0},{"$f":"IF($U1123=$AX$646,$M1123,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1123=$BJ$646,$P1123,0)","v":0},{"$f":"IF($U1123=$BK$646,$P1123,0)","v":0},{"$f":"IF($U1123=$BL$646,$P1123,0)+IF($U1123=$BM$646,$P1123,0)*$X$643","v":0},{"$f":"IF($U1123=$BM$646,$P1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$BO$646,$Q1123,0)","v":0},{"$f":"IF($U1123=$BP$646,$Q1123,0)","v":0},{"$f":"IF($U1123=$BQ$646,$Q1123,0)+IF($U1123=$BR$646,$Q1123,0)*$X$643","v":0},{"$f":"IF($U1123=$BR$646,$Q1123,0)*$Y$643","v":0},0,0]
[1104,null,null,"Total",null,null,{"$f":"SUM(G1120:G1123)","v":0},{"$f":"SUM(H1120:H1123)","v":0},{"$f":"SUM(I1120:I1123)","v":0},0,0,0,0,{"$f":"SUM(N1120:N1123)","v":0},0,0,0,{"$f":"SUM(R1120:R1123)","v":0},0,null,null,{"$f":"SUM(V1120:V1123)","v":0},{"$f":"SUM(W1120:W1123)","v":0},0,0,0,{"$f":"SUM(AA1120:AA1123)","v":0},{"$f":"SUM(AB1120:AB1123)","v":0},0,0,0,{"$f":"SUM(AF1120:AF1123)","v":0},{"$f":"SUM(AG1120:AG1123)","v":0},0,0,0,{"$f":"SUM(AK1120:AK1123)","v":0},{"$f":"SUM(AL1120:AL1123)","v":0},{"$f":"SUM(AM1120:AM1123)","v":0},{"$f":"SUM(AN1120:AN1123)","v":0},0,{"$f":"SUM(AP1120:AP1123)","v":0},{"$f":"SUM(AQ1120:AQ1123)","v":0},{"$f":"SUM(AR1120:AR1123)","v":0},{"$f":"SUM(AS1120:AS1123)","v":0},0,{"$f":"SUM(AU1120:AU1123)","v":0},{"$f":"SUM(AV1120:AV1123)","v":0},{"$f":"SUM(AW1120:AW1123)","v":0},{"$f":"SUM(AX1120:AX1123)","v":0},0,{"$f":"SUM(AZ1120:AZ1123)","v":0},{"$f":"SUM(BA1120:BA1123)","v":0},0,0,0,{"$f":"SUM(BE1120:BE1123)","v":0},{"$f":"SUM(BF1120:BF1123)","v":0},0,0,0,{"$f":"SUM(BJ1120:BJ1123)","v":0},{"$f":"SUM(BK1120:BK1123)","v":0},{"$f":"SUM(BL1120:BL1123)","v":0},{"$f":"SUM(BM1120:BM1123)","v":0},0,{"$f":"SUM(BO1120:BO1123)","v":0},{"$f":"SUM(BP1120:BP1123)","v":0},{"$f":"SUM(BQ1120:BQ1123)","v":0},{"$f":"SUM(BR1120:BR1123)","v":0},0,0]
[1105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V1125:Y1125)-H1125","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1125:AN1125)-K1125","v":0},null,null,null,null,{"$f":"SUM(AP1125:AS1125)-L1125","v":0},null,null,null,null,{"$f":"SUM(AU1125:AX1125)-M1125","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1125:BM1125)-P1125","v":0},null,null,null,null,{"$f":"SUM(BO1125:BR1125)-Q1125","v":0},{"$f":"SUM(V1125:BR1125)-R1125","v":0}]
[1106,108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1107,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1127","v":-66023765.02621904},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!D$9,FALSE)*$G1127","v":-62903048.168513305},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!E$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!F$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!G$9,FALSE)*$G1127","v":-2801364.9691503881},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!H$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!I$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!J$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!K$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!L$9,FALSE)*$G1127","v":0},{"$f":"VLOOKUP($F1127,range,'COS Alloc Factors'!M$9,FALSE)*$G1127","v":-319351.8885553474},{"$f":"SUM(H1127:Q1127)","v":-66023765.02621904},0,null,"Throughput",{"$f":"IF($U1127=$V$646,$H1127,0)","v":0},{"$f":"IF($U1127=$W$646,$H1127,0)","v":0},{"$f":"IF($U1127=$X$646,$H1127,0)+IF($U1127=$Y$646,$H1127,0)*$X$643","v":-62903048.168513305},{"$f":"IF($U1127=$Y$646,$H1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$AA$646,$I1127,0)","v":0},{"$f":"IF($U1127=$AB$646,$I1127,0)","v":0},{"$f":"IF($U1127=$AC$646,$I1127,0)+IF($U1127=$AD$646,$I1127,0)*$X$643","v":0},{"$f":"IF($U1127=$AD$646,$I1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$AF$646,$J1127,0)","v":0},{"$f":"IF($U1127=$AG$646,$J1127,0)","v":0},{"$f":"IF($U1127=$AH$646,$J1127,0)+IF($U1127=$AI$646,$J1127,0)*$X$643","v":0},{"$f":"IF($U1127=$AI$646,$J1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$AK$646,$K1127,0)","v":0},{"$f":"IF($U1127=$AL$646,$K1127,0)","v":0},{"$f":"IF($U1127=$AM$646,$K1127,0)+IF($U1127=$AN$646,$K1127,0)*$X$643","v":-2801364.9691503881},{"$f":"IF($U1127=$AN$646,$K1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$AP$646,$L1127,0)","v":0},{"$f":"IF($U1127=$AQ$646,$L1127,0)","v":0},{"$f":"IF($U1127=$AR$646,$L1127,0)+IF($U1127=$AS$646,$L1127,0)*$X$643","v":0},{"$f":"IF($U1127=$AS$646,$L1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$AU$646,$M1127,0)","v":0},{"$f":"IF($U1127=$AV$646,$M1127,0)","v":0},{"$f":"IF($U1127=$AW$646,$M1127,0)+IF($U1127=$AX$646,$M1127,0)*$X$643","v":0},{"$f":"IF($U1127=$AX$646,$M1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$AZ$646,$N1127,0)","v":0},{"$f":"IF($U1127=$BA$646,$N1127,0)","v":0},{"$f":"IF($U1127=$BB$646,$N1127,0)+IF($U1127=$BC$646,$N1127,0)*$X$643","v":0},{"$f":"IF($U1127=$BC$646,$N1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$BE$646,$O1127,0)","v":0},{"$f":"IF($U1127=$BF$646,$O1127,0)","v":0},{"$f":"IF($U1127=$BG$646,$O1127,0)+IF($U1127=$BH$646,$O1127,0)*$X$643","v":0},{"$f":"IF($U1127=$BH$646,$O1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$BJ$646,$P1127,0)","v":0},{"$f":"IF($U1127=$BK$646,$P1127,0)","v":0},{"$f":"IF($U1127=$BL$646,$P1127,0)+IF($U1127=$BM$646,$P1127,0)*$X$643","v":0},{"$f":"IF($U1127=$BM$646,$P1127,0)*$Y$643","v":0},0,{"$f":"IF($U1127=$BO$646,$Q1127,0)","v":0},{"$f":"IF($U1127=$BP$646,$Q1127,0)","v":0},{"$f":"IF($U1127=$BQ$646,$Q1127,0)+IF($U1127=$BR$646,$Q1127,0)*$X$643","v":-319351.8885553474},{"$f":"IF($U1127=$BR$646,$Q1127,0)*$Y$643","v":0},0,0]
[1108,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!D$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!E$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!F$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!G$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!H$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!I$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!J$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!K$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!L$9,FALSE)*$G1128","v":0},{"$f":"VLOOKUP($F1128,range,'COS Alloc Factors'!M$9,FALSE)*$G1128","v":0},{"$f":"SUM(H1128:Q1128)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1128=$V$646,$H1128,0)","v":0},{"$f":"IF($U1128=$W$646,$H1128,0)","v":0},{"$f":"IF($U1128=$X$646,$H1128,0)+IF($U1128=$Y$646,$H1128,0)*$X$643","v":0},{"$f":"IF($U1128=$Y$646,$H1128,0)*$Y$643","v":0},0,{"$f":"IF($U1128=$AA$646,$I1128,0)","v":0},{"$f":"IF($U1128=$AB$646,$I1128,0)","v":0},{"$f":"IF($U1128=$AC$646,$I1128,0)+IF($U1128=$AD$646,$I1128,0)*$X$643","v":0},{"$f":"IF($U1128=$AD$646,$I1128,0)*$Y$643","v":0},0,{"$f":"IF($U1128=$AF$646,$J1128,0)","v":0},{"$f":"IF($U1128=$AG$646,$J1128,0)","v":0},{"$f":"IF($U1128=$AH$646,$J1128,0)+IF($U1128=$AI$646,$J1128,0)*$X$643","v":0},{"$f":"IF($U1128=$AI$646,$J1128,0)*$Y$643","v":0},0,{"$f":"IF($U1128=$AK$646,$K1128,0)","v":0},{"$f":"IF($U1128=$AL$646,$K1128,0)","v":0},{"$f":"IF($U1128=$AM$646,$K1128,0)+IF($U1128=$AN$646,$K1128,0)*$X$643","v":0},{"$f":"IF($U1128=$AN$646,$K1128,0)*$Y$643","v":0},0,{"$f":"IF($U1128=$AP$646,$L1128,0)","v":0},{"$f":"IF($U1128=$AQ$646,$L1128,0)","v":0},{"$f":"IF($U1128=$AR$646,$L1128,0)+IF($U1128=$AS$646,$L1128,0)*$X$643","v":0},{"$f":"IF($U1128=$AS$646,$L1128,0)*$Y$643","v":0},0,{"$f":"IF($U1128=$AU$646,$M1128,0)","v":0},{"$f":"IF($U1128=$AV$646,$M1128,0)","v":0},{"$f":"IF($U1128=$AW$646,$M1128,0)+IF($U1128=$AX$646,$M1128,0)*$X$643","v":0},{"$f":"IF($U1128=$AX$646,$M1128,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1128=$BJ$646,$P1128,0)","v":0},{"$f":"IF($U1128=$BK$646,$P1128,0)","v":0},{"$f":"IF($U1128=$BL$646,$P1128,0)+IF($U1128=$BM$646,$P1128,0)*$X$643","v":0},{"$f":"IF($U1128=$BM$646,$P1128,0)*$Y$643","v":0},0,{"$f":"IF($U1128=$BO$646,$Q1128,0)","v":0},{"$f":"IF($U1128=$BP$646,$Q1128,0)","v":0},{"$f":"IF($U1128=$BQ$646,$Q1128,0)+IF($U1128=$BR$646,$Q1128,0)*$X$643","v":0},{"$f":"IF($U1128=$BR$646,$Q1128,0)*$Y$643","v":0},0,0]
[1109,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1129","v":-625028707.40819955},{"$f":"'Dist Plant'!F48","v":-558354534.82904327},{"$f":"'Dist Plant'!G48","v":0},{"$f":"'Dist Plant'!H48","v":0},{"$f":"'Dist Plant'!I48","v":-7792731.3395095225},{"$f":"'Dist Plant'!J48","v":-666537.87111648219},{"$f":"'Dist Plant'!K48","v":-47296736.718602128},{"$f":"'Dist Plant'!L48","v":0},{"$f":"'Dist Plant'!M48","v":0},{"$f":"'Dist Plant'!N48","v":-10224323.926084291},{"$f":"'Dist Plant'!O48","v":-693842.72384394496},{"$f":"SUM(H1129:Q1129)","v":-625028707.40819967},0,null,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F35","v":-362063965.9175005},{"$f":"'Dist Plant'!F41","v":-77950062.817329392},{"$f":"'Dist Plant'!F46","v":-118340506.09421337},0,0,{"$f":"'Dist Plant'!G35","v":0},{"$f":"'Dist Plant'!G41","v":0},{"$f":"'Dist Plant'!G46","v":0},0,0,{"$f":"'Dist Plant'!H35","v":0},{"$f":"'Dist Plant'!H41","v":0},{"$f":"'Dist Plant'!H46","v":0},0,0,{"$f":"'Dist Plant'!I35","v":-1376346.5953526187},{"$f":"'Dist Plant'!I41","v":-3430264.8206365099},{"$f":"'Dist Plant'!I46","v":-2986119.9235203932},0,0,{"$f":"'Dist Plant'!J35","v":-253106.53459395457},{"$f":"'Dist Plant'!J41","v":-413431.33652252756},{"$f":"'Dist Plant'!J46","v":0},0,0,{"$f":"'Dist Plant'!K35","v":-5096534.9200428976},{"$f":"'Dist Plant'!K41","v":-27457110.269005649},{"$f":"'Dist Plant'!K46","v":-14743091.529553579},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dist Plant'!N35","v":-1065577.3403548195},{"$f":"'Dist Plant'!N41","v":-3649121.5915985857},{"$f":"'Dist Plant'!N46","v":-5509624.9941308852},0,0,{"$f":"'Dist Plant'!O35","v":-104784.30162991599},{"$f":"'Dist Plant'!O41","v":-395918.68568041967},{"$f":"'Dist Plant'!O46","v":-193139.73653360928},0,0]
[1110,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1130","v":-138451077.63774291},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!D$9,FALSE)*$G1130","v":-123924990.64865714},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!E$9,FALSE)*$G1130","v":0},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!F$9,FALSE)*$G1130","v":0},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!G$9,FALSE)*$G1130","v":-1848742.5321286023},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!H$9,FALSE)*$G1130","v":-143283.55216286657},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!I$9,FALSE)*$G1130","v":-10167230.905277239},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!J$9,FALSE)*$G1130","v":0},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!K$9,FALSE)*$G1130","v":0},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!L$9,FALSE)*$G1130","v":-2197890.7937207487},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!M$9,FALSE)*$G1130","v":-168939.20579629453},{"$f":"SUM(H1130:Q1130)","v":-138451077.63774291},0,null,"Customer",{"$f":"IF($U1130=$V$646,$H1130,0)","v":-123924990.64865714},{"$f":"IF($U1130=$W$646,$H1130,0)","v":0},{"$f":"IF($U1130=$X$646,$H1130,0)+IF($U1130=$Y$646,$H1130,0)*$X$643","v":0},{"$f":"IF($U1130=$Y$646,$H1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$AA$646,$I1130,0)","v":0},{"$f":"IF($U1130=$AB$646,$I1130,0)","v":0},{"$f":"IF($U1130=$AC$646,$I1130,0)+IF($U1130=$AD$646,$I1130,0)*$X$643","v":0},{"$f":"IF($U1130=$AD$646,$I1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$AF$646,$J1130,0)","v":0},{"$f":"IF($U1130=$AG$646,$J1130,0)","v":0},{"$f":"IF($U1130=$AH$646,$J1130,0)+IF($U1130=$AI$646,$J1130,0)*$X$643","v":0},{"$f":"IF($U1130=$AI$646,$J1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$AK$646,$K1130,0)","v":-1848742.5321286023},{"$f":"IF($U1130=$AL$646,$K1130,0)","v":0},{"$f":"IF($U1130=$AM$646,$K1130,0)+IF($U1130=$AN$646,$K1130,0)*$X$643","v":0},{"$f":"IF($U1130=$AN$646,$K1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$AP$646,$L1130,0)","v":-143283.55216286657},{"$f":"IF($U1130=$AQ$646,$L1130,0)","v":0},{"$f":"IF($U1130=$AR$646,$L1130,0)+IF($U1130=$AS$646,$L1130,0)*$X$643","v":0},{"$f":"IF($U1130=$AS$646,$L1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$AU$646,$M1130,0)","v":-10167230.905277239},{"$f":"IF($U1130=$AV$646,$M1130,0)","v":0},{"$f":"IF($U1130=$AW$646,$M1130,0)+IF($U1130=$AX$646,$M1130,0)*$X$643","v":0},{"$f":"IF($U1130=$AX$646,$M1130,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1130=$BJ$646,$P1130,0)","v":-2197890.7937207487},{"$f":"IF($U1130=$BK$646,$P1130,0)","v":0},{"$f":"IF($U1130=$BL$646,$P1130,0)+IF($U1130=$BM$646,$P1130,0)*$X$643","v":0},{"$f":"IF($U1130=$BM$646,$P1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$BO$646,$Q1130,0)","v":-168939.20579629453},{"$f":"IF($U1130=$BP$646,$Q1130,0)","v":0},{"$f":"IF($U1130=$BQ$646,$Q1130,0)+IF($U1130=$BR$646,$Q1130,0)*$X$643","v":0},{"$f":"IF($U1130=$BR$646,$Q1130,0)*$Y$643","v":0},0,0]
[1111,null,null,"Total",null,null,{"$f":"SUM(G1127:G1130)","v":-829503550.07216144},{"$f":"SUM(H1127:H1130)","v":-745182573.64621377},{"$f":"SUM(I1127:I1130)","v":0},0,-12442838.840788513,-809821.42327934876,-57463967.623879366,{"$f":"SUM(N1127:N1130)","v":0},0,-12422214.719805039,-1182133.818195587,{"$f":"SUM(R1127:R1130)","v":-829503550.07216156},0,null,null,{"$f":"SUM(V1127:V1130)","v":-123924990.64865714},{"$f":"SUM(W1127:W1130)","v":-362063965.9175005},-140853110.9858427,-118340506.09421337,0,{"$f":"SUM(AA1127:AA1130)","v":0},{"$f":"SUM(AB1127:AB1130)","v":0},0,0,0,{"$f":"SUM(AF1127:AF1130)","v":0},{"$f":"SUM(AG1127:AG1130)","v":0},0,0,0,{"$f":"SUM(AK1127:AK1130)","v":-1848742.5321286023},{"$f":"SUM(AL1127:AL1130)","v":-1376346.5953526187},{"$f":"SUM(AM1127:AM1130)","v":-6231629.7897868976},{"$f":"SUM(AN1127:AN1130)","v":-2986119.9235203932},0,{"$f":"SUM(AP1127:AP1130)","v":-143283.55216286657},{"$f":"SUM(AQ1127:AQ1130)","v":-253106.53459395457},{"$f":"SUM(AR1127:AR1130)","v":-413431.33652252756},{"$f":"SUM(AS1127:AS1130)","v":0},0,{"$f":"SUM(AU1127:AU1130)","v":-10167230.905277239},{"$f":"SUM(AV1127:AV1130)","v":-5096534.9200428976},{"$f":"SUM(AW1127:AW1130)","v":-27457110.269005649},{"$f":"SUM(AX1127:AX1130)","v":-14743091.529553579},0,{"$f":"SUM(AZ1127:AZ1130)","v":0},{"$f":"SUM(BA1127:BA1130)","v":0},0,0,0,{"$f":"SUM(BE1127:BE1130)","v":0},{"$f":"SUM(BF1127:BF1130)","v":0},0,0,0,{"$f":"SUM(BJ1127:BJ1130)","v":-2197890.7937207487},{"$f":"SUM(BK1127:BK1130)","v":-1065577.3403548195},{"$f":"SUM(BL1127:BL1130)","v":-3649121.5915985857},{"$f":"SUM(BM1127:BM1130)","v":-5509624.9941308852},0,{"$f":"SUM(BO1127:BO1130)","v":-168939.20579629453},{"$f":"SUM(BP1127:BP1130)","v":-104784.30162991599},{"$f":"SUM(BQ1127:BQ1130)","v":-715270.57423576713},{"$f":"SUM(BR1127:BR1130)","v":-193139.73653360928},0,0]
[1112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1113,111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1114,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1134","v":-5519001.2648268808},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!D$9,FALSE)*$G1134","v":-5258137.009690796},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!E$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!F$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!G$9,FALSE)*$G1134","v":-234169.26922969348},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!H$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!I$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!J$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!K$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!L$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!M$9,FALSE)*$G1134","v":-26694.985906391412},{"$f":"SUM(H1134:Q1134)","v":-5519001.2648268808},0,null,"Throughput",{"$f":"IF($U1134=$V$646,$H1134,0)","v":0},{"$f":"IF($U1134=$W$646,$H1134,0)","v":0},{"$f":"IF($U1134=$X$646,$H1134,0)+IF($U1134=$Y$646,$H1134,0)*$X$643","v":-5258137.009690796},{"$f":"IF($U1134=$Y$646,$H1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AA$646,$I1134,0)","v":0},{"$f":"IF($U1134=$AB$646,$I1134,0)","v":0},{"$f":"IF($U1134=$AC$646,$I1134,0)+IF($U1134=$AD$646,$I1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AD$646,$I1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AF$646,$J1134,0)","v":0},{"$f":"IF($U1134=$AG$646,$J1134,0)","v":0},{"$f":"IF($U1134=$AH$646,$J1134,0)+IF($U1134=$AI$646,$J1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AI$646,$J1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AK$646,$K1134,0)","v":0},{"$f":"IF($U1134=$AL$646,$K1134,0)","v":0},{"$f":"IF($U1134=$AM$646,$K1134,0)+IF($U1134=$AN$646,$K1134,0)*$X$643","v":-234169.26922969348},{"$f":"IF($U1134=$AN$646,$K1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AP$646,$L1134,0)","v":0},{"$f":"IF($U1134=$AQ$646,$L1134,0)","v":0},{"$f":"IF($U1134=$AR$646,$L1134,0)+IF($U1134=$AS$646,$L1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AS$646,$L1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AU$646,$M1134,0)","v":0},{"$f":"IF($U1134=$AV$646,$M1134,0)","v":0},{"$f":"IF($U1134=$AW$646,$M1134,0)+IF($U1134=$AX$646,$M1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AX$646,$M1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AZ$646,$N1134,0)","v":0},{"$f":"IF($U1134=$BA$646,$N1134,0)","v":0},{"$f":"IF($U1134=$BB$646,$N1134,0)+IF($U1134=$BC$646,$N1134,0)*$X$643","v":0},{"$f":"IF($U1134=$BC$646,$N1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$BE$646,$O1134,0)","v":0},{"$f":"IF($U1134=$BF$646,$O1134,0)","v":0},{"$f":"IF($U1134=$BG$646,$O1134,0)+IF($U1134=$BH$646,$O1134,0)*$X$643","v":0},{"$f":"IF($U1134=$BH$646,$O1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$BJ$646,$P1134,0)","v":0},{"$f":"IF($U1134=$BK$646,$P1134,0)","v":0},{"$f":"IF($U1134=$BL$646,$P1134,0)+IF($U1134=$BM$646,$P1134,0)*$X$643","v":0},{"$f":"IF($U1134=$BM$646,$P1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$BO$646,$Q1134,0)","v":0},{"$f":"IF($U1134=$BP$646,$Q1134,0)","v":0},{"$f":"IF($U1134=$BQ$646,$Q1134,0)+IF($U1134=$BR$646,$Q1134,0)*$X$643","v":-26694.985906391412},{"$f":"IF($U1134=$BR$646,$Q1134,0)*$Y$643","v":0},0,0]
[1115,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!D$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!E$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!F$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!G$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!H$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!I$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!J$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!K$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!L$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!M$9,FALSE)*$G1135","v":0},{"$f":"SUM(H1135:Q1135)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1135=$V$646,$H1135,0)","v":0},{"$f":"IF($U1135=$W$646,$H1135,0)","v":0},{"$f":"IF($U1135=$X$646,$H1135,0)+IF($U1135=$Y$646,$H1135,0)*$X$643","v":0},{"$f":"IF($U1135=$Y$646,$H1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AA$646,$I1135,0)","v":0},{"$f":"IF($U1135=$AB$646,$I1135,0)","v":0},{"$f":"IF($U1135=$AC$646,$I1135,0)+IF($U1135=$AD$646,$I1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AD$646,$I1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AF$646,$J1135,0)","v":0},{"$f":"IF($U1135=$AG$646,$J1135,0)","v":0},{"$f":"IF($U1135=$AH$646,$J1135,0)+IF($U1135=$AI$646,$J1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AI$646,$J1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AK$646,$K1135,0)","v":0},{"$f":"IF($U1135=$AL$646,$K1135,0)","v":0},{"$f":"IF($U1135=$AM$646,$K1135,0)+IF($U1135=$AN$646,$K1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AN$646,$K1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AP$646,$L1135,0)","v":0},{"$f":"IF($U1135=$AQ$646,$L1135,0)","v":0},{"$f":"IF($U1135=$AR$646,$L1135,0)+IF($U1135=$AS$646,$L1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AS$646,$L1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AU$646,$M1135,0)","v":0},{"$f":"IF($U1135=$AV$646,$M1135,0)","v":0},{"$f":"IF($U1135=$AW$646,$M1135,0)+IF($U1135=$AX$646,$M1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AX$646,$M1135,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1135=$BJ$646,$P1135,0)","v":0},{"$f":"IF($U1135=$BK$646,$P1135,0)","v":0},{"$f":"IF($U1135=$BL$646,$P1135,0)+IF($U1135=$BM$646,$P1135,0)*$X$643","v":0},{"$f":"IF($U1135=$BM$646,$P1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$BO$646,$Q1135,0)","v":0},{"$f":"IF($U1135=$BP$646,$Q1135,0)","v":0},{"$f":"IF($U1135=$BQ$646,$Q1135,0)+IF($U1135=$BR$646,$Q1135,0)*$X$643","v":0},{"$f":"IF($U1135=$BR$646,$Q1135,0)*$Y$643","v":0},0,0]
[1116,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1136","v":-58688.657454919077},{"$f":"'Dist Plant'!F79","v":-52428.116732214781},{"$f":"'Dist Plant'!G79","v":0},{"$f":"'Dist Plant'!H79","v":0},{"$f":"'Dist Plant'!I79","v":-731.7182951790403},{"$f":"'Dist Plant'!J79","v":-62.586265774731089},{"$f":"'Dist Plant'!K79","v":-4441.0471824947699},{"$f":"'Dist Plant'!L79","v":0},{"$f":"'Dist Plant'!M79","v":0},{"$f":"'Dist Plant'!N79","v":-960.03885500607385},{"$f":"'Dist Plant'!O79","v":-65.150124249686726},{"$f":"SUM(H1136:Q1136)","v":-58688.657454919077},0,null,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F65","v":-33996.915374679193},{"$f":"+'Dist Plant'!F72","v":-7319.3190665527709},{"$f":"'Dist Plant'!F77","v":-11111.882290982812},0,0,{"$f":"'Dist Plant'!G65","v":0},{"$f":"'Dist Plant'!G72","v":0},{"$f":"'Dist Plant'!G77","v":0},0,0,{"$f":"'Dist Plant'!H65","v":0},{"$f":"'Dist Plant'!H72","v":0},{"$f":"'Dist Plant'!H77","v":0},0,0,{"$f":"'Dist Plant'!I65","v":-129.23555816955471},{"$f":"+'Dist Plant'!I72","v":-322.09342491290909},{"$f":"'Dist Plant'!I77","v":-280.38931209657653},0,0,{"$f":"'Dist Plant'!J65","v":-23.766080713289412},{"$f":"+'Dist Plant'!J72","v":-38.820185061441677},{"$f":"'Dist Plant'!J77","v":0},0,0,{"$f":"'Dist Plant'!K65","v":-478.55208662293683},{"$f":"+'Dist Plant'!K72","v":-2578.1550834067712},{"$f":"'Dist Plant'!K77","v":-1384.3400124650623},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Dist Plant'!N65","v":-100.05508991599851},{"$f":"+'Dist Plant'!N72","v":-342.64353710846683},{"$f":"'Dist Plant'!N77","v":-517.34022798160856},0,0,{"$f":"'Dist Plant'!O65","v":-9.8389880530635967},{"$f":"+'Dist Plant'!O72","v":-37.175790245302736},{"$f":"'Dist Plant'!O77","v":-18.135345951320399},0,0]
[1117,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!D$9,FALSE)*$G1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!E$9,FALSE)*$G1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!F$9,FALSE)*$G1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!G$9,FALSE)*$G1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!H$9,FALSE)*$G1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!I$9,FALSE)*$G1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!J$9,FALSE)*$G1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!K$9,FALSE)*$G1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!L$9,FALSE)*$G1137","v":0},{"$f":"VLOOKUP($F1137,range,'COS Alloc Factors'!M$9,FALSE)*$G1137","v":0},{"$f":"SUM(H1137:Q1137)","v":0},0,null,"Customer",{"$f":"IF($U1137=$V$646,$H1137,0)","v":0},{"$f":"IF($U1137=$W$646,$H1137,0)","v":0},{"$f":"IF($U1137=$X$646,$H1137,0)+IF($U1137=$Y$646,$H1137,0)*$X$643","v":0},{"$f":"IF($U1137=$Y$646,$H1137,0)*$Y$643","v":0},0,{"$f":"IF($U1137=$AA$646,$I1137,0)","v":0},{"$f":"IF($U1137=$AB$646,$I1137,0)","v":0},{"$f":"IF($U1137=$AC$646,$I1137,0)+IF($U1137=$AD$646,$I1137,0)*$X$643","v":0},{"$f":"IF($U1137=$AD$646,$I1137,0)*$Y$643","v":0},0,{"$f":"IF($U1137=$AF$646,$J1137,0)","v":0},{"$f":"IF($U1137=$AG$646,$J1137,0)","v":0},{"$f":"IF($U1137=$AH$646,$J1137,0)+IF($U1137=$AI$646,$J1137,0)*$X$643","v":0},{"$f":"IF($U1137=$AI$646,$J1137,0)*$Y$643","v":0},0,{"$f":"IF($U1137=$AK$646,$K1137,0)","v":0},{"$f":"IF($U1137=$AL$646,$K1137,0)","v":0},{"$f":"IF($U1137=$AM$646,$K1137,0)+IF($U1137=$AN$646,$K1137,0)*$X$643","v":0},{"$f":"IF($U1137=$AN$646,$K1137,0)*$Y$643","v":0},0,{"$f":"IF($U1137=$AP$646,$L1137,0)","v":0},{"$f":"IF($U1137=$AQ$646,$L1137,0)","v":0},{"$f":"IF($U1137=$AR$646,$L1137,0)+IF($U1137=$AS$646,$L1137,0)*$X$643","v":0},{"$f":"IF($U1137=$AS$646,$L1137,0)*$Y$643","v":0},0,{"$f":"IF($U1137=$AU$646,$M1137,0)","v":0},{"$f":"IF($U1137=$AV$646,$M1137,0)","v":0},{"$f":"IF($U1137=$AW$646,$M1137,0)+IF($U1137=$AX$646,$M1137,0)*$X$643","v":0},{"$f":"IF($U1137=$AX$646,$M1137,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1137=$BJ$646,$P1137,0)","v":0},{"$f":"IF($U1137=$BK$646,$P1137,0)","v":0},{"$f":"IF($U1137=$BL$646,$P1137,0)+IF($U1137=$BM$646,$P1137,0)*$X$643","v":0},{"$f":"IF($U1137=$BM$646,$P1137,0)*$Y$643","v":0},0,{"$f":"IF($U1137=$BO$646,$Q1137,0)","v":0},{"$f":"IF($U1137=$BP$646,$Q1137,0)","v":0},{"$f":"IF($U1137=$BQ$646,$Q1137,0)+IF($U1137=$BR$646,$Q1137,0)*$X$643","v":0},{"$f":"IF($U1137=$BR$646,$Q1137,0)*$Y$643","v":0},0,0]
[1118,null,null,"Total",null,null,{"$f":"SUM(G1134:G1137)","v":-5577689.9222817998},{"$f":"SUM(H1134:H1137)","v":-5310565.1264230106},{"$f":"SUM(I1134:I1137)","v":0},0,-234900.98752487253,-62.586265774731089,-4441.0471824947699,{"$f":"SUM(N1134:N1137)","v":0},0,-960.03885500607385,-26760.136030641097,{"$f":"SUM(R1134:R1137)","v":-5577689.9222817998},0,null,null,{"$f":"SUM(V1134:V1137)","v":0},{"$f":"SUM(W1134:W1137)","v":-33996.915374679193},-5265456.3287573485,-11111.882290982812,0,{"$f":"SUM(AA1134:AA1137)","v":0},{"$f":"SUM(AB1134:AB1137)","v":0},0,0,0,{"$f":"SUM(AF1134:AF1137)","v":0},{"$f":"SUM(AG1134:AG1137)","v":0},0,0,0,{"$f":"SUM(AK1134:AK1137)","v":0},{"$f":"SUM(AL1134:AL1137)","v":-129.23555816955471},{"$f":"SUM(AM1134:AM1137)","v":-234491.3626546064},{"$f":"SUM(AN1134:AN1137)","v":-280.38931209657653},0,{"$f":"SUM(AP1134:AP1137)","v":0},{"$f":"SUM(AQ1134:AQ1137)","v":-23.766080713289412},{"$f":"SUM(AR1134:AR1137)","v":-38.820185061441677},{"$f":"SUM(AS1134:AS1137)","v":0},0,{"$f":"SUM(AU1134:AU1137)","v":0},{"$f":"SUM(AV1134:AV1137)","v":-478.55208662293683},{"$f":"SUM(AW1134:AW1137)","v":-2578.1550834067712},{"$f":"SUM(AX1134:AX1137)","v":-1384.3400124650623},0,{"$f":"SUM(AZ1134:AZ1137)","v":0},{"$f":"SUM(BA1134:BA1137)","v":0},0,0,0,{"$f":"SUM(BE1134:BE1137)","v":0},{"$f":"SUM(BF1134:BF1137)","v":0},0,0,0,{"$f":"SUM(BJ1134:BJ1137)","v":0},{"$f":"SUM(BK1134:BK1137)","v":-100.05508991599851},{"$f":"SUM(BL1134:BL1137)","v":-342.64353710846683},{"$f":"SUM(BM1134:BM1137)","v":-517.34022798160856},0,{"$f":"SUM(BO1134:BO1137)","v":0},{"$f":"SUM(BP1134:BP1137)","v":-9.8389880530635967},{"$f":"SUM(BQ1134:BQ1137)","v":-26732.161696636715},{"$f":"SUM(BR1134:BR1137)","v":-18.135345951320399},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ1139:BC1139)-N1139","v":0},null,null,null,null,{"$f":"SUM(BE1139:BH1139)-O1139","v":0}]
[null,"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ1140:BC1140)-N1140","v":0},null,null,null,null,{"$f":"SUM(BE1140:BH1140)-O1140","v":0}]
[null,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!D$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!E$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!F$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!G$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!H$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!I$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!J$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!K$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!L$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors'!M$9,FALSE)*$G1141","v":0},{"$f":"SUM(H1141:Q1141)","v":0},{"$f":"R1141-G1141","v":0},null,"Throughput",{"$f":"IF($U1141=$V$646,$H1141,0)","v":0},{"$f":"IF($U1141=$W$646,$H1141,0)","v":0},{"$f":"IF($U1141=$X$646,$H1141,0)+IF($U1141=$Y$646,$H1141,0)*$X$643","v":0},{"$f":"IF($U1141=$Y$646,$H1141,0)*$Y$643","v":0},{"$f":"SUM(V1141:Y1141)-H1141","v":0},{"$f":"IF($U1141=$AA$646,$I1141,0)","v":0},{"$f":"IF($U1141=$AB$646,$I1141,0)","v":0},{"$f":"IF($U1141=$AC$646,$I1141,0)+IF($U1141=$AD$646,$I1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AD$646,$I1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$AF$646,$J1141,0)","v":0},{"$f":"IF($U1141=$AG$646,$J1141,0)","v":0},{"$f":"IF($U1141=$AH$646,$J1141,0)+IF($U1141=$AI$646,$J1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AI$646,$J1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$AK$646,$K1141,0)","v":0},{"$f":"IF($U1141=$AL$646,$K1141,0)","v":0},{"$f":"IF($U1141=$AM$646,$K1141,0)+IF($U1141=$AN$646,$K1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AN$646,$K1141,0)*$Y$643","v":0},{"$f":"SUM(AK1141:AN1141)-K1141","v":0},{"$f":"IF($U1141=$AP$646,$L1141,0)","v":0},{"$f":"IF($U1141=$AQ$646,$L1141,0)","v":0},{"$f":"IF($U1141=$AR$646,$L1141,0)+IF($U1141=$AS$646,$L1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AS$646,$L1141,0)*$Y$643","v":0},{"$f":"SUM(AP1141:AS1141)-L1141","v":0},{"$f":"IF($U1141=$AU$646,$M1141,0)","v":0},{"$f":"IF($U1141=$AV$646,$M1141,0)","v":0},{"$f":"IF($U1141=$AW$646,$M1141,0)+IF($U1141=$AX$646,$M1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AX$646,$M1141,0)*$Y$643","v":0},{"$f":"SUM(AU1141:AX1141)-M1141","v":0},{"$f":"IF($U1141=$AZ$646,$N1141,0)","v":0},{"$f":"IF($U1141=$BA$646,$N1141,0)","v":0},{"$f":"IF($U1141=$BB$646,$N1141,0)+IF($U1141=$BC$646,$N1141,0)*$X$643","v":0},{"$f":"IF($U1141=$BC$646,$N1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$BE$646,$O1141,0)","v":0},{"$f":"IF($U1141=$BF$646,$O1141,0)","v":0},{"$f":"IF($U1141=$BG$646,$O1141,0)+IF($U1141=$BH$646,$O1141,0)*$X$643","v":0},{"$f":"IF($U1141=$BH$646,$O1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$BJ$646,$P1141,0)","v":0},{"$f":"IF($U1141=$BK$646,$P1141,0)","v":0},{"$f":"IF($U1141=$BL$646,$P1141,0)+IF($U1141=$BM$646,$P1141,0)*$X$643","v":0},{"$f":"IF($U1141=$BM$646,$P1141,0)*$Y$643","v":0},{"$f":"SUM(BJ1141:BM1141)-P1141","v":0},{"$f":"IF($U1141=$BO$646,$Q1141,0)","v":0},{"$f":"IF($U1141=$BP$646,$Q1141,0)","v":0},{"$f":"IF($U1141=$BQ$646,$Q1141,0)+IF($U1141=$BR$646,$Q1141,0)*$X$643","v":0},{"$f":"IF($U1141=$BR$646,$Q1141,0)*$Y$643","v":0},{"$f":"SUM(BO1141:BR1141)-Q1141","v":0},{"$f":"SUM(V1141:BR1141)-R1141","v":0}]
[null,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!D$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!E$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!F$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!G$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!H$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!I$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!J$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!K$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!L$9,FALSE)*$G1142","v":0},{"$f":"VLOOKUP($F1142,range,'COS Alloc Factors'!M$9,FALSE)*$G1142","v":0},{"$f":"SUM(H1142:Q1142)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1142=$V$646,$H1142,0)","v":0},{"$f":"IF($U1142=$W$646,$H1142,0)","v":0},{"$f":"IF($U1142=$X$646,$H1142,0)+IF($U1142=$Y$646,$H1142,0)*$X$643","v":0},{"$f":"IF($U1142=$Y$646,$H1142,0)*$Y$643","v":0},0,{"$f":"IF($U1142=$AA$646,$I1142,0)","v":0},{"$f":"IF($U1142=$AB$646,$I1142,0)","v":0},{"$f":"IF($U1142=$AC$646,$I1142,0)+IF($U1142=$AD$646,$I1142,0)*$X$643","v":0},{"$f":"IF($U1142=$AD$646,$I1142,0)*$Y$643","v":0},0,{"$f":"IF($U1142=$AF$646,$J1142,0)","v":0},{"$f":"IF($U1142=$AG$646,$J1142,0)","v":0},{"$f":"IF($U1142=$AH$646,$J1142,0)+IF($U1142=$AI$646,$J1142,0)*$X$643","v":0},{"$f":"IF($U1142=$AI$646,$J1142,0)*$Y$643","v":0},0,{"$f":"IF($U1142=$AK$646,$K1142,0)","v":0},{"$f":"IF($U1142=$AL$646,$K1142,0)","v":0},{"$f":"IF($U1142=$AM$646,$K1142,0)+IF($U1142=$AN$646,$K1142,0)*$X$643","v":0},{"$f":"IF($U1142=$AN$646,$K1142,0)*$Y$643","v":0},0,{"$f":"IF($U1142=$AP$646,$L1142,0)","v":0},{"$f":"IF($U1142=$AQ$646,$L1142,0)","v":0},{"$f":"IF($U1142=$AR$646,$L1142,0)+IF($U1142=$AS$646,$L1142,0)*$X$643","v":0},{"$f":"IF($U1142=$AS$646,$L1142,0)*$Y$643","v":0},0,{"$f":"IF($U1142=$AU$646,$M1142,0)","v":0},{"$f":"IF($U1142=$AV$646,$M1142,0)","v":0},{"$f":"IF($U1142=$AW$646,$M1142,0)+IF($U1142=$AX$646,$M1142,0)*$X$643","v":0},{"$f":"IF($U1142=$AX$646,$M1142,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE1142:BH1142)-O1142","v":0},{"$f":"IF($U1142=$BJ$646,$P1142,0)","v":0},{"$f":"IF($U1142=$BK$646,$P1142,0)","v":0},{"$f":"IF($U1142=$BL$646,$P1142,0)+IF($U1142=$BM$646,$P1142,0)*$X$643","v":0},{"$f":"IF($U1142=$BM$646,$P1142,0)*$Y$643","v":0},0,{"$f":"IF($U1142=$BO$646,$Q1142,0)","v":0},{"$f":"IF($U1142=$BP$646,$Q1142,0)","v":0},{"$f":"IF($U1142=$BQ$646,$Q1142,0)+IF($U1142=$BR$646,$Q1142,0)*$X$643","v":0},{"$f":"IF($U1142=$BR$646,$Q1142,0)*$Y$643","v":0},0,0]
[null,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1143","v":-77341812.482706532},{"$f":"'Dist Plant'!F108","v":-69091469.271368355},{"$f":"'Dist Plant'!G108","v":0},{"$f":"'Dist Plant'!H108","v":0},{"$f":"'Dist Plant'!I108","v":-964282.05431984481},{"$f":"'Dist Plant'!J108","v":-82478.206887937064},{"$f":"'Dist Plant'!K108","v":-5852555.7290043887},{"$f":"'Dist Plant'!L108","v":0},{"$f":"'Dist Plant'!M108","v":0},{"$f":"'Dist Plant'!N108","v":-1265170.2785504526},{"$f":"'Dist Plant'!O108","v":-85856.942575570298},{"$f":"SUM(H1143:Q1143)","v":-77341812.482706532},0,null,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F94","v":-44802235.524276689},{"$f":"+'Dist Plant'!F101","v":-9645635.5843760297},{"$f":"'Dist Plant'!F106","v":-14643598.162715636},0,0,{"$f":"'Dist Plant'!G94","v":0},{"$f":"'Dist Plant'!G101","v":0},{"$f":"'Dist Plant'!G106","v":0},0,0,{"$f":"'Dist Plant'!H94","v":0},{"$f":"'Dist Plant'!H101","v":0},{"$f":"'Dist Plant'!H106","v":0},0,0,{"$f":"'Dist Plant'!I94","v":-170310.80177162646},{"$f":"+'Dist Plant'!I101","v":-424465.14116739185},{"$f":"'Dist Plant'!I106","v":-369506.11138082645},0,0,{"$f":"'Dist Plant'!J94","v":-31319.710446401325},{"$f":"+'Dist Plant'!J101","v":-51158.496441535746},{"$f":"'Dist Plant'!J106","v":0},0,0,{"$f":"'Dist Plant'!K94","v":-630651.42996718688},{"$f":"+'Dist Plant'!K101","v":-3397576.2210159437},{"$f":"'Dist Plant'!K106","v":-1824328.0780212579},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE1143:BH1143)-O1143","v":0},0,{"$f":"'Dist Plant'!N94","v":-131855.83616677002},{"$f":"+'Dist Plant'!N101","v":-451546.74420369032},{"$f":"'Dist Plant'!N106","v":-681767.69817999215},0,0,{"$f":"'Dist Plant'!O94","v":-12966.136933770549},{"$f":"+'Dist Plant'!O101","v":-48991.459725539215},{"$f":"'Dist Plant'!O106","v":-23899.345916260532},0,0]
[null,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!D$9,FALSE)*$G1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!E$9,FALSE)*$G1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!F$9,FALSE)*$G1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!G$9,FALSE)*$G1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!H$9,FALSE)*$G1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!I$9,FALSE)*$G1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!J$9,FALSE)*$G1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!K$9,FALSE)*$G1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!L$9,FALSE)*$G1144","v":0},{"$f":"VLOOKUP($F1144,range,'COS Alloc Factors'!M$9,FALSE)*$G1144","v":0},{"$f":"SUM(H1144:Q1144)","v":0},0,null,"Customer",{"$f":"IF($U1144=$V$646,$H1144,0)","v":0},{"$f":"IF($U1144=$W$646,$H1144,0)","v":0},{"$f":"IF($U1144=$X$646,$H1144,0)+IF($U1144=$Y$646,$H1144,0)*$X$643","v":0},{"$f":"IF($U1144=$Y$646,$H1144,0)*$Y$643","v":0},0,{"$f":"IF($U1144=$AA$646,$I1144,0)","v":0},{"$f":"IF($U1144=$AB$646,$I1144,0)","v":0},{"$f":"IF($U1144=$AC$646,$I1144,0)+IF($U1144=$AD$646,$I1144,0)*$X$643","v":0},{"$f":"IF($U1144=$AD$646,$I1144,0)*$Y$643","v":0},0,{"$f":"IF($U1144=$AF$646,$J1144,0)","v":0},{"$f":"IF($U1144=$AG$646,$J1144,0)","v":0},{"$f":"IF($U1144=$AH$646,$J1144,0)+IF($U1144=$AI$646,$J1144,0)*$X$643","v":0},{"$f":"IF($U1144=$AI$646,$J1144,0)*$Y$643","v":0},0,{"$f":"IF($U1144=$AK$646,$K1144,0)","v":0},{"$f":"IF($U1144=$AL$646,$K1144,0)","v":0},{"$f":"IF($U1144=$AM$646,$K1144,0)+IF($U1144=$AN$646,$K1144,0)*$X$643","v":0},{"$f":"IF($U1144=$AN$646,$K1144,0)*$Y$643","v":0},0,{"$f":"IF($U1144=$AP$646,$L1144,0)","v":0},{"$f":"IF($U1144=$AQ$646,$L1144,0)","v":0},{"$f":"IF($U1144=$AR$646,$L1144,0)+IF($U1144=$AS$646,$L1144,0)*$X$643","v":0},{"$f":"IF($U1144=$AS$646,$L1144,0)*$Y$643","v":0},0,{"$f":"IF($U1144=$AU$646,$M1144,0)","v":0},{"$f":"IF($U1144=$AV$646,$M1144,0)","v":0},{"$f":"IF($U1144=$AW$646,$M1144,0)+IF($U1144=$AX$646,$M1144,0)*$X$643","v":0},{"$f":"IF($U1144=$AX$646,$M1144,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1144=$BJ$646,$P1144,0)","v":0},{"$f":"IF($U1144=$BK$646,$P1144,0)","v":0},{"$f":"IF($U1144=$BL$646,$P1144,0)+IF($U1144=$BM$646,$P1144,0)*$X$643","v":0},{"$f":"IF($U1144=$BM$646,$P1144,0)*$Y$643","v":0},0,{"$f":"IF($U1144=$BO$646,$Q1144,0)","v":0},{"$f":"IF($U1144=$BP$646,$Q1144,0)","v":0},{"$f":"IF($U1144=$BQ$646,$Q1144,0)+IF($U1144=$BR$646,$Q1144,0)*$X$643","v":0},{"$f":"IF($U1144=$BR$646,$Q1144,0)*$Y$643","v":0},0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G1141:G1144)","v":-77341812.482706532},{"$f":"SUM(H1141:H1144)","v":-69091469.271368355},{"$f":"SUM(I1141:I1144)","v":0},0,-964282.05431984481,-82478.206887937064,-5852555.7290043887,{"$f":"SUM(N1141:N1144)","v":0},0,-1265170.2785504526,-85856.942575570298,{"$f":"SUM(R1141:R1144)","v":-77341812.482706532},0,null,null,{"$f":"SUM(V1141:V1144)","v":0},{"$f":"SUM(W1141:W1144)","v":-44802235.524276689},-9645635.5843760297,-14643598.162715636,0,{"$f":"SUM(AA1141:AA1144)","v":0},{"$f":"SUM(AB1141:AB1144)","v":0},0,0,0,{"$f":"SUM(AF1141:AF1144)","v":0},{"$f":"SUM(AG1141:AG1144)","v":0},0,0,0,{"$f":"SUM(AK1141:AK1144)","v":0},{"$f":"SUM(AL1141:AL1144)","v":-170310.80177162646},-424465.14116739185,-369506.11138082645,0,{"$f":"SUM(AP1141:AP1144)","v":0},{"$f":"SUM(AQ1141:AQ1144)","v":-31319.710446401325},-51158.496441535746,0,0,{"$f":"SUM(AU1141:AU1144)","v":0},{"$f":"SUM(AV1141:AV1144)","v":-630651.42996718688},-3397576.2210159437,-1824328.0780212579,0,{"$f":"SUM(AZ1141:AZ1144)","v":0},{"$f":"SUM(BA1141:BA1144)","v":0},0,0,0,{"$f":"SUM(BE1141:BE1144)","v":0},{"$f":"SUM(BF1141:BF1144)","v":0},0,0,0,{"$f":"SUM(BJ1141:BJ1144)","v":0},{"$f":"SUM(BK1141:BK1144)","v":-131855.83616677002},-451546.74420369032,-681767.69817999215,0,{"$f":"SUM(BO1141:BO1144)","v":0},{"$f":"SUM(BP1141:BP1144)","v":-12966.136933770549},-48991.459725539215,-23899.345916260532,0,0]
[1119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1121,"Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1122,null,"Production",null,null,null,{"$f":"G1109+G1120+G1127+G1134","v":669572.36191628687},637923.97354497295,0,0,28409.718201297655,0,0,{"$f":"N1109+N1120+N1127+N1134","v":0},0,0,3238.6701700140766,669572.36191628687,0,null,null,{"$f":"V1109+V1120+V1127+V1134","v":0},0,637923.97354497295,0,0,{"$f":"AA1109+AA1120+AA1127+AA1134","v":0},0,0,0,0,{"$f":"AF1109+AF1120+AF1127+AF1134","v":0},0,0,0,0,{"$f":"AK1109+AK1120+AK1127+AK1134","v":0},0,28409.718201297655,0,0,{"$f":"AP1109+AP1120+AP1127+AP1134","v":0},0,0,0,0,{"$f":"AU1109+AU1120+AU1127+AU1134","v":0},0,0,0,0,{"$f":"AZ1109+AZ1120+AZ1127+AZ1134","v":0},0,0,0,0,{"$f":"BE1109+BE1120+BE1127+BE1134","v":0},0,0,0,0,{"$f":"BJ1109+BJ1120+BJ1127+BJ1134","v":0},0,0,0,0,{"$f":"BO1109+BO1120+BO1127+BO1134","v":0},0,3238.6701700140766,0,0,-2.2118911147117615E-9]
[1123,null,"Distribution - Wyoming",null,null,null,{"$f":"G1110+G1121+G1128+G1135","v":0},0,0,0,0,0,0,{"$f":"N1110+N1121+N1128+N1135","v":0},0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"AA1110+AA1121+AA1128+AA1135","v":0},0,0,0,0,{"$f":"AF1110+AF1121+AF1128+AF1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ1110+AZ1121+AZ1128+AZ1135","v":0},0,0,0,0,{"$f":"BE1110+BE1121+BE1128+BE1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1124,null,"Distribution - Utah",null,null,null,{"$f":"G1111+G1116+G1122+G1129+G1136+G1143","v":1669461480.6417897},1491373719.9433534,{"$f":"I1111+I1116+I1122+I1129+I1136+I1143","v":0},0,20814507.631574698,1780333.1079498993,126330325.59286016,{"$f":"N1111+N1116+N1122+N1129+N1136+N1143","v":0},0,27309329.568208605,1853264.7978431857,1669461480.6417894,0,null,null,{"$f":"V1111+V1116+V1122+V1129+V1136+V1143","v":0},{"$f":"W1111+W1116+W1122+W1129+W1136+W1143","v":967080113.51410377},{"$f":"X1111+X1116+X1122+X1129+X1136+X1143","v":245853282.23366454},{"$f":"Y1111+Y1116+Y1122+Y1129+Y1136+Y1143","v":278440324.19558495},0,{"$f":"AA1111+AA1116+AA1122+AA1129+AA1136+AA1143","v":0},{"$f":"AB1111+AB1116+AB1122+AB1129+AB1136+AB1143","v":0},{"$f":"AC1111+AC1116+AC1122+AC1129+AC1136+AC1143","v":0},{"$f":"AD1111+AD1116+AD1122+AD1129+AD1136+AD1143","v":0},0,{"$f":"AF1111+AF1116+AF1122+AF1129+AF1136+AF1143","v":0},{"$f":"AG1111+AG1116+AG1122+AG1129+AG1136+AG1143","v":0},{"$f":"AH1111+AH1116+AH1122+AH1129+AH1136+AH1143","v":0},{"$f":"AI1111+AI1116+AI1122+AI1129+AI1136+AI1143","v":0},0,{"$f":"AK1111+AK1116+AK1122+AK1129+AK1136+AK1143","v":0},{"$f":"AL1111+AL1116+AL1122+AL1129+AL1136+AL1143","v":3676295.0500642797},{"$f":"AM1111+AM1116+AM1122+AM1129+AM1136+AM1143","v":7371737.3553183079},{"$f":"AN1111+AN1116+AN1122+AN1129+AN1136+AN1143","v":9766475.2261921093},0,{"$f":"AP1111+AP1116+AP1122+AP1129+AP1136+AP1143","v":0},{"$f":"AQ1111+AQ1116+AQ1122+AQ1129+AQ1136+AQ1143","v":676054.85536639346},{"$f":"AR1111+AR1116+AR1122+AR1129+AR1136+AR1143","v":293096.16670652985},{"$f":"AS1111+AS1116+AS1122+AS1129+AS1136+AS1143","v":811182.08587697591},0,{"$f":"AU1111+AU1116+AU1122+AU1129+AU1136+AU1143","v":0},{"$f":"AV1111+AV1116+AV1122+AV1129+AV1136+AV1143","v":13613264.77992137},{"$f":"AW1111+AW1116+AW1122+AW1129+AW1136+AW1143","v":38490806.630659878},{"$f":"AX1111+AX1116+AX1122+AX1129+AX1136+AX1143","v":74226254.182278916},0,{"$f":"AZ1111+AZ1116+AZ1122+AZ1129+AZ1136+AZ1143","v":0},{"$f":"BA1111+BA1116+BA1122+BA1129+BA1136+BA1143","v":0},{"$f":"BB1111+BB1116+BB1122+BB1129+BB1136+BB1143","v":0},{"$f":"BC1111+BC1116+BC1122+BC1129+BC1136+BC1143","v":0},0,{"$f":"BE1111+BE1116+BE1122+BE1129+BE1136+BE1143","v":0},{"$f":"BF1111+BF1116+BF1122+BF1129+BF1136+BF1143","v":0},{"$f":"BG1111+BG1116+BG1122+BG1129+BG1136+BG1143","v":0},{"$f":"BH1111+BH1116+BH1122+BH1129+BH1136+BH1143","v":0},0,{"$f":"BJ1111+BJ1116+BJ1122+BJ1129+BJ1136+BJ1143","v":0},{"$f":"BK1111+BK1116+BK1122+BK1129+BK1136+BK1143","v":2846247.5952401739},{"$f":"BL1111+BL1116+BL1122+BL1129+BL1136+BL1143","v":9975484.311681252},{"$f":"BM1111+BM1116+BM1122+BM1129+BM1136+BM1143","v":14487597.661287183},0,{"$f":"BO1111+BO1116+BO1122+BO1129+BO1136+BO1143","v":0},{"$f":"BP1111+BP1116+BP1122+BP1129+BP1136+BP1143","v":279885.26008610846},{"$f":"BQ1111+BQ1116+BQ1122+BQ1129+BQ1136+BQ1143","v":629831.60037946643},{"$f":"BR1111+BR1116+BR1122+BR1129+BR1136+BR1143","v":943547.93737761083},0,0]
[1125,null,"General",null,null,null,{"$f":"G1112+G1123+G1130+G1137","v":125900350.90973866},96609898.050940365,0,0,1441249.4737058678,111701.51633157404,7926207.1038118619,{"$f":"N1112+N1123+N1130+N1137","v":0},0,1713439.7541369759,18097855.010811962,125900350.9097386,0,null,null,{"$f":"V1112+V1123+V1130+V1137","v":83553739.228676617},{"$f":"W1112+W1123+W1130+W1137","v":13056158.822263755},{"$f":"X1112+X1123+X1130+X1137","v":0},{"$f":"Y1112+Y1123+Y1130+Y1137","v":0},0,{"$f":"AA1112+AA1123+AA1130+AA1137","v":0},{"$f":"AB1112+AB1123+AB1130+AB1137","v":0},{"$f":"AC1112+AC1123+AC1130+AC1137","v":0},{"$f":"AD1112+AD1123+AD1130+AD1137","v":0},0,{"$f":"AF1112+AF1123+AF1130+AF1137","v":0},{"$f":"AG1112+AG1123+AG1130+AG1137","v":0},{"$f":"AH1112+AH1123+AH1130+AH1137","v":0},{"$f":"AI1112+AI1123+AI1130+AI1137","v":0},0,{"$f":"AK1112+AK1123+AK1130+AK1137","v":1246474.5861339346},{"$f":"AL1112+AL1123+AL1130+AL1137","v":194774.88757193333},{"$f":"AM1112+AM1123+AM1130+AM1137","v":0},{"$f":"AN1112+AN1123+AN1130+AN1137","v":0},0,{"$f":"AP1112+AP1123+AP1130+AP1137","v":96605.829788734118},{"$f":"AQ1112+AQ1123+AQ1130+AQ1137","v":15095.686542839941},{"$f":"AR1112+AR1123+AR1130+AR1137","v":0},{"$f":"AS1112+AS1123+AS1130+AS1137","v":0},0,{"$f":"AU1112+AU1123+AU1130+AU1137","v":6855035.0925241876},{"$f":"AV1112+AV1123+AV1130+AV1137","v":1071172.0112876731},{"$f":"AW1112+AW1123+AW1130+AW1137","v":0},{"$f":"AX1112+AX1123+AX1130+AX1137","v":0},0,{"$f":"AZ1112+AZ1123+AZ1130+AZ1137","v":0},{"$f":"BA1112+BA1123+BA1130+BA1137","v":0},{"$f":"BB1112+BB1123+BB1130+BB1137","v":0},{"$f":"BC1112+BC1123+BC1130+BC1137","v":0},0,{"$f":"BE1112+BE1123+BE1130+BE1137","v":0},{"$f":"BF1112+BF1123+BF1130+BF1137","v":0},{"$f":"BG1112+BG1123+BG1130+BG1137","v":0},{"$f":"BH1112+BH1123+BH1130+BH1137","v":0},0,{"$f":"BJ1112+BJ1123+BJ1130+BJ1137","v":1481880.2347324817},{"$f":"BK1112+BK1123+BK1130+BK1137","v":231559.51940449385},{"$f":"BL1112+BL1123+BL1130+BL1137","v":0},{"$f":"BM1112+BM1123+BM1130+BM1137","v":0},0,{"$f":"BO1112+BO1123+BO1130+BO1137","v":138738.48452496037},{"$f":"BP1112+BP1123+BP1130+BP1137","v":17959116.526287001},{"$f":"BQ1112+BQ1123+BQ1130+BQ1137","v":0},{"$f":"BR1112+BR1123+BR1130+BR1137","v":0},0,0]
[1126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1128,null,"Net Utility Plant",null,null,null,{"$f":"SUM(G1149:G1153)","v":1796031403.9134445},{"$f":"SUM(H1149:H1153)","v":1588621541.9678388},{"$f":"SUM(I1149:I1153)","v":0},0,22284166.823481865,1892034.6242814732,134256532.69667202,{"$f":"SUM(N1149:N1153)","v":0},0,29022769.322345581,19954358.478825163,{"$f":"SUM(R1149:R1153)","v":1796031403.9134443},0,null,null,{"$f":"SUM(V1149:V1153)","v":83553739.228676617},{"$f":"SUM(W1149:W1153)","v":980136272.33636749},246491206.20720953,278440324.19558495,0,{"$f":"SUM(AA1149:AA1153)","v":0},{"$f":"SUM(AB1149:AB1153)","v":0},0,0,0,{"$f":"SUM(AF1149:AF1153)","v":0},{"$f":"SUM(AG1149:AG1153)","v":0},0,0,0,{"$f":"SUM(AK1149:AK1153)","v":1246474.5861339346},{"$f":"SUM(AL1149:AL1153)","v":3871069.9376362129},7400147.0735196052,9766475.2261921093,0,{"$f":"SUM(AP1149:AP1153)","v":96605.829788734118},{"$f":"SUM(AQ1149:AQ1153)","v":691150.54190923343},293096.16670652985,811182.08587697591,0,{"$f":"SUM(AU1149:AU1153)","v":6855035.0925241876},{"$f":"SUM(AV1149:AV1153)","v":14684436.791209042},38490806.630659878,74226254.182278916,0,{"$f":"SUM(AZ1149:AZ1153)","v":0},{"$f":"SUM(BA1149:BA1153)","v":0},0,0,0,{"$f":"SUM(BE1149:BE1153)","v":0},{"$f":"SUM(BF1149:BF1153)","v":0},0,0,0,{"$f":"SUM(BJ1149:BJ1153)","v":1481880.2347324817},{"$f":"SUM(BK1149:BK1153)","v":3077807.1146446676},9975484.311681252,14487597.661287183,0,{"$f":"SUM(BO1149:BO1153)","v":138738.48452496037},{"$f":"SUM(BP1149:BP1153)","v":18239001.786373109},633070.27054948045,943547.93737761083,0,0]
[1129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1131,"OTHER RATE BASE ACCOUNTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA1158:AD1158)-I1158","v":0},null,null,null,null,{"$f":"SUM(AF1158:AI1158)-J1158","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ1158:BC1158)-N1158","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ1159:BC1159)-N1159","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1133,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1134,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!D$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!E$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!F$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!G$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!H$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!I$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!J$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!K$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!L$9,FALSE)*$G1161","v":0},{"$f":"VLOOKUP($F1161,range,'COS Alloc Factors'!M$9,FALSE)*$G1161","v":0},{"$f":"SUM(H1161:Q1161)","v":0},0,null,"Customer",{"$f":"IF($U1161=$V$646,$H1161,0)","v":0},{"$f":"IF($U1161=$W$646,$H1161,0)","v":0},{"$f":"IF($U1161=$X$646,$H1161,0)+IF($U1161=$Y$646,$H1161,0)*$X$643","v":0},{"$f":"IF($U1161=$Y$646,$H1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$AA$646,$I1161,0)","v":0},{"$f":"IF($U1161=$AB$646,$I1161,0)","v":0},{"$f":"IF($U1161=$AC$646,$I1161,0)+IF($U1161=$AD$646,$I1161,0)*$X$643","v":0},{"$f":"IF($U1161=$AD$646,$I1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$AF$646,$J1161,0)","v":0},{"$f":"IF($U1161=$AG$646,$J1161,0)","v":0},{"$f":"IF($U1161=$AH$646,$J1161,0)+IF($U1161=$AI$646,$J1161,0)*$X$643","v":0},{"$f":"IF($U1161=$AI$646,$J1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$AK$646,$K1161,0)","v":0},{"$f":"IF($U1161=$AL$646,$K1161,0)","v":0},{"$f":"IF($U1161=$AM$646,$K1161,0)+IF($U1161=$AN$646,$K1161,0)*$X$643","v":0},{"$f":"IF($U1161=$AN$646,$K1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$AP$646,$L1161,0)","v":0},{"$f":"IF($U1161=$AQ$646,$L1161,0)","v":0},{"$f":"IF($U1161=$AR$646,$L1161,0)+IF($U1161=$AS$646,$L1161,0)*$X$643","v":0},{"$f":"IF($U1161=$AS$646,$L1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$AU$646,$M1161,0)","v":0},{"$f":"IF($U1161=$AV$646,$M1161,0)","v":0},{"$f":"IF($U1161=$AW$646,$M1161,0)+IF($U1161=$AX$646,$M1161,0)*$X$643","v":0},{"$f":"IF($U1161=$AX$646,$M1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$AZ$646,$N1161,0)","v":0},{"$f":"IF($U1161=$BA$646,$N1161,0)","v":0},{"$f":"IF($U1161=$BB$646,$N1161,0)+IF($U1161=$BC$646,$N1161,0)*$X$643","v":0},{"$f":"IF($U1161=$BC$646,$N1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$BE$646,$O1161,0)","v":0},{"$f":"IF($U1161=$BF$646,$O1161,0)","v":0},{"$f":"IF($U1161=$BG$646,$O1161,0)+IF($U1161=$BH$646,$O1161,0)*$X$643","v":0},{"$f":"IF($U1161=$BH$646,$O1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$BJ$646,$P1161,0)","v":0},{"$f":"IF($U1161=$BK$646,$P1161,0)","v":0},{"$f":"IF($U1161=$BL$646,$P1161,0)+IF($U1161=$BM$646,$P1161,0)*$X$643","v":0},{"$f":"IF($U1161=$BM$646,$P1161,0)*$Y$643","v":0},0,{"$f":"IF($U1161=$BO$646,$Q1161,0)","v":0},{"$f":"IF($U1161=$BP$646,$Q1161,0)","v":0},{"$f":"IF($U1161=$BQ$646,$Q1161,0)+IF($U1161=$BR$646,$Q1161,0)*$X$643","v":0},{"$f":"IF($U1161=$BR$646,$Q1161,0)*$Y$643","v":0},0,0]
[1135,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1162","v":18748924.460309371},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!D$9,FALSE)*$G1162","v":16781814.400141753},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!E$9,FALSE)*$G1162","v":0},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!F$9,FALSE)*$G1162","v":0},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!G$9,FALSE)*$G1162","v":250355.10501502306},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!H$9,FALSE)*$G1162","v":19403.333955517326},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!I$9,FALSE)*$G1162","v":1376837.5621628242},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!J$9,FALSE)*$G1162","v":0},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!K$9,FALSE)*$G1162","v":0},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!L$9,FALSE)*$G1162","v":297636.45878799621},{"$f":"VLOOKUP($F1162,range,'COS Alloc Factors'!M$9,FALSE)*$G1162","v":22877.600246254191},{"$f":"SUM(H1162:Q1162)","v":18748924.460309371},0,null,"Customer",{"$f":"IF($U1162=$V$646,$H1162,0)","v":16781814.400141753},{"$f":"IF($U1162=$W$646,$H1162,0)","v":0},{"$f":"IF($U1162=$X$646,$H1162,0)+IF($U1162=$Y$646,$H1162,0)*$X$643","v":0},{"$f":"IF($U1162=$Y$646,$H1162,0)*$Y$643","v":0},0,{"$f":"IF($U1162=$AA$646,$I1162,0)","v":0},{"$f":"IF($U1162=$AB$646,$I1162,0)","v":0},{"$f":"IF($U1162=$AC$646,$I1162,0)+IF($U1162=$AD$646,$I1162,0)*$X$643","v":0},{"$f":"IF($U1162=$AD$646,$I1162,0)*$Y$643","v":0},0,{"$f":"IF($U1162=$AF$646,$J1162,0)","v":0},{"$f":"IF($U1162=$AG$646,$J1162,0)","v":0},{"$f":"IF($U1162=$AH$646,$J1162,0)+IF($U1162=$AI$646,$J1162,0)*$X$643","v":0},{"$f":"IF($U1162=$AI$646,$J1162,0)*$Y$643","v":0},0,{"$f":"IF($U1162=$AK$646,$K1162,0)","v":250355.10501502306},{"$f":"IF($U1162=$AL$646,$K1162,0)","v":0},{"$f":"IF($U1162=$AM$646,$K1162,0)+IF($U1162=$AN$646,$K1162,0)*$X$643","v":0},{"$f":"IF($U1162=$AN$646,$K1162,0)*$Y$643","v":0},0,{"$f":"IF($U1162=$AP$646,$L1162,0)","v":19403.333955517326},{"$f":"IF($U1162=$AQ$646,$L1162,0)","v":0},{"$f":"IF($U1162=$AR$646,$L1162,0)+IF($U1162=$AS$646,$L1162,0)*$X$643","v":0},{"$f":"IF($U1162=$AS$646,$L1162,0)*$Y$643","v":0},0,{"$f":"IF($U1162=$AU$646,$M1162,0)","v":1376837.5621628242},{"$f":"IF($U1162=$AV$646,$M1162,0)","v":0},{"$f":"IF($U1162=$AW$646,$M1162,0)+IF($U1162=$AX$646,$M1162,0)*$X$643","v":0},{"$f":"IF($U1162=$AX$646,$M1162,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1162=$BJ$646,$P1162,0)","v":297636.45878799621},{"$f":"IF($U1162=$BK$646,$P1162,0)","v":0},{"$f":"IF($U1162=$BL$646,$P1162,0)+IF($U1162=$BM$646,$P1162,0)*$X$643","v":0},{"$f":"IF($U1162=$BM$646,$P1162,0)*$Y$643","v":0},0,{"$f":"IF($U1162=$BO$646,$Q1162,0)","v":22877.600246254191},{"$f":"IF($U1162=$BP$646,$Q1162,0)","v":0},{"$f":"IF($U1162=$BQ$646,$Q1162,0)+IF($U1162=$BR$646,$Q1162,0)*$X$643","v":0},{"$f":"IF($U1162=$BR$646,$Q1162,0)*$Y$643","v":0},0,0]
[1136,null,null,"Total",null,null,{"$f":"SUM(G1161:G1162)","v":18748924.460309371},{"$f":"SUM(H1161:H1162)","v":16781814.400141753},{"$f":"SUM(I1161:I1162)","v":0},0,250355.10501502306,19403.333955517326,1376837.5621628242,{"$f":"SUM(N1161:N1162)","v":0},0,297636.45878799621,22877.600246254191,{"$f":"SUM(R1161:R1162)","v":18748924.460309371},0,null,null,{"$f":"SUM(V1161:V1162)","v":16781814.400141753},{"$f":"SUM(W1161:W1162)","v":0},0,0,0,{"$f":"SUM(AA1161:AA1162)","v":0},{"$f":"SUM(AB1161:AB1162)","v":0},0,0,0,{"$f":"SUM(AF1161:AF1162)","v":0},{"$f":"SUM(AG1161:AG1162)","v":0},0,0,0,{"$f":"SUM(AK1161:AK1162)","v":250355.10501502306},{"$f":"SUM(AL1161:AL1162)","v":0},{"$f":"SUM(AM1161:AM1162)","v":0},{"$f":"SUM(AN1161:AN1162)","v":0},0,{"$f":"SUM(AP1161:AP1162)","v":19403.333955517326},{"$f":"SUM(AQ1161:AQ1162)","v":0},{"$f":"SUM(AR1161:AR1162)","v":0},{"$f":"SUM(AS1161:AS1162)","v":0},0,{"$f":"SUM(AU1161:AU1162)","v":1376837.5621628242},{"$f":"SUM(AV1161:AV1162)","v":0},{"$f":"SUM(AW1161:AW1162)","v":0},{"$f":"SUM(AX1161:AX1162)","v":0},0,{"$f":"SUM(AZ1161:AZ1162)","v":0},{"$f":"SUM(BA1161:BA1162)","v":0},0,0,0,{"$f":"SUM(BE1161:BE1162)","v":0},{"$f":"SUM(BF1161:BF1162)","v":0},0,0,0,{"$f":"SUM(BJ1161:BJ1162)","v":297636.45878799621},{"$f":"SUM(BK1161:BK1162)","v":0},{"$f":"SUM(BL1161:BL1162)","v":0},{"$f":"SUM(BM1161:BM1162)","v":0},0,{"$f":"SUM(BO1161:BO1162)","v":22877.600246254191},{"$f":"SUM(BP1161:BP1162)","v":0},{"$f":"SUM(BQ1161:BQ1162)","v":0},{"$f":"SUM(BR1161:BR1162)","v":0},0,0]
[1137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1138,1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1139,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!D$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!E$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!F$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!G$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!H$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!I$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!J$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!K$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!L$9,FALSE)*$G1166","v":0},{"$f":"VLOOKUP($F1166,range,'COS Alloc Factors'!M$9,FALSE)*$G1166","v":0},{"$f":"SUM(H1166:Q1166)","v":0},0,null,"Throughput",{"$f":"IF($U1166=$V$646,$H1166,0)","v":0},{"$f":"IF($U1166=$W$646,$H1166,0)","v":0},{"$f":"IF($U1166=$X$646,$H1166,0)+IF($U1166=$Y$646,$H1166,0)*$X$643","v":0},{"$f":"IF($U1166=$Y$646,$H1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$AA$646,$I1166,0)","v":0},{"$f":"IF($U1166=$AB$646,$I1166,0)","v":0},{"$f":"IF($U1166=$AC$646,$I1166,0)+IF($U1166=$AD$646,$I1166,0)*$X$643","v":0},{"$f":"IF($U1166=$AD$646,$I1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$AF$646,$J1166,0)","v":0},{"$f":"IF($U1166=$AG$646,$J1166,0)","v":0},{"$f":"IF($U1166=$AH$646,$J1166,0)+IF($U1166=$AI$646,$J1166,0)*$X$643","v":0},{"$f":"IF($U1166=$AI$646,$J1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$AK$646,$K1166,0)","v":0},{"$f":"IF($U1166=$AL$646,$K1166,0)","v":0},{"$f":"IF($U1166=$AM$646,$K1166,0)+IF($U1166=$AN$646,$K1166,0)*$X$643","v":0},{"$f":"IF($U1166=$AN$646,$K1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$AP$646,$L1166,0)","v":0},{"$f":"IF($U1166=$AQ$646,$L1166,0)","v":0},{"$f":"IF($U1166=$AR$646,$L1166,0)+IF($U1166=$AS$646,$L1166,0)*$X$643","v":0},{"$f":"IF($U1166=$AS$646,$L1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$AU$646,$M1166,0)","v":0},{"$f":"IF($U1166=$AV$646,$M1166,0)","v":0},{"$f":"IF($U1166=$AW$646,$M1166,0)+IF($U1166=$AX$646,$M1166,0)*$X$643","v":0},{"$f":"IF($U1166=$AX$646,$M1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$AZ$646,$N1166,0)","v":0},{"$f":"IF($U1166=$BA$646,$N1166,0)","v":0},{"$f":"IF($U1166=$BB$646,$N1166,0)+IF($U1166=$BC$646,$N1166,0)*$X$643","v":0},{"$f":"IF($U1166=$BC$646,$N1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$BE$646,$O1166,0)","v":0},{"$f":"IF($U1166=$BF$646,$O1166,0)","v":0},{"$f":"IF($U1166=$BG$646,$O1166,0)+IF($U1166=$BH$646,$O1166,0)*$X$643","v":0},{"$f":"IF($U1166=$BH$646,$O1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$BJ$646,$P1166,0)","v":0},{"$f":"IF($U1166=$BK$646,$P1166,0)","v":0},{"$f":"IF($U1166=$BL$646,$P1166,0)+IF($U1166=$BM$646,$P1166,0)*$X$643","v":0},{"$f":"IF($U1166=$BM$646,$P1166,0)*$Y$643","v":0},0,{"$f":"IF($U1166=$BO$646,$Q1166,0)","v":0},{"$f":"IF($U1166=$BP$646,$Q1166,0)","v":0},{"$f":"IF($U1166=$BQ$646,$Q1166,0)+IF($U1166=$BR$646,$Q1166,0)*$X$643","v":0},{"$f":"IF($U1166=$BR$646,$Q1166,0)*$Y$643","v":0},0,0]
[1140,null,null,"Total",null,null,{"$f":"SUM(G1166)","v":0},{"$f":"SUM(H1166)","v":0},{"$f":"SUM(I1166)","v":0},0,0,0,0,{"$f":"SUM(N1166)","v":0},0,0,0,{"$f":"SUM(R1166)","v":0},0,null,null,{"$f":"SUM(V1166)","v":0},{"$f":"SUM(W1166)","v":0},0,0,0,{"$f":"SUM(AA1166)","v":0},{"$f":"SUM(AB1166)","v":0},0,0,0,{"$f":"SUM(AF1166)","v":0},{"$f":"SUM(AG1166)","v":0},0,0,0,{"$f":"SUM(AK1166)","v":0},{"$f":"SUM(AL1166)","v":0},{"$f":"SUM(AM1166)","v":0},{"$f":"SUM(AN1166)","v":0},0,{"$f":"SUM(AP1166)","v":0},{"$f":"SUM(AQ1166)","v":0},{"$f":"SUM(AR1166)","v":0},{"$f":"SUM(AS1166)","v":0},0,{"$f":"SUM(AU1166)","v":0},{"$f":"SUM(AV1166)","v":0},{"$f":"SUM(AW1166)","v":0},{"$f":"SUM(AX1166)","v":0},0,{"$f":"SUM(AZ1166)","v":0},{"$f":"SUM(BA1166)","v":0},0,0,0,{"$f":"SUM(BE1166)","v":0},{"$f":"SUM(BF1166)","v":0},0,0,0,{"$f":"SUM(BJ1166)","v":0},{"$f":"SUM(BK1166)","v":0},{"$f":"SUM(BL1166)","v":0},{"$f":"SUM(BM1166)","v":0},0,{"$f":"SUM(BO1166)","v":0},{"$f":"SUM(BP1166)","v":0},{"$f":"SUM(BQ1166)","v":0},{"$f":"SUM(BR1166)","v":0},0,0]
[1141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1142,165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1143,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1170","v":3062476.9605016029},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!D$9,FALSE)*$G1170","v":2741166.3034136579},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!E$9,FALSE)*$G1170","v":0},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!F$9,FALSE)*$G1170","v":0},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!G$9,FALSE)*$G1170","v":40893.371919842713},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!H$9,FALSE)*$G1170","v":3169.3691721615551},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!I$9,FALSE)*$G1170","v":224894.67710017465},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!J$9,FALSE)*$G1170","v":0},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!K$9,FALSE)*$G1170","v":0},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!L$9,FALSE)*$G1170","v":48616.377946006331},{"$f":"VLOOKUP($F1170,range,'COS Alloc Factors'!M$9,FALSE)*$G1170","v":3736.8609497594175},{"$f":"SUM(H1170:Q1170)","v":3062476.9605016024},0,null,"Customer",{"$f":"IF($U1170=$V$646,$H1170,0)","v":2741166.3034136579},{"$f":"IF($U1170=$W$646,$H1170,0)","v":0},{"$f":"IF($U1170=$X$646,$H1170,0)+IF($U1170=$Y$646,$H1170,0)*$X$643","v":0},{"$f":"IF($U1170=$Y$646,$H1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$AA$646,$I1170,0)","v":0},{"$f":"IF($U1170=$AB$646,$I1170,0)","v":0},{"$f":"IF($U1170=$AC$646,$I1170,0)+IF($U1170=$AD$646,$I1170,0)*$X$643","v":0},{"$f":"IF($U1170=$AD$646,$I1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$AF$646,$J1170,0)","v":0},{"$f":"IF($U1170=$AG$646,$J1170,0)","v":0},{"$f":"IF($U1170=$AH$646,$J1170,0)+IF($U1170=$AI$646,$J1170,0)*$X$643","v":0},{"$f":"IF($U1170=$AI$646,$J1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$AK$646,$K1170,0)","v":40893.371919842713},{"$f":"IF($U1170=$AL$646,$K1170,0)","v":0},{"$f":"IF($U1170=$AM$646,$K1170,0)+IF($U1170=$AN$646,$K1170,0)*$X$643","v":0},{"$f":"IF($U1170=$AN$646,$K1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$AP$646,$L1170,0)","v":3169.3691721615551},{"$f":"IF($U1170=$AQ$646,$L1170,0)","v":0},{"$f":"IF($U1170=$AR$646,$L1170,0)+IF($U1170=$AS$646,$L1170,0)*$X$643","v":0},{"$f":"IF($U1170=$AS$646,$L1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$AU$646,$M1170,0)","v":224894.67710017465},{"$f":"IF($U1170=$AV$646,$M1170,0)","v":0},{"$f":"IF($U1170=$AW$646,$M1170,0)+IF($U1170=$AX$646,$M1170,0)*$X$643","v":0},{"$f":"IF($U1170=$AX$646,$M1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$AZ$646,$N1170,0)","v":0},{"$f":"IF($U1170=$BA$646,$N1170,0)","v":0},{"$f":"IF($U1170=$BB$646,$N1170,0)+IF($U1170=$BC$646,$N1170,0)*$X$643","v":0},{"$f":"IF($U1170=$BC$646,$N1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$BE$646,$O1170,0)","v":0},{"$f":"IF($U1170=$BF$646,$O1170,0)","v":0},{"$f":"IF($U1170=$BG$646,$O1170,0)+IF($U1170=$BH$646,$O1170,0)*$X$643","v":0},{"$f":"IF($U1170=$BH$646,$O1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$BJ$646,$P1170,0)","v":48616.377946006331},{"$f":"IF($U1170=$BK$646,$P1170,0)","v":0},{"$f":"IF($U1170=$BL$646,$P1170,0)+IF($U1170=$BM$646,$P1170,0)*$X$643","v":0},{"$f":"IF($U1170=$BM$646,$P1170,0)*$Y$643","v":0},0,{"$f":"IF($U1170=$BO$646,$Q1170,0)","v":3736.8609497594175},{"$f":"IF($U1170=$BP$646,$Q1170,0)","v":0},{"$f":"IF($U1170=$BQ$646,$Q1170,0)+IF($U1170=$BR$646,$Q1170,0)*$X$643","v":0},{"$f":"IF($U1170=$BR$646,$Q1170,0)*$Y$643","v":0},0,0]
[1144,null,null,"Total",null,null,{"$f":"SUM(G1170)","v":3062476.9605016029},{"$f":"SUM(H1170)","v":2741166.3034136579},{"$f":"SUM(I1170)","v":0},0,40893.371919842713,3169.3691721615551,224894.67710017465,{"$f":"SUM(N1170)","v":0},0,48616.377946006331,3736.8609497594175,{"$f":"SUM(R1170)","v":3062476.9605016024},0,null,null,{"$f":"SUM(V1170)","v":2741166.3034136579},{"$f":"SUM(W1170)","v":0},0,0,0,{"$f":"SUM(AA1170)","v":0},{"$f":"SUM(AB1170)","v":0},0,0,0,{"$f":"SUM(AF1170)","v":0},{"$f":"SUM(AG1170)","v":0},0,0,0,{"$f":"SUM(AK1170)","v":40893.371919842713},{"$f":"SUM(AL1170)","v":0},{"$f":"SUM(AM1170)","v":0},{"$f":"SUM(AN1170)","v":0},0,{"$f":"SUM(AP1170)","v":3169.3691721615551},{"$f":"SUM(AQ1170)","v":0},{"$f":"SUM(AR1170)","v":0},{"$f":"SUM(AS1170)","v":0},0,{"$f":"SUM(AU1170)","v":224894.67710017465},{"$f":"SUM(AV1170)","v":0},{"$f":"SUM(AW1170)","v":0},{"$f":"SUM(AX1170)","v":0},0,{"$f":"SUM(AZ1170)","v":0},{"$f":"SUM(BA1170)","v":0},0,0,0,{"$f":"SUM(BE1170)","v":0},{"$f":"SUM(BF1170)","v":0},0,0,0,{"$f":"SUM(BJ1170)","v":48616.377946006331},{"$f":"SUM(BK1170)","v":0},{"$f":"SUM(BL1170)","v":0},{"$f":"SUM(BM1170)","v":0},0,{"$f":"SUM(BO1170)","v":3736.8609497594175},{"$f":"SUM(BP1170)","v":0},{"$f":"SUM(BQ1170)","v":0},{"$f":"SUM(BR1170)","v":0},0,0]
[1145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1146,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1173-G1173","v":0},null,null,null,null,null,null,{"$f":"SUM(V1173:Y1173)-H1173","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1173:AN1173)-K1173","v":0},null,null,null,null,{"$f":"SUM(AP1173:AS1173)-L1173","v":0},null,null,null,null,{"$f":"SUM(AU1173:AX1173)-M1173","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1173:BM1173)-P1173","v":0},null,null,null,null,{"$f":"SUM(BO1173:BR1173)-Q1173","v":0},{"$f":"SUM(V1173:BR1173)-R1173","v":0}]
[1147,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!D$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!E$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!F$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!G$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!H$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!I$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!J$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!K$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!L$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!M$9,FALSE)*$G1174","v":0},{"$f":"SUM(H1174:Q1174)","v":0},0,null,"Throughput",{"$f":"IF($U1174=$V$646,$H1174,0)","v":0},{"$f":"IF($U1174=$W$646,$H1174,0)","v":0},{"$f":"IF($U1174=$X$646,$H1174,0)+IF($U1174=$Y$646,$H1174,0)*$X$643","v":0},{"$f":"IF($U1174=$Y$646,$H1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AA$646,$I1174,0)","v":0},{"$f":"IF($U1174=$AB$646,$I1174,0)","v":0},{"$f":"IF($U1174=$AC$646,$I1174,0)+IF($U1174=$AD$646,$I1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AD$646,$I1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AF$646,$J1174,0)","v":0},{"$f":"IF($U1174=$AG$646,$J1174,0)","v":0},{"$f":"IF($U1174=$AH$646,$J1174,0)+IF($U1174=$AI$646,$J1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AI$646,$J1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AK$646,$K1174,0)","v":0},{"$f":"IF($U1174=$AL$646,$K1174,0)","v":0},{"$f":"IF($U1174=$AM$646,$K1174,0)+IF($U1174=$AN$646,$K1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AN$646,$K1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AP$646,$L1174,0)","v":0},{"$f":"IF($U1174=$AQ$646,$L1174,0)","v":0},{"$f":"IF($U1174=$AR$646,$L1174,0)+IF($U1174=$AS$646,$L1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AS$646,$L1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AU$646,$M1174,0)","v":0},{"$f":"IF($U1174=$AV$646,$M1174,0)","v":0},{"$f":"IF($U1174=$AW$646,$M1174,0)+IF($U1174=$AX$646,$M1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AX$646,$M1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AZ$646,$N1174,0)","v":0},{"$f":"IF($U1174=$BA$646,$N1174,0)","v":0},{"$f":"IF($U1174=$BB$646,$N1174,0)+IF($U1174=$BC$646,$N1174,0)*$X$643","v":0},{"$f":"IF($U1174=$BC$646,$N1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$BE$646,$O1174,0)","v":0},{"$f":"IF($U1174=$BF$646,$O1174,0)","v":0},{"$f":"IF($U1174=$BG$646,$O1174,0)+IF($U1174=$BH$646,$O1174,0)*$X$643","v":0},{"$f":"IF($U1174=$BH$646,$O1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$BJ$646,$P1174,0)","v":0},{"$f":"IF($U1174=$BK$646,$P1174,0)","v":0},{"$f":"IF($U1174=$BL$646,$P1174,0)+IF($U1174=$BM$646,$P1174,0)*$X$643","v":0},{"$f":"IF($U1174=$BM$646,$P1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$BO$646,$Q1174,0)","v":0},{"$f":"IF($U1174=$BP$646,$Q1174,0)","v":0},{"$f":"IF($U1174=$BQ$646,$Q1174,0)+IF($U1174=$BR$646,$Q1174,0)*$X$643","v":0},{"$f":"IF($U1174=$BR$646,$Q1174,0)*$Y$643","v":0},0,0]
[1148,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!D$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!E$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!F$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!G$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!H$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!I$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!J$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!K$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!L$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors'!M$9,FALSE)*$G1175","v":0},{"$f":"SUM(H1175:Q1175)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1175=$V$646,$H1175,0)","v":0},{"$f":"IF($U1175=$W$646,$H1175,0)","v":0},{"$f":"IF($U1175=$X$646,$H1175,0)+IF($U1175=$Y$646,$H1175,0)*$X$643","v":0},{"$f":"IF($U1175=$Y$646,$H1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AA$646,$I1175,0)","v":0},{"$f":"IF($U1175=$AB$646,$I1175,0)","v":0},{"$f":"IF($U1175=$AC$646,$I1175,0)+IF($U1175=$AD$646,$I1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AD$646,$I1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AF$646,$J1175,0)","v":0},{"$f":"IF($U1175=$AG$646,$J1175,0)","v":0},{"$f":"IF($U1175=$AH$646,$J1175,0)+IF($U1175=$AI$646,$J1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AI$646,$J1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AK$646,$K1175,0)","v":0},{"$f":"IF($U1175=$AL$646,$K1175,0)","v":0},{"$f":"IF($U1175=$AM$646,$K1175,0)+IF($U1175=$AN$646,$K1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AN$646,$K1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AP$646,$L1175,0)","v":0},{"$f":"IF($U1175=$AQ$646,$L1175,0)","v":0},{"$f":"IF($U1175=$AR$646,$L1175,0)+IF($U1175=$AS$646,$L1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AS$646,$L1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AU$646,$M1175,0)","v":0},{"$f":"IF($U1175=$AV$646,$M1175,0)","v":0},{"$f":"IF($U1175=$AW$646,$M1175,0)+IF($U1175=$AX$646,$M1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AX$646,$M1175,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1175=$BJ$646,$P1175,0)","v":0},{"$f":"IF($U1175=$BK$646,$P1175,0)","v":0},{"$f":"IF($U1175=$BL$646,$P1175,0)+IF($U1175=$BM$646,$P1175,0)*$X$643","v":0},{"$f":"IF($U1175=$BM$646,$P1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$BO$646,$Q1175,0)","v":0},{"$f":"IF($U1175=$BP$646,$Q1175,0)","v":0},{"$f":"IF($U1175=$BQ$646,$Q1175,0)+IF($U1175=$BR$646,$Q1175,0)*$X$643","v":0},{"$f":"IF($U1175=$BR$646,$Q1175,0)*$Y$643","v":0},0,0]
[1149,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!D$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!E$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!F$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!G$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!H$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!I$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!J$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!K$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!L$9,FALSE)*$G1176","v":0},{"$f":"VLOOKUP($F1176,range,'COS Alloc Factors'!M$9,FALSE)*$G1176","v":0},{"$f":"SUM(H1176:Q1176)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1176=$V$646,$H1176,0)","v":0},{"$f":"IF($U1176=$W$646,$H1176,0)","v":0},{"$f":"IF($U1176=$X$646,$H1176,0)+IF($U1176=$Y$646,$H1176,0)*$X$643","v":0},{"$f":"IF($U1176=$Y$646,$H1176,0)*$Y$643","v":0},0,{"$f":"IF($U1176=$AA$646,$I1176,0)","v":0},{"$f":"IF($U1176=$AB$646,$I1176,0)","v":0},{"$f":"IF($U1176=$AC$646,$I1176,0)+IF($U1176=$AD$646,$I1176,0)*$X$643","v":0},{"$f":"IF($U1176=$AD$646,$I1176,0)*$Y$643","v":0},0,{"$f":"IF($U1176=$AF$646,$J1176,0)","v":0},{"$f":"IF($U1176=$AG$646,$J1176,0)","v":0},{"$f":"IF($U1176=$AH$646,$J1176,0)+IF($U1176=$AI$646,$J1176,0)*$X$643","v":0},{"$f":"IF($U1176=$AI$646,$J1176,0)*$Y$643","v":0},0,{"$f":"IF($U1176=$AK$646,$K1176,0)","v":0},{"$f":"IF($U1176=$AL$646,$K1176,0)","v":0},{"$f":"IF($U1176=$AM$646,$K1176,0)+IF($U1176=$AN$646,$K1176,0)*$X$643","v":0},{"$f":"IF($U1176=$AN$646,$K1176,0)*$Y$643","v":0},0,{"$f":"IF($U1176=$AP$646,$L1176,0)","v":0},{"$f":"IF($U1176=$AQ$646,$L1176,0)","v":0},{"$f":"IF($U1176=$AR$646,$L1176,0)+IF($U1176=$AS$646,$L1176,0)*$X$643","v":0},{"$f":"IF($U1176=$AS$646,$L1176,0)*$Y$643","v":0},0,{"$f":"IF($U1176=$AU$646,$M1176,0)","v":0},{"$f":"IF($U1176=$AV$646,$M1176,0)","v":0},{"$f":"IF($U1176=$AW$646,$M1176,0)+IF($U1176=$AX$646,$M1176,0)*$X$643","v":0},{"$f":"IF($U1176=$AX$646,$M1176,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1176=$BJ$646,$P1176,0)","v":0},{"$f":"IF($U1176=$BK$646,$P1176,0)","v":0},{"$f":"IF($U1176=$BL$646,$P1176,0)+IF($U1176=$BM$646,$P1176,0)*$X$643","v":0},{"$f":"IF($U1176=$BM$646,$P1176,0)*$Y$643","v":0},0,{"$f":"IF($U1176=$BO$646,$Q1176,0)","v":0},{"$f":"IF($U1176=$BP$646,$Q1176,0)","v":0},{"$f":"IF($U1176=$BQ$646,$Q1176,0)+IF($U1176=$BR$646,$Q1176,0)*$X$643","v":0},{"$f":"IF($U1176=$BR$646,$Q1176,0)*$Y$643","v":0},0,0]
[1150,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!D$9,FALSE)*$G1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!E$9,FALSE)*$G1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!F$9,FALSE)*$G1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!G$9,FALSE)*$G1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!H$9,FALSE)*$G1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!I$9,FALSE)*$G1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!J$9,FALSE)*$G1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!K$9,FALSE)*$G1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!L$9,FALSE)*$G1177","v":0},{"$f":"VLOOKUP($F1177,range,'COS Alloc Factors'!M$9,FALSE)*$G1177","v":0},{"$f":"SUM(H1177:Q1177)","v":0},0,null,"Customer",{"$f":"IF($U1177=$V$646,$H1177,0)","v":0},{"$f":"IF($U1177=$W$646,$H1177,0)","v":0},{"$f":"IF($U1177=$X$646,$H1177,0)+IF($U1177=$Y$646,$H1177,0)*$X$643","v":0},{"$f":"IF($U1177=$Y$646,$H1177,0)*$Y$643","v":0},0,{"$f":"IF($U1177=$AA$646,$I1177,0)","v":0},{"$f":"IF($U1177=$AB$646,$I1177,0)","v":0},{"$f":"IF($U1177=$AC$646,$I1177,0)+IF($U1177=$AD$646,$I1177,0)*$X$643","v":0},{"$f":"IF($U1177=$AD$646,$I1177,0)*$Y$643","v":0},0,{"$f":"IF($U1177=$AF$646,$J1177,0)","v":0},{"$f":"IF($U1177=$AG$646,$J1177,0)","v":0},{"$f":"IF($U1177=$AH$646,$J1177,0)+IF($U1177=$AI$646,$J1177,0)*$X$643","v":0},{"$f":"IF($U1177=$AI$646,$J1177,0)*$Y$643","v":0},0,{"$f":"IF($U1177=$AK$646,$K1177,0)","v":0},{"$f":"IF($U1177=$AL$646,$K1177,0)","v":0},{"$f":"IF($U1177=$AM$646,$K1177,0)+IF($U1177=$AN$646,$K1177,0)*$X$643","v":0},{"$f":"IF($U1177=$AN$646,$K1177,0)*$Y$643","v":0},0,{"$f":"IF($U1177=$AP$646,$L1177,0)","v":0},{"$f":"IF($U1177=$AQ$646,$L1177,0)","v":0},{"$f":"IF($U1177=$AR$646,$L1177,0)+IF($U1177=$AS$646,$L1177,0)*$X$643","v":0},{"$f":"IF($U1177=$AS$646,$L1177,0)*$Y$643","v":0},0,{"$f":"IF($U1177=$AU$646,$M1177,0)","v":0},{"$f":"IF($U1177=$AV$646,$M1177,0)","v":0},{"$f":"IF($U1177=$AW$646,$M1177,0)+IF($U1177=$AX$646,$M1177,0)*$X$643","v":0},{"$f":"IF($U1177=$AX$646,$M1177,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1177=$BJ$646,$P1177,0)","v":0},{"$f":"IF($U1177=$BK$646,$P1177,0)","v":0},{"$f":"IF($U1177=$BL$646,$P1177,0)+IF($U1177=$BM$646,$P1177,0)*$X$643","v":0},{"$f":"IF($U1177=$BM$646,$P1177,0)*$Y$643","v":0},0,{"$f":"IF($U1177=$BO$646,$Q1177,0)","v":0},{"$f":"IF($U1177=$BP$646,$Q1177,0)","v":0},{"$f":"IF($U1177=$BQ$646,$Q1177,0)+IF($U1177=$BR$646,$Q1177,0)*$X$643","v":0},{"$f":"IF($U1177=$BR$646,$Q1177,0)*$Y$643","v":0},0,0]
[1151,null,null,"Total",null,null,{"$f":"SUM(G1174:G1177)","v":0},{"$f":"SUM(H1174:H1177)","v":0},{"$f":"SUM(I1174:I1177)","v":0},0,0,0,0,{"$f":"SUM(N1174:N1177)","v":0},0,0,0,{"$f":"SUM(R1174:R1177)","v":0},0,null,null,{"$f":"SUM(V1174:V1177)","v":0},{"$f":"SUM(W1174:W1177)","v":0},0,0,0,{"$f":"SUM(AA1174:AA1177)","v":0},{"$f":"SUM(AB1174:AB1177)","v":0},0,0,0,{"$f":"SUM(AF1174:AF1177)","v":0},{"$f":"SUM(AG1174:AG1177)","v":0},0,0,0,{"$f":"SUM(AK1174:AK1177)","v":0},{"$f":"SUM(AL1174:AL1177)","v":0},0,0,0,{"$f":"SUM(AP1174:AP1177)","v":0},{"$f":"SUM(AQ1174:AQ1177)","v":0},{"$f":"SUM(AR1174:AR1177)","v":0},{"$f":"SUM(AS1174:AS1177)","v":0},0,{"$f":"SUM(AU1174:AU1177)","v":0},{"$f":"SUM(AV1174:AV1177)","v":0},{"$f":"SUM(AW1174:AW1177)","v":0},{"$f":"SUM(AX1174:AX1177)","v":0},0,{"$f":"SUM(AZ1174:AZ1177)","v":0},{"$f":"SUM(BA1174:BA1177)","v":0},0,0,0,{"$f":"SUM(BE1174:BE1177)","v":0},{"$f":"SUM(BF1174:BF1177)","v":0},0,0,0,{"$f":"SUM(BJ1174:BJ1177)","v":0},{"$f":"SUM(BK1174:BK1177)","v":0},{"$f":"SUM(BL1174:BL1177)","v":0},{"$f":"SUM(BM1174:BM1177)","v":0},0,{"$f":"SUM(BO1174:BO1177)","v":0},{"$f":"SUM(BP1174:BP1177)","v":0},{"$f":"SUM(BQ1174:BQ1177)","v":0},{"$f":"SUM(BR1174:BR1177)","v":0},0,0]
[1152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1153,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1154,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!D$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!E$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!F$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!G$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!H$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!I$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!J$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!K$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!L$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!M$9,FALSE)*$G1181","v":0},{"$f":"SUM(H1181:Q1181)","v":0},0,null,"Throughput",{"$f":"IF($U1181=$V$646,$H1181,0)","v":0},{"$f":"IF($U1181=$W$646,$H1181,0)","v":0},{"$f":"IF($U1181=$X$646,$H1181,0)+IF($U1181=$Y$646,$H1181,0)*$X$643","v":0},{"$f":"IF($U1181=$Y$646,$H1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AA$646,$I1181,0)","v":0},{"$f":"IF($U1181=$AB$646,$I1181,0)","v":0},{"$f":"IF($U1181=$AC$646,$I1181,0)+IF($U1181=$AD$646,$I1181,0)*$X$643","v":0},{"$f":"IF($U1181=$AD$646,$I1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AF$646,$J1181,0)","v":0},{"$f":"IF($U1181=$AG$646,$J1181,0)","v":0},{"$f":"IF($U1181=$AH$646,$J1181,0)+IF($U1181=$AI$646,$J1181,0)*$X$643","v":0},{"$f":"IF($U1181=$AI$646,$J1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AK$646,$K1181,0)","v":0},{"$f":"IF($U1181=$AL$646,$K1181,0)","v":0},{"$f":"IF($U1181=$AM$646,$K1181,0)+IF($U1181=$AN$646,$K1181,0)*$X$643","v":0},{"$f":"IF($U1181=$AN$646,$K1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AP$646,$L1181,0)","v":0},{"$f":"IF($U1181=$AQ$646,$L1181,0)","v":0},{"$f":"IF($U1181=$AR$646,$L1181,0)+IF($U1181=$AS$646,$L1181,0)*$X$643","v":0},{"$f":"IF($U1181=$AS$646,$L1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AU$646,$M1181,0)","v":0},{"$f":"IF($U1181=$AV$646,$M1181,0)","v":0},{"$f":"IF($U1181=$AW$646,$M1181,0)+IF($U1181=$AX$646,$M1181,0)*$X$643","v":0},{"$f":"IF($U1181=$AX$646,$M1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AZ$646,$N1181,0)","v":0},{"$f":"IF($U1181=$BA$646,$N1181,0)","v":0},{"$f":"IF($U1181=$BB$646,$N1181,0)+IF($U1181=$BC$646,$N1181,0)*$X$643","v":0},{"$f":"IF($U1181=$BC$646,$N1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$BE$646,$O1181,0)","v":0},{"$f":"IF($U1181=$BF$646,$O1181,0)","v":0},{"$f":"IF($U1181=$BG$646,$O1181,0)+IF($U1181=$BH$646,$O1181,0)*$X$643","v":0},{"$f":"IF($U1181=$BH$646,$O1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$BJ$646,$P1181,0)","v":0},{"$f":"IF($U1181=$BK$646,$P1181,0)","v":0},{"$f":"IF($U1181=$BL$646,$P1181,0)+IF($U1181=$BM$646,$P1181,0)*$X$643","v":0},{"$f":"IF($U1181=$BM$646,$P1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$BO$646,$Q1181,0)","v":0},{"$f":"IF($U1181=$BP$646,$Q1181,0)","v":0},{"$f":"IF($U1181=$BQ$646,$Q1181,0)+IF($U1181=$BR$646,$Q1181,0)*$X$643","v":0},{"$f":"IF($U1181=$BR$646,$Q1181,0)*$Y$643","v":0},0,0]
[1155,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!D$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!E$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!F$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!G$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!H$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!I$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!J$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!K$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!L$9,FALSE)*$G1182","v":0},{"$f":"VLOOKUP($F1182,range,'COS Alloc Factors'!M$9,FALSE)*$G1182","v":0},{"$f":"SUM(H1182:Q1182)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1182=$V$646,$H1182,0)","v":0},{"$f":"IF($U1182=$W$646,$H1182,0)","v":0},{"$f":"IF($U1182=$X$646,$H1182,0)+IF($U1182=$Y$646,$H1182,0)*$X$643","v":0},{"$f":"IF($U1182=$Y$646,$H1182,0)*$Y$643","v":0},0,{"$f":"IF($U1182=$AA$646,$I1182,0)","v":0},{"$f":"IF($U1182=$AB$646,$I1182,0)","v":0},{"$f":"IF($U1182=$AC$646,$I1182,0)+IF($U1182=$AD$646,$I1182,0)*$X$643","v":0},{"$f":"IF($U1182=$AD$646,$I1182,0)*$Y$643","v":0},0,{"$f":"IF($U1182=$AF$646,$J1182,0)","v":0},{"$f":"IF($U1182=$AG$646,$J1182,0)","v":0},{"$f":"IF($U1182=$AH$646,$J1182,0)+IF($U1182=$AI$646,$J1182,0)*$X$643","v":0},{"$f":"IF($U1182=$AI$646,$J1182,0)*$Y$643","v":0},0,{"$f":"IF($U1182=$AK$646,$K1182,0)","v":0},{"$f":"IF($U1182=$AL$646,$K1182,0)","v":0},{"$f":"IF($U1182=$AM$646,$K1182,0)+IF($U1182=$AN$646,$K1182,0)*$X$643","v":0},{"$f":"IF($U1182=$AN$646,$K1182,0)*$Y$643","v":0},0,{"$f":"IF($U1182=$AP$646,$L1182,0)","v":0},{"$f":"IF($U1182=$AQ$646,$L1182,0)","v":0},{"$f":"IF($U1182=$AR$646,$L1182,0)+IF($U1182=$AS$646,$L1182,0)*$X$643","v":0},{"$f":"IF($U1182=$AS$646,$L1182,0)*$Y$643","v":0},0,{"$f":"IF($U1182=$AU$646,$M1182,0)","v":0},{"$f":"IF($U1182=$AV$646,$M1182,0)","v":0},{"$f":"IF($U1182=$AW$646,$M1182,0)+IF($U1182=$AX$646,$M1182,0)*$X$643","v":0},{"$f":"IF($U1182=$AX$646,$M1182,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1182=$BJ$646,$P1182,0)","v":0},{"$f":"IF($U1182=$BK$646,$P1182,0)","v":0},{"$f":"IF($U1182=$BL$646,$P1182,0)+IF($U1182=$BM$646,$P1182,0)*$X$643","v":0},{"$f":"IF($U1182=$BM$646,$P1182,0)*$Y$643","v":0},0,{"$f":"IF($U1182=$BO$646,$Q1182,0)","v":0},{"$f":"IF($U1182=$BP$646,$Q1182,0)","v":0},{"$f":"IF($U1182=$BQ$646,$Q1182,0)+IF($U1182=$BR$646,$Q1182,0)*$X$643","v":0},{"$f":"IF($U1182=$BR$646,$Q1182,0)*$Y$643","v":0},0,0]
[1156,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!D$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!E$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!F$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!G$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!H$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!I$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!J$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!K$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!L$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors'!M$9,FALSE)*$G1183","v":0},{"$f":"SUM(H1183:Q1183)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1183=$V$646,$H1183,0)","v":0},{"$f":"IF($U1183=$W$646,$H1183,0)","v":0},{"$f":"IF($U1183=$X$646,$H1183,0)+IF($U1183=$Y$646,$H1183,0)*$X$643","v":0},{"$f":"IF($U1183=$Y$646,$H1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AA$646,$I1183,0)","v":0},{"$f":"IF($U1183=$AB$646,$I1183,0)","v":0},{"$f":"IF($U1183=$AC$646,$I1183,0)+IF($U1183=$AD$646,$I1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AD$646,$I1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AF$646,$J1183,0)","v":0},{"$f":"IF($U1183=$AG$646,$J1183,0)","v":0},{"$f":"IF($U1183=$AH$646,$J1183,0)+IF($U1183=$AI$646,$J1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AI$646,$J1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AK$646,$K1183,0)","v":0},{"$f":"IF($U1183=$AL$646,$K1183,0)","v":0},{"$f":"IF($U1183=$AM$646,$K1183,0)+IF($U1183=$AN$646,$K1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AN$646,$K1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AP$646,$L1183,0)","v":0},{"$f":"IF($U1183=$AQ$646,$L1183,0)","v":0},{"$f":"IF($U1183=$AR$646,$L1183,0)+IF($U1183=$AS$646,$L1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AS$646,$L1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AU$646,$M1183,0)","v":0},{"$f":"IF($U1183=$AV$646,$M1183,0)","v":0},{"$f":"IF($U1183=$AW$646,$M1183,0)+IF($U1183=$AX$646,$M1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AX$646,$M1183,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1183=$BJ$646,$P1183,0)","v":0},{"$f":"IF($U1183=$BK$646,$P1183,0)","v":0},{"$f":"IF($U1183=$BL$646,$P1183,0)+IF($U1183=$BM$646,$P1183,0)*$X$643","v":0},{"$f":"IF($U1183=$BM$646,$P1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$BO$646,$Q1183,0)","v":0},{"$f":"IF($U1183=$BP$646,$Q1183,0)","v":0},{"$f":"IF($U1183=$BQ$646,$Q1183,0)+IF($U1183=$BR$646,$Q1183,0)*$X$643","v":0},{"$f":"IF($U1183=$BR$646,$Q1183,0)*$Y$643","v":0},0,0]
[1157,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!D$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!E$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!F$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!G$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!H$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!I$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!J$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!K$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!L$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors'!M$9,FALSE)*$G1184","v":0},{"$f":"SUM(H1184:Q1184)","v":0},0,null,"Customer",{"$f":"IF($U1184=$V$646,$H1184,0)","v":0},{"$f":"IF($U1184=$W$646,$H1184,0)","v":0},{"$f":"IF($U1184=$X$646,$H1184,0)+IF($U1184=$Y$646,$H1184,0)*$X$643","v":0},{"$f":"IF($U1184=$Y$646,$H1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AA$646,$I1184,0)","v":0},{"$f":"IF($U1184=$AB$646,$I1184,0)","v":0},{"$f":"IF($U1184=$AC$646,$I1184,0)+IF($U1184=$AD$646,$I1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AD$646,$I1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AF$646,$J1184,0)","v":0},{"$f":"IF($U1184=$AG$646,$J1184,0)","v":0},{"$f":"IF($U1184=$AH$646,$J1184,0)+IF($U1184=$AI$646,$J1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AI$646,$J1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AK$646,$K1184,0)","v":0},{"$f":"IF($U1184=$AL$646,$K1184,0)","v":0},{"$f":"IF($U1184=$AM$646,$K1184,0)+IF($U1184=$AN$646,$K1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AN$646,$K1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AP$646,$L1184,0)","v":0},{"$f":"IF($U1184=$AQ$646,$L1184,0)","v":0},{"$f":"IF($U1184=$AR$646,$L1184,0)+IF($U1184=$AS$646,$L1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AS$646,$L1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AU$646,$M1184,0)","v":0},{"$f":"IF($U1184=$AV$646,$M1184,0)","v":0},{"$f":"IF($U1184=$AW$646,$M1184,0)+IF($U1184=$AX$646,$M1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AX$646,$M1184,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1184=$BJ$646,$P1184,0)","v":0},{"$f":"IF($U1184=$BK$646,$P1184,0)","v":0},{"$f":"IF($U1184=$BL$646,$P1184,0)+IF($U1184=$BM$646,$P1184,0)*$X$643","v":0},{"$f":"IF($U1184=$BM$646,$P1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$BO$646,$Q1184,0)","v":0},{"$f":"IF($U1184=$BP$646,$Q1184,0)","v":0},{"$f":"IF($U1184=$BQ$646,$Q1184,0)+IF($U1184=$BR$646,$Q1184,0)*$X$643","v":0},{"$f":"IF($U1184=$BR$646,$Q1184,0)*$Y$643","v":0},0,0]
[1158,null,null,"Total",null,null,{"$f":"SUM(G1181:G1184)","v":0},{"$f":"SUM(H1181:H1184)","v":0},{"$f":"SUM(I1181:I1184)","v":0},0,0,0,0,{"$f":"SUM(N1181:N1184)","v":0},0,0,0,{"$f":"SUM(R1181:R1184)","v":0},0,null,null,{"$f":"SUM(V1181:V1184)","v":0},{"$f":"SUM(W1181:W1184)","v":0},0,0,0,{"$f":"SUM(AA1181:AA1184)","v":0},{"$f":"SUM(AB1181:AB1184)","v":0},0,0,0,{"$f":"SUM(AF1181:AF1184)","v":0},{"$f":"SUM(AG1181:AG1184)","v":0},0,0,0,{"$f":"SUM(AK1181:AK1184)","v":0},{"$f":"SUM(AL1181:AL1184)","v":0},0,0,0,{"$f":"SUM(AP1181:AP1184)","v":0},{"$f":"SUM(AQ1181:AQ1184)","v":0},{"$f":"SUM(AR1181:AR1184)","v":0},{"$f":"SUM(AS1181:AS1184)","v":0},0,{"$f":"SUM(AU1181:AU1184)","v":0},{"$f":"SUM(AV1181:AV1184)","v":0},{"$f":"SUM(AW1181:AW1184)","v":0},{"$f":"SUM(AX1181:AX1184)","v":0},0,{"$f":"SUM(AZ1181:AZ1184)","v":0},{"$f":"SUM(BA1181:BA1184)","v":0},0,0,0,{"$f":"SUM(BE1181:BE1184)","v":0},{"$f":"SUM(BF1181:BF1184)","v":0},0,0,0,{"$f":"SUM(BJ1181:BJ1184)","v":0},{"$f":"SUM(BK1181:BK1184)","v":0},{"$f":"SUM(BL1181:BL1184)","v":0},{"$f":"SUM(BM1181:BM1184)","v":0},0,{"$f":"SUM(BO1181:BO1184)","v":0},{"$f":"SUM(BP1181:BP1184)","v":0},{"$f":"SUM(BQ1181:BQ1184)","v":0},{"$f":"SUM(BR1181:BR1184)","v":0},0,0]
[1159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1160,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1161,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!D$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!E$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!F$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!G$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!H$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!I$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!J$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!K$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!L$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors'!M$9,FALSE)*$G1188","v":0},{"$f":"SUM(H1188:Q1188)","v":0},0,null,"Customer",{"$f":"IF($U1188=$V$646,$H1188,0)","v":0},{"$f":"IF($U1188=$W$646,$H1188,0)","v":0},{"$f":"IF($U1188=$X$646,$H1188,0)+IF($U1188=$Y$646,$H1188,0)*$X$643","v":0},{"$f":"IF($U1188=$Y$646,$H1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AA$646,$I1188,0)","v":0},{"$f":"IF($U1188=$AB$646,$I1188,0)","v":0},{"$f":"IF($U1188=$AC$646,$I1188,0)+IF($U1188=$AD$646,$I1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AD$646,$I1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AF$646,$J1188,0)","v":0},{"$f":"IF($U1188=$AG$646,$J1188,0)","v":0},{"$f":"IF($U1188=$AH$646,$J1188,0)+IF($U1188=$AI$646,$J1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AI$646,$J1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AK$646,$K1188,0)","v":0},{"$f":"IF($U1188=$AL$646,$K1188,0)","v":0},{"$f":"IF($U1188=$AM$646,$K1188,0)+IF($U1188=$AN$646,$K1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AN$646,$K1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AP$646,$L1188,0)","v":0},{"$f":"IF($U1188=$AQ$646,$L1188,0)","v":0},{"$f":"IF($U1188=$AR$646,$L1188,0)+IF($U1188=$AS$646,$L1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AS$646,$L1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AU$646,$M1188,0)","v":0},{"$f":"IF($U1188=$AV$646,$M1188,0)","v":0},{"$f":"IF($U1188=$AW$646,$M1188,0)+IF($U1188=$AX$646,$M1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AX$646,$M1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AZ$646,$N1188,0)","v":0},{"$f":"IF($U1188=$BA$646,$N1188,0)","v":0},{"$f":"IF($U1188=$BB$646,$N1188,0)+IF($U1188=$BC$646,$N1188,0)*$X$643","v":0},{"$f":"IF($U1188=$BC$646,$N1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$BE$646,$O1188,0)","v":0},{"$f":"IF($U1188=$BF$646,$O1188,0)","v":0},{"$f":"IF($U1188=$BG$646,$O1188,0)+IF($U1188=$BH$646,$O1188,0)*$X$643","v":0},{"$f":"IF($U1188=$BH$646,$O1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$BJ$646,$P1188,0)","v":0},{"$f":"IF($U1188=$BK$646,$P1188,0)","v":0},{"$f":"IF($U1188=$BL$646,$P1188,0)+IF($U1188=$BM$646,$P1188,0)*$X$643","v":0},{"$f":"IF($U1188=$BM$646,$P1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$BO$646,$Q1188,0)","v":0},{"$f":"IF($U1188=$BP$646,$Q1188,0)","v":0},{"$f":"IF($U1188=$BQ$646,$Q1188,0)+IF($U1188=$BR$646,$Q1188,0)*$X$643","v":0},{"$f":"IF($U1188=$BR$646,$Q1188,0)*$Y$643","v":0},0,0]
[1162,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W1189","v":-5974990.1616666662},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!D$9,FALSE)*$G1189","v":-5967451.5852155816},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!E$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!F$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!G$9,FALSE)*$G1189","v":-3543.6724099668691},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!H$9,FALSE)*$G1189","v":-276.75540043883865},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!I$9,FALSE)*$G1189","v":-3501.5574577261764},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!J$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!K$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!L$9,FALSE)*$G1189","v":-42.114952240692837},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors'!M$9,FALSE)*$G1189","v":-174.47623071144176},{"$f":"SUM(H1189:Q1189)","v":-5974990.1616666662},0,null,"Customer",{"$f":"IF($U1189=$V$646,$H1189,0)","v":-5967451.5852155816},{"$f":"IF($U1189=$W$646,$H1189,0)","v":0},{"$f":"IF($U1189=$X$646,$H1189,0)+IF($U1189=$Y$646,$H1189,0)*$X$643","v":0},{"$f":"IF($U1189=$Y$646,$H1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AA$646,$I1189,0)","v":0},{"$f":"IF($U1189=$AB$646,$I1189,0)","v":0},{"$f":"IF($U1189=$AC$646,$I1189,0)+IF($U1189=$AD$646,$I1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AD$646,$I1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AF$646,$J1189,0)","v":0},{"$f":"IF($U1189=$AG$646,$J1189,0)","v":0},{"$f":"IF($U1189=$AH$646,$J1189,0)+IF($U1189=$AI$646,$J1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AI$646,$J1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AK$646,$K1189,0)","v":-3543.6724099668691},{"$f":"IF($U1189=$AL$646,$K1189,0)","v":0},{"$f":"IF($U1189=$AM$646,$K1189,0)+IF($U1189=$AN$646,$K1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AN$646,$K1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AP$646,$L1189,0)","v":-276.75540043883865},{"$f":"IF($U1189=$AQ$646,$L1189,0)","v":0},{"$f":"IF($U1189=$AR$646,$L1189,0)+IF($U1189=$AS$646,$L1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AS$646,$L1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AU$646,$M1189,0)","v":-3501.5574577261764},{"$f":"IF($U1189=$AV$646,$M1189,0)","v":0},{"$f":"IF($U1189=$AW$646,$M1189,0)+IF($U1189=$AX$646,$M1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AX$646,$M1189,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1189=$BJ$646,$P1189,0)","v":-42.114952240692837},{"$f":"IF($U1189=$BK$646,$P1189,0)","v":0},{"$f":"IF($U1189=$BL$646,$P1189,0)+IF($U1189=$BM$646,$P1189,0)*$X$643","v":0},{"$f":"IF($U1189=$BM$646,$P1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$BO$646,$Q1189,0)","v":-174.47623071144176},{"$f":"IF($U1189=$BP$646,$Q1189,0)","v":0},{"$f":"IF($U1189=$BQ$646,$Q1189,0)+IF($U1189=$BR$646,$Q1189,0)*$X$643","v":0},{"$f":"IF($U1189=$BR$646,$Q1189,0)*$Y$643","v":0},0,0]
[1163,null,null,"Total",null,null,{"$f":"SUM(G1188:G1189)","v":-5974990.1616666662},{"$f":"SUM(H1188:H1189)","v":-5967451.5852155816},{"$f":"SUM(I1188:I1189)","v":0},0,-3543.6724099668691,-276.75540043883865,-3501.5574577261764,{"$f":"SUM(N1188:N1189)","v":0},0,-42.114952240692837,-174.47623071144176,{"$f":"SUM(R1188:R1189)","v":-5974990.1616666662},0,null,null,{"$f":"SUM(V1188:V1189)","v":-5967451.5852155816},{"$f":"SUM(W1188:W1189)","v":0},0,0,0,{"$f":"SUM(AA1188:AA1189)","v":0},{"$f":"SUM(AB1188:AB1189)","v":0},0,0,0,{"$f":"SUM(AF1188:AF1189)","v":0},{"$f":"SUM(AG1188:AG1189)","v":0},0,0,0,{"$f":"SUM(AK1188:AK1189)","v":-3543.6724099668691},{"$f":"SUM(AL1188:AL1189)","v":0},{"$f":"SUM(AM1188:AM1189)","v":0},{"$f":"SUM(AN1188:AN1189)","v":0},0,{"$f":"SUM(AP1188:AP1189)","v":-276.75540043883865},{"$f":"SUM(AQ1188:AQ1189)","v":0},{"$f":"SUM(AR1188:AR1189)","v":0},{"$f":"SUM(AS1188:AS1189)","v":0},0,{"$f":"SUM(AU1188:AU1189)","v":-3501.5574577261764},{"$f":"SUM(AV1188:AV1189)","v":0},{"$f":"SUM(AW1188:AW1189)","v":0},{"$f":"SUM(AX1188:AX1189)","v":0},0,{"$f":"SUM(AZ1188:AZ1189)","v":0},{"$f":"SUM(BA1188:BA1189)","v":0},0,0,0,{"$f":"SUM(BE1188:BE1189)","v":0},{"$f":"SUM(BF1188:BF1189)","v":0},0,0,0,{"$f":"SUM(BJ1188:BJ1189)","v":-42.114952240692837},{"$f":"SUM(BK1188:BK1189)","v":0},{"$f":"SUM(BL1188:BL1189)","v":0},{"$f":"SUM(BM1188:BM1189)","v":0},0,{"$f":"SUM(BO1188:BO1189)","v":-174.47623071144176},{"$f":"SUM(BP1188:BP1189)","v":0},{"$f":"SUM(BQ1188:BQ1189)","v":0},{"$f":"SUM(BR1188:BR1189)","v":0},0,0]
[1164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1165,252,"Contributions in Aid of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,"Wyoming",null,"GS",{"$f":"'ROR-Model'!W1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!D$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!E$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!F$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!G$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!H$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!I$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!J$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!K$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!L$9,FALSE)*$G1193","v":0},{"$f":"VLOOKUP($F1193,range,'COS Alloc Factors'!M$9,FALSE)*$G1193","v":0},{"$f":"'ROR-Model'!AH1193","v":0},{"$f":"R1193-G1193","v":0},null,"Distribution Plant",{"$f":"IF($U1193=$V$646,$H1193,0)","v":0},{"$f":"IF($U1193=$W$646,$H1193,0)","v":0},{"$f":"IF($U1193=$X$646,$H1193,0)+IF($U1193=$Y$646,$H1193,0)*$X$643","v":0},{"$f":"IF($U1193=$Y$646,$H1193,0)*$Y$643","v":0},{"$f":"SUM(V1193:Y1193)-H1193","v":0},{"$f":"IF($U1193=$AA$646,$I1193,0)","v":0},{"$f":"IF($U1193=$AB$646,$I1193,0)","v":0},{"$f":"IF($U1193=$AC$646,$I1193,0)+IF($U1193=$AD$646,$I1193,0)*$X$643","v":0},{"$f":"IF($U1193=$AD$646,$I1193,0)*$Y$643","v":0},{"$f":"SUM(AA1193:AD1193)-I1193","v":0},{"$f":"IF($U1193=$AF$646,$J1193,0)","v":0},{"$f":"IF($U1193=$AG$646,$J1193,0)","v":0},{"$f":"IF($U1193=$AH$646,$J1193,0)+IF($U1193=$AI$646,$J1193,0)*$X$643","v":0},{"$f":"IF($U1193=$AI$646,$J1193,0)*$Y$643","v":0},{"$f":"SUM(AF1193:AI1193)-J1193","v":0},{"$f":"IF($U1193=$AK$646,$K1193,0)","v":0},{"$f":"IF($U1193=$AL$646,$K1193,0)","v":0},{"$f":"IF($U1193=$AM$646,$K1193,0)+IF($U1193=$AN$646,$K1193,0)*$X$643","v":0},{"$f":"IF($U1193=$AN$646,$K1193,0)*$Y$643","v":0},{"$f":"SUM(AK1193:AN1193)-K1193","v":0},{"$f":"IF($U1193=$AP$646,$L1193,0)","v":0},{"$f":"IF($U1193=$AQ$646,$L1193,0)","v":0},{"$f":"IF($U1193=$AR$646,$L1193,0)+IF($U1193=$AS$646,$L1193,0)*$X$643","v":0},{"$f":"IF($U1193=$AS$646,$L1193,0)*$Y$643","v":0},{"$f":"SUM(AP1193:AS1193)-L1193","v":0},{"$f":"IF($U1193=$AU$646,$M1193,0)","v":0},{"$f":"IF($U1193=$AV$646,$M1193,0)","v":0},{"$f":"IF($U1193=$AW$646,$M1193,0)+IF($U1193=$AX$646,$M1193,0)*$X$643","v":0},{"$f":"IF($U1193=$AX$646,$M1193,0)*$Y$643","v":0},{"$f":"SUM(AU1193:AX1193)-M1193","v":0},{"$f":"IF($U1193=$AZ$646,$N1193,0)","v":0},{"$f":"IF($U1193=$BA$646,$N1193,0)","v":0},{"$f":"IF($U1193=$BB$646,$N1193,0)+IF($U1193=$BC$646,$N1193,0)*$X$643","v":0},{"$f":"IF($U1193=$BC$646,$N1193,0)*$Y$643","v":0},{"$f":"SUM(AZ1193:BC1193)-N1193","v":0},{"$f":"IF($U1193=$BE$646,$O1193,0)","v":0},{"$f":"IF($U1193=$BF$646,$O1193,0)","v":0},{"$f":"IF($U1193=$BG$646,$O1193,0)+IF($U1193=$BH$646,$O1193,0)*$X$643","v":0},{"$f":"IF($U1193=$BH$646,$O1193,0)*$Y$643","v":0},{"$f":"SUM(BE1193:BH1193)-O1193","v":0},{"$f":"IF($U1193=$BJ$646,$P1193,0)","v":0},{"$f":"IF($U1193=$BK$646,$P1193,0)","v":0},{"$f":"IF($U1193=$BL$646,$P1193,0)+IF($U1193=$BM$646,$P1193,0)*$X$643","v":0},{"$f":"IF($U1193=$BM$646,$P1193,0)*$Y$643","v":0},{"$f":"SUM(BJ1193:BM1193)-P1193","v":0},{"$f":"IF($U1193=$BO$646,$Q1193,0)","v":0},{"$f":"IF($U1193=$BP$646,$Q1193,0)","v":0},{"$f":"IF($U1193=$BQ$646,$Q1193,0)+IF($U1193=$BR$646,$Q1193,0)*$X$643","v":0},{"$f":"IF($U1193=$BR$646,$Q1193,0)*$Y$643","v":0},{"$f":"SUM(BO1193:BR1193)-Q1193","v":0},{"$f":"SUM(V1193:BR1193)-R1193","v":0}]
[1166,null,null,"Utah",null,"GS",{"$f":"'ROR-Model'!W1194","v":-15257074.167431312},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!D$9,FALSE)*$G1194","v":-15257074.167431312},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!E$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!F$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!G$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!H$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!I$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!J$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!K$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!L$9,FALSE)*$G1194","v":0},{"$f":"VLOOKUP($F1194,range,'COS Alloc Factors'!M$9,FALSE)*$G1194","v":0},{"$f":"SUM(H1194:Q1194)","v":-15257074.167431312},0,null,"Distribution Plant",{"$f":"IF($U1194=$V$646,$H1194,0)","v":0},{"$f":"IF($U1194=$W$646,$H1194,0)","v":-15257074.167431312},{"$f":"IF($U1194=$X$646,$H1194,0)+IF($U1194=$Y$646,$H1194,0)*$X$643","v":0},{"$f":"IF($U1194=$Y$646,$H1194,0)*$Y$643","v":0},0,{"$f":"IF($U1194=$AA$646,$I1194,0)","v":0},{"$f":"IF($U1194=$AB$646,$I1194,0)","v":0},{"$f":"IF($U1194=$AC$646,$I1194,0)+IF($U1194=$AD$646,$I1194,0)*$X$643","v":0},{"$f":"IF($U1194=$AD$646,$I1194,0)*$Y$643","v":0},0,{"$f":"IF($U1194=$AF$646,$J1194,0)","v":0},{"$f":"IF($U1194=$AG$646,$J1194,0)","v":0},{"$f":"IF($U1194=$AH$646,$J1194,0)+IF($U1194=$AI$646,$J1194,0)*$X$643","v":0},{"$f":"IF($U1194=$AI$646,$J1194,0)*$Y$643","v":0},0,{"$f":"IF($U1194=$AK$646,$K1194,0)","v":0},{"$f":"IF($U1194=$AL$646,$K1194,0)","v":0},{"$f":"IF($U1194=$AM$646,$K1194,0)+IF($U1194=$AN$646,$K1194,0)*$X$643","v":0},{"$f":"IF($U1194=$AN$646,$K1194,0)*$Y$643","v":0},0,{"$f":"IF($U1194=$AP$646,$L1194,0)","v":0},{"$f":"IF($U1194=$AQ$646,$L1194,0)","v":0},{"$f":"IF($U1194=$AR$646,$L1194,0)+IF($U1194=$AS$646,$L1194,0)*$X$643","v":0},{"$f":"IF($U1194=$AS$646,$L1194,0)*$Y$643","v":0},0,{"$f":"IF($U1194=$AU$646,$M1194,0)","v":0},{"$f":"IF($U1194=$AV$646,$M1194,0)","v":0},{"$f":"IF($U1194=$AW$646,$M1194,0)+IF($U1194=$AX$646,$M1194,0)*$X$643","v":0},{"$f":"IF($U1194=$AX$646,$M1194,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1194=$BJ$646,$P1194,0)","v":0},{"$f":"IF($U1194=$BK$646,$P1194,0)","v":0},{"$f":"IF($U1194=$BL$646,$P1194,0)+IF($U1194=$BM$646,$P1194,0)*$X$643","v":0},{"$f":"IF($U1194=$BM$646,$P1194,0)*$Y$643","v":0},0,{"$f":"IF($U1194=$BO$646,$Q1194,0)","v":0},{"$f":"IF($U1194=$BP$646,$Q1194,0)","v":0},{"$f":"IF($U1194=$BQ$646,$Q1194,0)+IF($U1194=$BR$646,$Q1194,0)*$X$643","v":0},{"$f":"IF($U1194=$BR$646,$Q1194,0)*$Y$643","v":0},0,0]
[1167,null,null,"Total",null,null,{"$f":"SUM(G1194)","v":-15257074.167431312},{"$f":"SUM(H1194)","v":-15257074.167431312},{"$f":"SUM(I1194)","v":0},0,0,0,0,{"$f":"SUM(N1194)","v":0},0,0,0,{"$f":"SUM(R1194)","v":-15257074.167431312},0,null,null,{"$f":"SUM(V1194)","v":0},{"$f":"SUM(W1194)","v":-15257074.167431312},0,0,0,{"$f":"SUM(AA1194)","v":0},{"$f":"SUM(AB1194)","v":0},0,0,0,{"$f":"SUM(AF1194)","v":0},{"$f":"SUM(AG1194)","v":0},0,0,0,{"$f":"SUM(AK1194)","v":0},{"$f":"SUM(AL1194)","v":0},{"$f":"SUM(AM1194)","v":0},{"$f":"SUM(AN1194)","v":0},0,{"$f":"SUM(AP1194)","v":0},{"$f":"SUM(AQ1194)","v":0},{"$f":"SUM(AR1194)","v":0},{"$f":"SUM(AS1194)","v":0},0,{"$f":"SUM(AU1194)","v":0},{"$f":"SUM(AV1194)","v":0},{"$f":"SUM(AW1194)","v":0},{"$f":"SUM(AX1194)","v":0},0,{"$f":"SUM(AZ1194)","v":0},{"$f":"SUM(BA1194)","v":0},0,0,0,{"$f":"SUM(BE1194)","v":0},{"$f":"SUM(BF1194)","v":0},0,0,0,{"$f":"SUM(BJ1194)","v":0},{"$f":"SUM(BK1194)","v":0},{"$f":"SUM(BL1194)","v":0},{"$f":"SUM(BM1194)","v":0},0,{"$f":"SUM(BO1194)","v":0},{"$f":"SUM(BP1194)","v":0},{"$f":"SUM(BQ1194)","v":0},{"$f":"SUM(BR1194)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1196-G1196","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ1196:BC1196)-N1196","v":0},null,null,null,null,{"$f":"SUM(BE1196:BH1196)-O1196","v":0}]
[1168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(V1197:Y1197)-H1197","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1197:AN1197)-K1197","v":0},null,null,null,null,{"$f":"SUM(AP1197:AS1197)-L1197","v":0},null,null,null,null,{"$f":"SUM(AU1197:AX1197)-M1197","v":0},null,null,null,null,{"$f":"SUM(AZ1197:BC1197)-N1197","v":0},null,null,null,null,{"$f":"SUM(BE1197:BH1197)-O1197","v":0},null,null,null,null,{"$f":"SUM(BJ1197:BM1197)-P1197","v":0},null,null,null,null,{"$f":"SUM(BO1197:BR1197)-Q1197","v":0},{"$f":"SUM(V1197:BR1197)-R1197","v":0}]
[1169,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1198-G1198","v":0},null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ1198:BC1198)-N1198","v":0},null,null,null,null,{"$f":"SUM(BE1198:BH1198)-O1198","v":0},null,null,null,null,0,null,null,null,null,0,0]
[1170,null,null,"General",null,"Customers",{"$f":"'ROR-Model'!W1198","v":-62013.682811542938},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!D$9,FALSE)*$G1199","v":-61935.440860303024},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!E$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!F$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!G$9,FALSE)*$G1199","v":-36.779337015410661},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!H$9,FALSE)*$G1199","v":-2.8724100215770636},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!I$9,FALSE)*$G1199","v":-36.342231142561985},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!J$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!K$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!L$9,FALSE)*$G1199","v":-0.43710587284868363},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!M$9,FALSE)*$G1199","v":-1.810867187515975},{"$f":"SUM(H1199:Q1199)","v":-62013.682811542938},0,null,"Customer",{"$f":"IF($U1199=$V$646,$H1199,0)","v":-61935.440860303024},{"$f":"IF($U1199=$W$646,$H1199,0)","v":0},{"$f":"IF($U1199=$X$646,$H1199,0)+IF($U1199=$Y$646,$H1199,0)*$X$643","v":0},{"$f":"IF($U1199=$Y$646,$H1199,0)*$Y$643","v":0},0,{"$f":"IF($U1199=$AA$646,$I1199,0)","v":0},{"$f":"IF($U1199=$AB$646,$I1199,0)","v":0},{"$f":"IF($U1199=$AC$646,$I1199,0)+IF($U1199=$AD$646,$I1199,0)*$X$643","v":0},{"$f":"IF($U1199=$AD$646,$I1199,0)*$Y$643","v":0},0,{"$f":"IF($U1199=$AF$646,$J1199,0)","v":0},{"$f":"IF($U1199=$AG$646,$J1199,0)","v":0},{"$f":"IF($U1199=$AH$646,$J1199,0)+IF($U1199=$AI$646,$J1199,0)*$X$643","v":0},{"$f":"IF($U1199=$AI$646,$J1199,0)*$Y$643","v":0},0,{"$f":"IF($U1199=$AK$646,$K1199,0)","v":-36.779337015410661},{"$f":"IF($U1199=$AL$646,$K1199,0)","v":0},{"$f":"IF($U1199=$AM$646,$K1199,0)+IF($U1199=$AN$646,$K1199,0)*$X$643","v":0},{"$f":"IF($U1199=$AN$646,$K1199,0)*$Y$643","v":0},0,{"$f":"IF($U1199=$AP$646,$L1199,0)","v":-2.8724100215770636},{"$f":"IF($U1199=$AQ$646,$L1199,0)","v":0},{"$f":"IF($U1199=$AR$646,$L1199,0)+IF($U1199=$AS$646,$L1199,0)*$X$643","v":0},{"$f":"IF($U1199=$AS$646,$L1199,0)*$Y$643","v":0},0,{"$f":"IF($U1199=$AU$646,$M1199,0)","v":-36.342231142561985},{"$f":"IF($U1199=$AV$646,$M1199,0)","v":0},{"$f":"IF($U1199=$AW$646,$M1199,0)+IF($U1199=$AX$646,$M1199,0)*$X$643","v":0},{"$f":"IF($U1199=$AX$646,$M1199,0)*$Y$643","v":0},0,{"$f":"IF($U1199=$AZ$646,$N1199,0)","v":0},{"$f":"IF($U1199=$BA$646,$N1199,0)","v":0},{"$f":"IF($U1199=$BB$646,$N1199,0)+IF($U1199=$BC$646,$N1199,0)*$X$643","v":0},{"$f":"IF($U1199=$BC$646,$N1199,0)*$Y$643","v":0},0,{"$f":"IF($U1199=$BE$646,$O1199,0)","v":0},{"$f":"IF($U1199=$BF$646,$O1199,0)","v":0},{"$f":"IF($U1199=$BG$646,$O1199,0)+IF($U1199=$BH$646,$O1199,0)*$X$643","v":0},{"$f":"IF($U1199=$BH$646,$O1199,0)*$Y$643","v":0},{"$f":"SUM(BE1199:BH1199)-O1199","v":0},{"$f":"IF($U1199=$BJ$646,$P1199,0)","v":-0.43710587284868363},{"$f":"IF($U1199=$BK$646,$P1199,0)","v":0},{"$f":"IF($U1199=$BL$646,$P1199,0)+IF($U1199=$BM$646,$P1199,0)*$X$643","v":0},{"$f":"IF($U1199=$BM$646,$P1199,0)*$Y$643","v":0},0,{"$f":"IF($U1199=$BO$646,$Q1199,0)","v":-1.810867187515975},{"$f":"IF($U1199=$BP$646,$Q1199,0)","v":0},{"$f":"IF($U1199=$BQ$646,$Q1199,0)+IF($U1199=$BR$646,$Q1199,0)*$X$643","v":0},{"$f":"IF($U1199=$BR$646,$Q1199,0)*$Y$643","v":0},0,0]
[1171,null,null,"Total",null,null,{"$f":"SUM(G1199)","v":-62013.682811542938},{"$f":"SUM(H1199)","v":-61935.440860303024},{"$f":"SUM(I1199)","v":0},0,-36.779337015410661,-2.8724100215770636,-36.342231142561985,{"$f":"SUM(N1199)","v":0},0,-0.43710587284868363,-1.810867187515975,{"$f":"SUM(R1199)","v":-62013.682811542938},0,null,null,{"$f":"SUM(V1199)","v":-61935.440860303024},{"$f":"SUM(W1199)","v":0},0,0,0,{"$f":"SUM(AA1199)","v":0},{"$f":"SUM(AB1199)","v":0},0,0,0,{"$f":"SUM(AF1199)","v":0},{"$f":"SUM(AG1199)","v":0},0,0,0,{"$f":"SUM(AK1199)","v":-36.779337015410661},{"$f":"SUM(AL1199)","v":0},{"$f":"SUM(AM1199)","v":0},{"$f":"SUM(AN1199)","v":0},0,{"$f":"SUM(AP1199)","v":-2.8724100215770636},{"$f":"SUM(AQ1199)","v":0},{"$f":"SUM(AR1199)","v":0},{"$f":"SUM(AS1199)","v":0},0,{"$f":"SUM(AU1199)","v":-36.342231142561985},{"$f":"SUM(AV1199)","v":0},{"$f":"SUM(AW1199)","v":0},{"$f":"SUM(AX1199)","v":0},0,{"$f":"SUM(AZ1199)","v":0},{"$f":"SUM(BA1199)","v":0},0,0,0,{"$f":"SUM(BE1199)","v":0},{"$f":"SUM(BF1199)","v":0},0,0,0,{"$f":"SUM(BJ1199)","v":-0.43710587284868363},{"$f":"SUM(BK1199)","v":0},{"$f":"SUM(BL1199)","v":0},{"$f":"SUM(BM1199)","v":0},0,{"$f":"SUM(BO1199)","v":-1.810867187515975},{"$f":"SUM(BP1199)","v":0},{"$f":"SUM(BQ1199)","v":0},{"$f":"SUM(BR1199)","v":0},0,0]
[1172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1173,255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1174,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1202","v":-475.80303137644574},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!D$9,FALSE)*$G1203","v":-453.3134544737303},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!E$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!F$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!G$9,FALSE)*$G1203","v":-20.188154125779164},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!H$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!I$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!J$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!K$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!L$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors'!M$9,FALSE)*$G1203","v":-2.3014227769362452},{"$f":"SUM(H1203:Q1203)","v":-475.80303137644574},0,null,"Throughput",{"$f":"IF($U1203=$V$646,$H1203,0)","v":0},{"$f":"IF($U1203=$W$646,$H1203,0)","v":0},{"$f":"IF($U1203=$X$646,$H1203,0)+IF($U1203=$Y$646,$H1203,0)*$X$643","v":-453.3134544737303},{"$f":"IF($U1203=$Y$646,$H1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AA$646,$I1203,0)","v":0},{"$f":"IF($U1203=$AB$646,$I1203,0)","v":0},{"$f":"IF($U1203=$AC$646,$I1203,0)+IF($U1203=$AD$646,$I1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AD$646,$I1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AF$646,$J1203,0)","v":0},{"$f":"IF($U1203=$AG$646,$J1203,0)","v":0},{"$f":"IF($U1203=$AH$646,$J1203,0)+IF($U1203=$AI$646,$J1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AI$646,$J1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AK$646,$K1203,0)","v":0},{"$f":"IF($U1203=$AL$646,$K1203,0)","v":0},{"$f":"IF($U1203=$AM$646,$K1203,0)+IF($U1203=$AN$646,$K1203,0)*$X$643","v":-20.188154125779164},{"$f":"IF($U1203=$AN$646,$K1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AP$646,$L1203,0)","v":0},{"$f":"IF($U1203=$AQ$646,$L1203,0)","v":0},{"$f":"IF($U1203=$AR$646,$L1203,0)+IF($U1203=$AS$646,$L1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AS$646,$L1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AU$646,$M1203,0)","v":0},{"$f":"IF($U1203=$AV$646,$M1203,0)","v":0},{"$f":"IF($U1203=$AW$646,$M1203,0)+IF($U1203=$AX$646,$M1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AX$646,$M1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AZ$646,$N1203,0)","v":0},{"$f":"IF($U1203=$BA$646,$N1203,0)","v":0},{"$f":"IF($U1203=$BB$646,$N1203,0)+IF($U1203=$BC$646,$N1203,0)*$X$643","v":0},{"$f":"IF($U1203=$BC$646,$N1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$BE$646,$O1203,0)","v":0},{"$f":"IF($U1203=$BF$646,$O1203,0)","v":0},{"$f":"IF($U1203=$BG$646,$O1203,0)+IF($U1203=$BH$646,$O1203,0)*$X$643","v":0},{"$f":"IF($U1203=$BH$646,$O1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$BJ$646,$P1203,0)","v":0},{"$f":"IF($U1203=$BK$646,$P1203,0)","v":0},{"$f":"IF($U1203=$BL$646,$P1203,0)+IF($U1203=$BM$646,$P1203,0)*$X$643","v":0},{"$f":"IF($U1203=$BM$646,$P1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$BO$646,$Q1203,0)","v":0},{"$f":"IF($U1203=$BP$646,$Q1203,0)","v":0},{"$f":"IF($U1203=$BQ$646,$Q1203,0)+IF($U1203=$BR$646,$Q1203,0)*$X$643","v":-2.3014227769362452},{"$f":"IF($U1203=$BR$646,$Q1203,0)*$Y$643","v":0},0,0]
[1175,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1203","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!D$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!E$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!F$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!G$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!H$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!I$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!J$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!K$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!L$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!M$9,FALSE)*$G1204","v":0},{"$f":"SUM(H1204:Q1204)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1204=$V$646,$H1204,0)","v":0},{"$f":"IF($U1204=$W$646,$H1204,0)","v":0},{"$f":"IF($U1204=$X$646,$H1204,0)+IF($U1204=$Y$646,$H1204,0)*$X$643","v":0},{"$f":"IF($U1204=$Y$646,$H1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$AA$646,$I1204,0)","v":0},{"$f":"IF($U1204=$AB$646,$I1204,0)","v":0},{"$f":"IF($U1204=$AC$646,$I1204,0)+IF($U1204=$AD$646,$I1204,0)*$X$643","v":0},{"$f":"IF($U1204=$AD$646,$I1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$AF$646,$J1204,0)","v":0},{"$f":"IF($U1204=$AG$646,$J1204,0)","v":0},{"$f":"IF($U1204=$AH$646,$J1204,0)+IF($U1204=$AI$646,$J1204,0)*$X$643","v":0},{"$f":"IF($U1204=$AI$646,$J1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$AK$646,$K1204,0)","v":0},{"$f":"IF($U1204=$AL$646,$K1204,0)","v":0},{"$f":"IF($U1204=$AM$646,$K1204,0)+IF($U1204=$AN$646,$K1204,0)*$X$643","v":0},{"$f":"IF($U1204=$AN$646,$K1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$AP$646,$L1204,0)","v":0},{"$f":"IF($U1204=$AQ$646,$L1204,0)","v":0},{"$f":"IF($U1204=$AR$646,$L1204,0)+IF($U1204=$AS$646,$L1204,0)*$X$643","v":0},{"$f":"IF($U1204=$AS$646,$L1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$AU$646,$M1204,0)","v":0},{"$f":"IF($U1204=$AV$646,$M1204,0)","v":0},{"$f":"IF($U1204=$AW$646,$M1204,0)+IF($U1204=$AX$646,$M1204,0)*$X$643","v":0},{"$f":"IF($U1204=$AX$646,$M1204,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1204=$BJ$646,$P1204,0)","v":0},{"$f":"IF($U1204=$BK$646,$P1204,0)","v":0},{"$f":"IF($U1204=$BL$646,$P1204,0)+IF($U1204=$BM$646,$P1204,0)*$X$643","v":0},{"$f":"IF($U1204=$BM$646,$P1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$BO$646,$Q1204,0)","v":0},{"$f":"IF($U1204=$BP$646,$Q1204,0)","v":0},{"$f":"IF($U1204=$BQ$646,$Q1204,0)+IF($U1204=$BR$646,$Q1204,0)*$X$643","v":0},{"$f":"IF($U1204=$BR$646,$Q1204,0)*$Y$643","v":0},0,0]
[1176,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1204","v":-62136.06939899546},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!D$9,FALSE)*$G1205","v":-55507.780225401715},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!E$9,FALSE)*$G1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!F$9,FALSE)*$G1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!G$9,FALSE)*$G1205","v":-774.69992910782923},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!H$9,FALSE)*$G1205","v":-66.262625901603656},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!I$9,FALSE)*$G1205","v":-4701.9173363724512},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!J$9,FALSE)*$G1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!K$9,FALSE)*$G1205","v":0},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!L$9,FALSE)*$G1205","v":-1016.4321950320849},{"$f":"VLOOKUP($F1205,range,'COS Alloc Factors'!M$9,FALSE)*$G1205","v":-68.977087179771701},{"$f":"SUM(H1205:Q1205)","v":-62136.069398995467},0,null,"Distribution Plant",{"$f":"IF($U1205=$V$646,$H1205,0)","v":0},{"$f":"IF($U1205=$W$646,$H1205,0)","v":-55507.780225401715},{"$f":"IF($U1205=$X$646,$H1205,0)+IF($U1205=$Y$646,$H1205,0)*$X$643","v":0},{"$f":"IF($U1205=$Y$646,$H1205,0)*$Y$643","v":0},0,{"$f":"IF($U1205=$AA$646,$I1205,0)","v":0},{"$f":"IF($U1205=$AB$646,$I1205,0)","v":0},{"$f":"IF($U1205=$AC$646,$I1205,0)+IF($U1205=$AD$646,$I1205,0)*$X$643","v":0},{"$f":"IF($U1205=$AD$646,$I1205,0)*$Y$643","v":0},0,{"$f":"IF($U1205=$AF$646,$J1205,0)","v":0},{"$f":"IF($U1205=$AG$646,$J1205,0)","v":0},{"$f":"IF($U1205=$AH$646,$J1205,0)+IF($U1205=$AI$646,$J1205,0)*$X$643","v":0},{"$f":"IF($U1205=$AI$646,$J1205,0)*$Y$643","v":0},0,{"$f":"IF($U1205=$AK$646,$K1205,0)","v":0},{"$f":"IF($U1205=$AL$646,$K1205,0)","v":-774.69992910782923},{"$f":"IF($U1205=$AM$646,$K1205,0)+IF($U1205=$AN$646,$K1205,0)*$X$643","v":0},{"$f":"IF($U1205=$AN$646,$K1205,0)*$Y$643","v":0},0,{"$f":"IF($U1205=$AP$646,$L1205,0)","v":0},{"$f":"IF($U1205=$AQ$646,$L1205,0)","v":-66.262625901603656},{"$f":"IF($U1205=$AR$646,$L1205,0)+IF($U1205=$AS$646,$L1205,0)*$X$643","v":0},{"$f":"IF($U1205=$AS$646,$L1205,0)*$Y$643","v":0},0,{"$f":"IF($U1205=$AU$646,$M1205,0)","v":0},{"$f":"IF($U1205=$AV$646,$M1205,0)","v":-4701.9173363724512},{"$f":"IF($U1205=$AW$646,$M1205,0)+IF($U1205=$AX$646,$M1205,0)*$X$643","v":0},{"$f":"IF($U1205=$AX$646,$M1205,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1205=$BJ$646,$P1205,0)","v":0},{"$f":"IF($U1205=$BK$646,$P1205,0)","v":-1016.4321950320849},{"$f":"IF($U1205=$BL$646,$P1205,0)+IF($U1205=$BM$646,$P1205,0)*$X$643","v":0},{"$f":"IF($U1205=$BM$646,$P1205,0)*$Y$643","v":0},0,{"$f":"IF($U1205=$BO$646,$Q1205,0)","v":0},{"$f":"IF($U1205=$BP$646,$Q1205,0)","v":-68.977087179771701},{"$f":"IF($U1205=$BQ$646,$Q1205,0)+IF($U1205=$BR$646,$Q1205,0)*$X$643","v":0},{"$f":"IF($U1205=$BR$646,$Q1205,0)*$Y$643","v":0},0,0]
[1177,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1205","v":-288.28502215759909},{"$f":"VLOOKUP($F1206,range,'COS Alloc Factors'!D$9,FALSE)*$G1206","v":-258.0385742356205},{"$f":"VLOOKUP($F1206,range,'COS Alloc Factors'!E$9,FALSE)*$G1206","v":0},{"$f":"VLOOKUP($F1206,range,'COS Alloc Factors'!F$9,FALSE)*$G1206","v":0},{"$f":"VLOOKUP($F1206,range,'COS Alloc Factors'!G$9,FALSE)*$G1206","v":-3.8494809208556089},{"$f":"VLOOKUP($F1206,range,'COS Alloc Factors'!H$9,FALSE)*$G1206","v":-0.29834727699389896},{"$f":"VLOOKUP($F1206,range,'COS Alloc Factors'!I$9,FALSE)*$G1206","v":-21.170368890001647},{"$f":"VLOOKUP($F1206,range,'COS Alloc Factors'!J$9,FALSE)*$G1206","v":0},{"$f":"VLOOKUP($F1206,range,'COS Alloc Factors'!K$9,FALSE)*$G1206","v":0},{"$f":"VLOOKUP($F1206,range,'COS Alloc Factors'!L$9,FALSE)*$G1206","v":-4.5764829496353405},{"$f":"VLOOKUP($F1206,range,'COS Alloc Factors'!M$9,FALSE)*$G1206","v":-0.35176788449203961},{"$f":"SUM(H1206:Q1206)","v":-288.28502215759914},0,null,"Customer",{"$f":"IF($U1206=$V$646,$H1206,0)","v":-258.0385742356205},{"$f":"IF($U1206=$W$646,$H1206,0)","v":0},{"$f":"IF($U1206=$X$646,$H1206,0)+IF($U1206=$Y$646,$H1206,0)*$X$643","v":0},{"$f":"IF($U1206=$Y$646,$H1206,0)*$Y$643","v":0},0,{"$f":"IF($U1206=$AA$646,$I1206,0)","v":0},{"$f":"IF($U1206=$AB$646,$I1206,0)","v":0},{"$f":"IF($U1206=$AC$646,$I1206,0)+IF($U1206=$AD$646,$I1206,0)*$X$643","v":0},{"$f":"IF($U1206=$AD$646,$I1206,0)*$Y$643","v":0},0,{"$f":"IF($U1206=$AF$646,$J1206,0)","v":0},{"$f":"IF($U1206=$AG$646,$J1206,0)","v":0},{"$f":"IF($U1206=$AH$646,$J1206,0)+IF($U1206=$AI$646,$J1206,0)*$X$643","v":0},{"$f":"IF($U1206=$AI$646,$J1206,0)*$Y$643","v":0},0,{"$f":"IF($U1206=$AK$646,$K1206,0)","v":-3.8494809208556089},{"$f":"IF($U1206=$AL$646,$K1206,0)","v":0},{"$f":"IF($U1206=$AM$646,$K1206,0)+IF($U1206=$AN$646,$K1206,0)*$X$643","v":0},{"$f":"IF($U1206=$AN$646,$K1206,0)*$Y$643","v":0},0,{"$f":"IF($U1206=$AP$646,$L1206,0)","v":-0.29834727699389896},{"$f":"IF($U1206=$AQ$646,$L1206,0)","v":0},{"$f":"IF($U1206=$AR$646,$L1206,0)+IF($U1206=$AS$646,$L1206,0)*$X$643","v":0},{"$f":"IF($U1206=$AS$646,$L1206,0)*$Y$643","v":0},0,{"$f":"IF($U1206=$AU$646,$M1206,0)","v":-21.170368890001647},{"$f":"IF($U1206=$AV$646,$M1206,0)","v":0},{"$f":"IF($U1206=$AW$646,$M1206,0)+IF($U1206=$AX$646,$M1206,0)*$X$643","v":0},{"$f":"IF($U1206=$AX$646,$M1206,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1206=$BJ$646,$P1206,0)","v":-4.5764829496353405},{"$f":"IF($U1206=$BK$646,$P1206,0)","v":0},{"$f":"IF($U1206=$BL$646,$P1206,0)+IF($U1206=$BM$646,$P1206,0)*$X$643","v":0},{"$f":"IF($U1206=$BM$646,$P1206,0)*$Y$643","v":0},0,{"$f":"IF($U1206=$BO$646,$Q1206,0)","v":-0.35176788449203961},{"$f":"IF($U1206=$BP$646,$Q1206,0)","v":0},{"$f":"IF($U1206=$BQ$646,$Q1206,0)+IF($U1206=$BR$646,$Q1206,0)*$X$643","v":0},{"$f":"IF($U1206=$BR$646,$Q1206,0)*$Y$643","v":0},0,0]
[1178,null,null,"Total",null,null,{"$f":"SUM(G1203:G1206)","v":-62900.157452529507},{"$f":"SUM(H1203:H1206)","v":-56219.132254111071},{"$f":"SUM(I1203:I1206)","v":0},0,-798.73756415446405,-66.56097317859755,-4723.0877052624528,{"$f":"SUM(N1203:N1206)","v":0},0,-1021.0086779817202,-71.630277841199984,{"$f":"SUM(R1203:R1206)","v":-62900.157452529515},0,null,null,{"$f":"SUM(V1203:V1206)","v":-258.0385742356205},{"$f":"SUM(W1203:W1206)","v":-55507.780225401715},-453.3134544737303,0,0,{"$f":"SUM(AA1203:AA1206)","v":0},{"$f":"SUM(AB1203:AB1206)","v":0},0,0,0,{"$f":"SUM(AF1203:AF1206)","v":0},{"$f":"SUM(AG1203:AG1206)","v":0},0,0,0,{"$f":"SUM(AK1203:AK1206)","v":-3.8494809208556089},{"$f":"SUM(AL1203:AL1206)","v":-774.69992910782923},{"$f":"SUM(AM1203:AM1206)","v":-20.188154125779164},{"$f":"SUM(AN1203:AN1206)","v":0},0,{"$f":"SUM(AP1203:AP1206)","v":-0.29834727699389896},{"$f":"SUM(AQ1203:AQ1206)","v":-66.262625901603656},{"$f":"SUM(AR1203:AR1206)","v":0},{"$f":"SUM(AS1203:AS1206)","v":0},0,{"$f":"SUM(AU1203:AU1206)","v":-21.170368890001647},{"$f":"SUM(AV1203:AV1206)","v":-4701.9173363724512},{"$f":"SUM(AW1203:AW1206)","v":0},{"$f":"SUM(AX1203:AX1206)","v":0},0,{"$f":"SUM(AZ1203:AZ1206)","v":0},{"$f":"SUM(BA1203:BA1206)","v":0},0,0,0,{"$f":"SUM(BE1203:BE1206)","v":0},{"$f":"SUM(BF1203:BF1206)","v":0},0,0,0,{"$f":"SUM(BJ1203:BJ1206)","v":-4.5764829496353405},{"$f":"SUM(BK1203:BK1206)","v":-1016.4321950320849},{"$f":"SUM(BL1203:BL1206)","v":0},{"$f":"SUM(BM1203:BM1206)","v":0},0,{"$f":"SUM(BO1203:BO1206)","v":-0.35176788449203961},{"$f":"SUM(BP1203:BP1206)","v":-68.977087179771701},{"$f":"SUM(BQ1203:BQ1206)","v":-2.3014227769362452},{"$f":"SUM(BR1203:BR1206)","v":0},0,0]
[1179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1180,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1181,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1209","v":-1073070.8376307748},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!D$9,FALSE)*$G1210","v":-1022350.4606395969},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!E$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!F$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!G$9,FALSE)*$G1210","v":-45530.015635460404},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!H$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!I$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!J$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!K$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!L$9,FALSE)*$G1210","v":0},{"$f":"VLOOKUP($F1210,range,'COS Alloc Factors'!M$9,FALSE)*$G1210","v":-5190.3613557174485},{"$f":"SUM(H1210:Q1210)","v":-1073070.8376307748},0,null,"Throughput",{"$f":"IF($U1210=$V$646,$H1210,0)","v":0},{"$f":"IF($U1210=$W$646,$H1210,0)","v":0},{"$f":"IF($U1210=$X$646,$H1210,0)+IF($U1210=$Y$646,$H1210,0)*$X$643","v":-1022350.4606395969},{"$f":"IF($U1210=$Y$646,$H1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$AA$646,$I1210,0)","v":0},{"$f":"IF($U1210=$AB$646,$I1210,0)","v":0},{"$f":"IF($U1210=$AC$646,$I1210,0)+IF($U1210=$AD$646,$I1210,0)*$X$643","v":0},{"$f":"IF($U1210=$AD$646,$I1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$AF$646,$J1210,0)","v":0},{"$f":"IF($U1210=$AG$646,$J1210,0)","v":0},{"$f":"IF($U1210=$AH$646,$J1210,0)+IF($U1210=$AI$646,$J1210,0)*$X$643","v":0},{"$f":"IF($U1210=$AI$646,$J1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$AK$646,$K1210,0)","v":0},{"$f":"IF($U1210=$AL$646,$K1210,0)","v":0},{"$f":"IF($U1210=$AM$646,$K1210,0)+IF($U1210=$AN$646,$K1210,0)*$X$643","v":-45530.015635460404},{"$f":"IF($U1210=$AN$646,$K1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$AP$646,$L1210,0)","v":0},{"$f":"IF($U1210=$AQ$646,$L1210,0)","v":0},{"$f":"IF($U1210=$AR$646,$L1210,0)+IF($U1210=$AS$646,$L1210,0)*$X$643","v":0},{"$f":"IF($U1210=$AS$646,$L1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$AU$646,$M1210,0)","v":0},{"$f":"IF($U1210=$AV$646,$M1210,0)","v":0},{"$f":"IF($U1210=$AW$646,$M1210,0)+IF($U1210=$AX$646,$M1210,0)*$X$643","v":0},{"$f":"IF($U1210=$AX$646,$M1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$AZ$646,$N1210,0)","v":0},{"$f":"IF($U1210=$BA$646,$N1210,0)","v":0},{"$f":"IF($U1210=$BB$646,$N1210,0)+IF($U1210=$BC$646,$N1210,0)*$X$643","v":0},{"$f":"IF($U1210=$BC$646,$N1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$BE$646,$O1210,0)","v":0},{"$f":"IF($U1210=$BF$646,$O1210,0)","v":0},{"$f":"IF($U1210=$BG$646,$O1210,0)+IF($U1210=$BH$646,$O1210,0)*$X$643","v":0},{"$f":"IF($U1210=$BH$646,$O1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$BJ$646,$P1210,0)","v":0},{"$f":"IF($U1210=$BK$646,$P1210,0)","v":0},{"$f":"IF($U1210=$BL$646,$P1210,0)+IF($U1210=$BM$646,$P1210,0)*$X$643","v":0},{"$f":"IF($U1210=$BM$646,$P1210,0)*$Y$643","v":0},0,{"$f":"IF($U1210=$BO$646,$Q1210,0)","v":0},{"$f":"IF($U1210=$BP$646,$Q1210,0)","v":0},{"$f":"IF($U1210=$BQ$646,$Q1210,0)+IF($U1210=$BR$646,$Q1210,0)*$X$643","v":-5190.3613557174485},{"$f":"IF($U1210=$BR$646,$Q1210,0)*$Y$643","v":0},0,0]
[1182,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1210","v":0},{"$f":"VLOOKUP($F1211,range,'COS Alloc Factors'!D$9,FALSE)*$G1211","v":0},{"$f":"VLOOKUP($F1211,range,'COS Alloc Factors'!E$9,FALSE)*$G1211","v":0},{"$f":"VLOOKUP($F1211,range,'COS Alloc Factors'!F$9,FALSE)*$G1211","v":0},{"$f":"VLOOKUP($F1211,range,'COS Alloc Factors'!G$9,FALSE)*$G1211","v":0},{"$f":"VLOOKUP($F1211,range,'COS Alloc Factors'!H$9,FALSE)*$G1211","v":0},{"$f":"VLOOKUP($F1211,range,'COS Alloc Factors'!I$9,FALSE)*$G1211","v":0},{"$f":"VLOOKUP($F1211,range,'COS Alloc Factors'!J$9,FALSE)*$G1211","v":0},{"$f":"VLOOKUP($F1211,range,'COS Alloc Factors'!K$9,FALSE)*$G1211","v":0},{"$f":"VLOOKUP($F1211,range,'COS Alloc Factors'!L$9,FALSE)*$G1211","v":0},{"$f":"VLOOKUP($F1211,range,'COS Alloc Factors'!M$9,FALSE)*$G1211","v":0},{"$f":"SUM(H1211:Q1211)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1211=$V$646,$H1211,0)","v":0},{"$f":"IF($U1211=$W$646,$H1211,0)","v":0},{"$f":"IF($U1211=$X$646,$H1211,0)+IF($U1211=$Y$646,$H1211,0)*$X$643","v":0},{"$f":"IF($U1211=$Y$646,$H1211,0)*$Y$643","v":0},0,{"$f":"IF($U1211=$AA$646,$I1211,0)","v":0},{"$f":"IF($U1211=$AB$646,$I1211,0)","v":0},{"$f":"IF($U1211=$AC$646,$I1211,0)+IF($U1211=$AD$646,$I1211,0)*$X$643","v":0},{"$f":"IF($U1211=$AD$646,$I1211,0)*$Y$643","v":0},0,{"$f":"IF($U1211=$AF$646,$J1211,0)","v":0},{"$f":"IF($U1211=$AG$646,$J1211,0)","v":0},{"$f":"IF($U1211=$AH$646,$J1211,0)+IF($U1211=$AI$646,$J1211,0)*$X$643","v":0},{"$f":"IF($U1211=$AI$646,$J1211,0)*$Y$643","v":0},0,{"$f":"IF($U1211=$AK$646,$K1211,0)","v":0},{"$f":"IF($U1211=$AL$646,$K1211,0)","v":0},{"$f":"IF($U1211=$AM$646,$K1211,0)+IF($U1211=$AN$646,$K1211,0)*$X$643","v":0},{"$f":"IF($U1211=$AN$646,$K1211,0)*$Y$643","v":0},0,{"$f":"IF($U1211=$AP$646,$L1211,0)","v":0},{"$f":"IF($U1211=$AQ$646,$L1211,0)","v":0},{"$f":"IF($U1211=$AR$646,$L1211,0)+IF($U1211=$AS$646,$L1211,0)*$X$643","v":0},{"$f":"IF($U1211=$AS$646,$L1211,0)*$Y$643","v":0},0,{"$f":"IF($U1211=$AU$646,$M1211,0)","v":0},{"$f":"IF($U1211=$AV$646,$M1211,0)","v":0},{"$f":"IF($U1211=$AW$646,$M1211,0)+IF($U1211=$AX$646,$M1211,0)*$X$643","v":0},{"$f":"IF($U1211=$AX$646,$M1211,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1211=$BJ$646,$P1211,0)","v":0},{"$f":"IF($U1211=$BK$646,$P1211,0)","v":0},{"$f":"IF($U1211=$BL$646,$P1211,0)+IF($U1211=$BM$646,$P1211,0)*$X$643","v":0},{"$f":"IF($U1211=$BM$646,$P1211,0)*$Y$643","v":0},0,{"$f":"IF($U1211=$BO$646,$Q1211,0)","v":0},{"$f":"IF($U1211=$BP$646,$Q1211,0)","v":0},{"$f":"IF($U1211=$BQ$646,$Q1211,0)+IF($U1211=$BR$646,$Q1211,0)*$X$643","v":0},{"$f":"IF($U1211=$BR$646,$Q1211,0)*$Y$643","v":0},0,0]
[1183,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1211","v":-409278897.96875423},{"$f":"'Dist Plant'!F137","v":-365619572.32060623},{"$f":"'Dist Plant'!G137","v":0},{"$f":"'Dist Plant'!H137","v":0},{"$f":"'Dist Plant'!I137","v":-5102806.4103271142},{"$f":"'Dist Plant'!J137","v":-436459.76914598042},{"$f":"'Dist Plant'!K137","v":-30970667.510581359},{"$f":"'Dist Plant'!L137","v":0},{"$f":"'Dist Plant'!M137","v":0},{"$f":"'Dist Plant'!N137","v":-6695052.5301399119},{"$f":"'Dist Plant'!O137","v":-454339.42795371043},{"$f":"SUM(H1212:Q1212)","v":-409278897.96875435},0,null,"\"Dist Plant\" Tab",{"$f":"IF($U1212=$V$646,$H1212,0)","v":0},{"$f":"'Dist Plant'!F124","v":-237085335.77503842},{"$f":"'Dist Plant'!F130","v":-51042960.792576879},{"$f":"'Dist Plant'!F135","v":-77491275.752990961},0,{"$f":"IF($U1212=$AA$646,$I1212,0)","v":0},{"$f":"IF($U1212=$AB$646,$I1212,0)","v":0},{"$f":"IF($U1212=$AC$646,$I1212,0)+IF($U1212=$AD$646,$I1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AD$646,$I1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AF$646,$J1212,0)","v":0},{"$f":"IF($U1212=$AG$646,$J1212,0)","v":0},{"$f":"IF($U1212=$AH$646,$J1212,0)+IF($U1212=$AI$646,$J1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AI$646,$J1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AK$646,$K1212,0)","v":0},{"$f":"'Dist Plant'!I124","v":-901253.99216435524},{"$f":"'Dist Plant'!I130","v":-2246192.8370502861},{"$f":"'Dist Plant'!I135","v":-1955359.5811124726},0,{"$f":"IF($U1212=$AP$646,$L1212,0)","v":0},{"$f":"'Dist Plant'!J124","v":-165738.24901077675},{"$f":"'Dist Plant'!J130","v":-270721.52013520367},{"$f":"'Dist Plant'!J135","v":0},0,{"$f":"IF($U1212=$AU$646,$M1212,0)","v":0},{"$f":"'Dist Plant'!K124","v":-3337293.4247836848},{"$f":"'Dist Plant'!K130","v":-17979359.506388284},{"$f":"'Dist Plant'!K135","v":-9654014.5794093888},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1212=$BJ$646,$P1212,0)","v":0},{"$f":"'Dist Plant'!N124","v":-697757.26201336307},{"$f":"'Dist Plant'!N130","v":-2389503.7873645397},{"$f":"'Dist Plant'!N135","v":-3607791.480762009},0,{"$f":"IF($U1212=$BO$646,$Q1212,0)","v":0},{"$f":"'Dist Plant'!O124","v":-68614.454003804916},{"$f":"'Dist Plant'!O130","v":-259253.95336232515},{"$f":"'Dist Plant'!O135","v":-126471.02058758037},0,0]
[1184,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1212","v":-11731956.830427142},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!D$9,FALSE)*$G1213","v":-10501056.873715458},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!E$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!F$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!G$9,FALSE)*$G1213","v":-156657.26802255402},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!H$9,FALSE)*$G1213","v":-12141.447196845455},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!I$9,FALSE)*$G1213","v":-861542.69147544808},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!J$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!K$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!L$9,FALSE)*$G1213","v":-186243.1145346009},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!M$9,FALSE)*$G1213","v":-14315.435482233241},{"$f":"SUM(H1213:Q1213)","v":-11731956.83042714},0,null,"Customer",{"$f":"IF($U1213=$V$646,$H1213,0)","v":-10501056.873715458},{"$f":"IF($U1213=$W$646,$H1213,0)","v":0},{"$f":"IF($U1213=$X$646,$H1213,0)+IF($U1213=$Y$646,$H1213,0)*$X$643","v":0},{"$f":"IF($U1213=$Y$646,$H1213,0)*$Y$643","v":0},0,{"$f":"IF($U1213=$AA$646,$I1213,0)","v":0},{"$f":"IF($U1213=$AB$646,$I1213,0)","v":0},{"$f":"IF($U1213=$AC$646,$I1213,0)+IF($U1213=$AD$646,$I1213,0)*$X$643","v":0},{"$f":"IF($U1213=$AD$646,$I1213,0)*$Y$643","v":0},0,{"$f":"IF($U1213=$AF$646,$J1213,0)","v":0},{"$f":"IF($U1213=$AG$646,$J1213,0)","v":0},{"$f":"IF($U1213=$AH$646,$J1213,0)+IF($U1213=$AI$646,$J1213,0)*$X$643","v":0},{"$f":"IF($U1213=$AI$646,$J1213,0)*$Y$643","v":0},0,{"$f":"IF($U1213=$AK$646,$K1213,0)","v":-156657.26802255402},{"$f":"IF($U1213=$AL$646,$K1213,0)","v":0},{"$f":"IF($U1213=$AM$646,$K1213,0)+IF($U1213=$AN$646,$K1213,0)*$X$643","v":0},{"$f":"IF($U1213=$AN$646,$K1213,0)*$Y$643","v":0},0,{"$f":"IF($U1213=$AP$646,$L1213,0)","v":-12141.447196845455},{"$f":"IF($U1213=$AQ$646,$L1213,0)","v":0},{"$f":"IF($U1213=$AR$646,$L1213,0)+IF($U1213=$AS$646,$L1213,0)*$X$643","v":0},{"$f":"IF($U1213=$AS$646,$L1213,0)*$Y$643","v":0},0,{"$f":"IF($U1213=$AU$646,$M1213,0)","v":-861542.69147544808},{"$f":"IF($U1213=$AV$646,$M1213,0)","v":0},{"$f":"IF($U1213=$AW$646,$M1213,0)+IF($U1213=$AX$646,$M1213,0)*$X$643","v":0},{"$f":"IF($U1213=$AX$646,$M1213,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1213=$BJ$646,$P1213,0)","v":-186243.1145346009},{"$f":"IF($U1213=$BK$646,$P1213,0)","v":0},{"$f":"IF($U1213=$BL$646,$P1213,0)+IF($U1213=$BM$646,$P1213,0)*$X$643","v":0},{"$f":"IF($U1213=$BM$646,$P1213,0)*$Y$643","v":0},0,{"$f":"IF($U1213=$BO$646,$Q1213,0)","v":-14315.435482233241},{"$f":"IF($U1213=$BP$646,$Q1213,0)","v":0},{"$f":"IF($U1213=$BQ$646,$Q1213,0)+IF($U1213=$BR$646,$Q1213,0)*$X$643","v":0},{"$f":"IF($U1213=$BR$646,$Q1213,0)*$Y$643","v":0},0,0]
[1185,null,null,"Total",null,null,{"$f":"SUM(G1210:G1213)","v":-422083925.63681215},{"$f":"SUM(H1210:H1213)","v":-377142979.65496129},{"$f":"SUM(I1210:I1213)","v":0},0,-5304993.6939851288,-448601.21634282585,-31832210.202056807,{"$f":"SUM(N1210:N1213)","v":0},0,-6881295.6446745126,-473845.22479166114,{"$f":"SUM(R1210:R1213)","v":-422083925.63681221},0,null,null,{"$f":"SUM(V1210:V1213)","v":-10501056.873715458},{"$f":"SUM(W1210:W1213)","v":-237085335.77503842},-52065311.253216475,-77491275.752990961,0,{"$f":"SUM(AA1210:AA1213)","v":0},{"$f":"SUM(AB1210:AB1213)","v":0},0,0,0,{"$f":"SUM(AF1210:AF1213)","v":0},{"$f":"SUM(AG1210:AG1213)","v":0},0,0,0,{"$f":"SUM(AK1210:AK1213)","v":-156657.26802255402},{"$f":"SUM(AL1210:AL1213)","v":-901253.99216435524},{"$f":"SUM(AM1210:AM1213)","v":-2291722.8526857467},{"$f":"SUM(AN1210:AN1213)","v":-1955359.5811124726},0,{"$f":"SUM(AP1210:AP1213)","v":-12141.447196845455},{"$f":"SUM(AQ1210:AQ1213)","v":-165738.24901077675},{"$f":"SUM(AR1210:AR1213)","v":-270721.52013520367},{"$f":"SUM(AS1210:AS1213)","v":0},0,{"$f":"SUM(AU1210:AU1213)","v":-861542.69147544808},{"$f":"SUM(AV1210:AV1213)","v":-3337293.4247836848},{"$f":"SUM(AW1210:AW1213)","v":-17979359.506388284},{"$f":"SUM(AX1210:AX1213)","v":-9654014.5794093888},0,{"$f":"SUM(AZ1210:AZ1213)","v":0},{"$f":"SUM(BA1210:BA1213)","v":0},0,0,0,{"$f":"SUM(BE1210:BE1213)","v":0},{"$f":"SUM(BF1210:BF1213)","v":0},0,0,0,{"$f":"SUM(BJ1210:BJ1213)","v":-186243.1145346009},{"$f":"SUM(BK1210:BK1213)","v":-697757.26201336307},{"$f":"SUM(BL1210:BL1213)","v":-2389503.7873645397},{"$f":"SUM(BM1210:BM1213)","v":-3607791.480762009},0,{"$f":"SUM(BO1210:BO1213)","v":-14315.435482233241},{"$f":"SUM(BP1210:BP1213)","v":-68614.454003804916},{"$f":"SUM(BQ1210:BQ1213)","v":-264444.31471804262},{"$f":"SUM(BR1210:BR1213)","v":-126471.02058758037},0,0]
[1186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1187,"283","Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1188,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1216","v":-728020.78410431673},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!D$9,FALSE)*$G1217","v":-693609.73934168823},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!E$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!F$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!G$9,FALSE)*$G1217","v":-30889.66405647017},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!H$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!I$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!J$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!K$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!L$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors'!M$9,FALSE)*$G1217","v":-3521.3807061583229},{"$f":"SUM(H1217:Q1217)","v":-728020.78410431673},0,null,"Throughput",{"$f":"IF($U1217=$V$646,$H1217,0)","v":0},{"$f":"IF($U1217=$W$646,$H1217,0)","v":0},{"$f":"IF($U1217=$X$646,$H1217,0)+IF($U1217=$Y$646,$H1217,0)*$X$643","v":-693609.73934168823},{"$f":"IF($U1217=$Y$646,$H1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AA$646,$I1217,0)","v":0},{"$f":"IF($U1217=$AB$646,$I1217,0)","v":0},{"$f":"IF($U1217=$AC$646,$I1217,0)+IF($U1217=$AD$646,$I1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AD$646,$I1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AF$646,$J1217,0)","v":0},{"$f":"IF($U1217=$AG$646,$J1217,0)","v":0},{"$f":"IF($U1217=$AH$646,$J1217,0)+IF($U1217=$AI$646,$J1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AI$646,$J1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AK$646,$K1217,0)","v":0},{"$f":"IF($U1217=$AL$646,$K1217,0)","v":0},{"$f":"IF($U1217=$AM$646,$K1217,0)+IF($U1217=$AN$646,$K1217,0)*$X$643","v":-30889.66405647017},{"$f":"IF($U1217=$AN$646,$K1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AP$646,$L1217,0)","v":0},{"$f":"IF($U1217=$AQ$646,$L1217,0)","v":0},{"$f":"IF($U1217=$AR$646,$L1217,0)+IF($U1217=$AS$646,$L1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AS$646,$L1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AU$646,$M1217,0)","v":0},{"$f":"IF($U1217=$AV$646,$M1217,0)","v":0},{"$f":"IF($U1217=$AW$646,$M1217,0)+IF($U1217=$AX$646,$M1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AX$646,$M1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AZ$646,$N1217,0)","v":0},{"$f":"IF($U1217=$BA$646,$N1217,0)","v":0},{"$f":"IF($U1217=$BB$646,$N1217,0)+IF($U1217=$BC$646,$N1217,0)*$X$643","v":0},{"$f":"IF($U1217=$BC$646,$N1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$BE$646,$O1217,0)","v":0},{"$f":"IF($U1217=$BF$646,$O1217,0)","v":0},{"$f":"IF($U1217=$BG$646,$O1217,0)+IF($U1217=$BH$646,$O1217,0)*$X$643","v":0},{"$f":"IF($U1217=$BH$646,$O1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$BJ$646,$P1217,0)","v":0},{"$f":"IF($U1217=$BK$646,$P1217,0)","v":0},{"$f":"IF($U1217=$BL$646,$P1217,0)+IF($U1217=$BM$646,$P1217,0)*$X$643","v":0},{"$f":"IF($U1217=$BM$646,$P1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$BO$646,$Q1217,0)","v":0},{"$f":"IF($U1217=$BP$646,$Q1217,0)","v":0},{"$f":"IF($U1217=$BQ$646,$Q1217,0)+IF($U1217=$BR$646,$Q1217,0)*$X$643","v":-3521.3807061583229},{"$f":"IF($U1217=$BR$646,$Q1217,0)*$Y$643","v":0},0,0]
[1189,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1217","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors'!D$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors'!E$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors'!F$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors'!G$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors'!H$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors'!I$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors'!J$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors'!K$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors'!L$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors'!M$9,FALSE)*$G1218","v":0},{"$f":"SUM(H1218:Q1218)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1218=$V$646,$H1218,0)","v":0},{"$f":"IF($U1218=$W$646,$H1218,0)","v":0},{"$f":"IF($U1218=$X$646,$H1218,0)+IF($U1218=$Y$646,$H1218,0)*$X$643","v":0},{"$f":"IF($U1218=$Y$646,$H1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AA$646,$I1218,0)","v":0},{"$f":"IF($U1218=$AB$646,$I1218,0)","v":0},{"$f":"IF($U1218=$AC$646,$I1218,0)+IF($U1218=$AD$646,$I1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AD$646,$I1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AF$646,$J1218,0)","v":0},{"$f":"IF($U1218=$AG$646,$J1218,0)","v":0},{"$f":"IF($U1218=$AH$646,$J1218,0)+IF($U1218=$AI$646,$J1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AI$646,$J1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AK$646,$K1218,0)","v":0},{"$f":"IF($U1218=$AL$646,$K1218,0)","v":0},{"$f":"IF($U1218=$AM$646,$K1218,0)+IF($U1218=$AN$646,$K1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AN$646,$K1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AP$646,$L1218,0)","v":0},{"$f":"IF($U1218=$AQ$646,$L1218,0)","v":0},{"$f":"IF($U1218=$AR$646,$L1218,0)+IF($U1218=$AS$646,$L1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AS$646,$L1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AU$646,$M1218,0)","v":0},{"$f":"IF($U1218=$AV$646,$M1218,0)","v":0},{"$f":"IF($U1218=$AW$646,$M1218,0)+IF($U1218=$AX$646,$M1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AX$646,$M1218,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1218=$BJ$646,$P1218,0)","v":0},{"$f":"IF($U1218=$BK$646,$P1218,0)","v":0},{"$f":"IF($U1218=$BL$646,$P1218,0)+IF($U1218=$BM$646,$P1218,0)*$X$643","v":0},{"$f":"IF($U1218=$BM$646,$P1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$BO$646,$Q1218,0)","v":0},{"$f":"IF($U1218=$BP$646,$Q1218,0)","v":0},{"$f":"IF($U1218=$BQ$646,$Q1218,0)+IF($U1218=$BR$646,$Q1218,0)*$X$643","v":0},{"$f":"IF($U1218=$BR$646,$Q1218,0)*$Y$643","v":0},0,0]
[1190,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1218","v":-36144827.01241716},{"$f":"'Dist Plant'!F166","v":-32289121.817590401},{"$f":"'Dist Plant'!G166","v":0},{"$f":"'Dist Plant'!H166","v":0},{"$f":"'Dist Plant'!I166","v":-450646.38292983209},{"$f":"'Dist Plant'!J166","v":-38545.263222599286},{"$f":"'Dist Plant'!K166","v":-2735126.157700202},{"$f":"'Dist Plant'!L166","v":0},{"$f":"'Dist Plant'!M166","v":0},{"$f":"'Dist Plant'!N166","v":-591263.11359308683},{"$f":"'Dist Plant'!O166","v":-40124.277381046762},{"$f":"SUM(H1219:Q1219)","v":-36144827.012417167},0,null,"Distribution Plant",{"$f":"IF($U1219=$V$646,$H1219,0)","v":0},{"$f":"IF($U1219=$W$646,$H1219,0)","v":-32289121.817590401},{"$f":"IF($U1219=$X$646,$H1219,0)+IF($U1219=$Y$646,$H1219,0)*$X$643","v":0},{"$f":"IF($U1219=$Y$646,$H1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AA$646,$I1219,0)","v":0},{"$f":"IF($U1219=$AB$646,$I1219,0)","v":0},{"$f":"IF($U1219=$AC$646,$I1219,0)+IF($U1219=$AD$646,$I1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AD$646,$I1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AF$646,$J1219,0)","v":0},{"$f":"IF($U1219=$AG$646,$J1219,0)","v":0},{"$f":"IF($U1219=$AH$646,$J1219,0)+IF($U1219=$AI$646,$J1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AI$646,$J1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AK$646,$K1219,0)","v":0},{"$f":"IF($U1219=$AL$646,$K1219,0)","v":-450646.38292983209},{"$f":"IF($U1219=$AM$646,$K1219,0)+IF($U1219=$AN$646,$K1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AN$646,$K1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AP$646,$L1219,0)","v":0},{"$f":"IF($U1219=$AQ$646,$L1219,0)","v":-38545.263222599286},{"$f":"IF($U1219=$AR$646,$L1219,0)+IF($U1219=$AS$646,$L1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AS$646,$L1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AU$646,$M1219,0)","v":0},{"$f":"IF($U1219=$AV$646,$M1219,0)","v":-2735126.157700202},{"$f":"IF($U1219=$AW$646,$M1219,0)+IF($U1219=$AX$646,$M1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AX$646,$M1219,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1219=$BJ$646,$P1219,0)","v":0},{"$f":"IF($U1219=$BK$646,$P1219,0)","v":-591263.11359308683},{"$f":"IF($U1219=$BL$646,$P1219,0)+IF($U1219=$BM$646,$P1219,0)*$X$643","v":0},{"$f":"IF($U1219=$BM$646,$P1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$BO$646,$Q1219,0)","v":0},{"$f":"IF($U1219=$BP$646,$Q1219,0)","v":-40124.277381046762},{"$f":"IF($U1219=$BQ$646,$Q1219,0)+IF($U1219=$BR$646,$Q1219,0)*$X$643","v":0},{"$f":"IF($U1219=$BR$646,$Q1219,0)*$Y$643","v":0},0,0]
[1191,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1219","v":-975125.1056954267},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!D$9,FALSE)*$G1220","v":-872816.388766294},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!E$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!F$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!G$9,FALSE)*$G1220","v":-13020.882811489855},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!H$9,FALSE)*$G1220","v":-1009.1607182199555},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!I$9,FALSE)*$G1220","v":-71608.847545983648},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!J$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!K$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!L$9,FALSE)*$G1220","v":-15479.969741670624},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!M$9,FALSE)*$G1220","v":-1189.8561117685697},{"$f":"SUM(H1220:Q1220)","v":-975125.10569542658},0,null,"Customer",{"$f":"IF($U1220=$V$646,$H1220,0)","v":-872816.388766294},{"$f":"IF($U1220=$W$646,$H1220,0)","v":0},{"$f":"IF($U1220=$X$646,$H1220,0)+IF($U1220=$Y$646,$H1220,0)*$X$643","v":0},{"$f":"IF($U1220=$Y$646,$H1220,0)*$Y$643","v":0},0,{"$f":"IF($U1220=$AA$646,$I1220,0)","v":0},{"$f":"IF($U1220=$AB$646,$I1220,0)","v":0},{"$f":"IF($U1220=$AC$646,$I1220,0)+IF($U1220=$AD$646,$I1220,0)*$X$643","v":0},{"$f":"IF($U1220=$AD$646,$I1220,0)*$Y$643","v":0},0,{"$f":"IF($U1220=$AF$646,$J1220,0)","v":0},{"$f":"IF($U1220=$AG$646,$J1220,0)","v":0},{"$f":"IF($U1220=$AH$646,$J1220,0)+IF($U1220=$AI$646,$J1220,0)*$X$643","v":0},{"$f":"IF($U1220=$AI$646,$J1220,0)*$Y$643","v":0},0,{"$f":"IF($U1220=$AK$646,$K1220,0)","v":-13020.882811489855},{"$f":"IF($U1220=$AL$646,$K1220,0)","v":0},{"$f":"IF($U1220=$AM$646,$K1220,0)+IF($U1220=$AN$646,$K1220,0)*$X$643","v":0},{"$f":"IF($U1220=$AN$646,$K1220,0)*$Y$643","v":0},0,{"$f":"IF($U1220=$AP$646,$L1220,0)","v":-1009.1607182199555},{"$f":"IF($U1220=$AQ$646,$L1220,0)","v":0},{"$f":"IF($U1220=$AR$646,$L1220,0)+IF($U1220=$AS$646,$L1220,0)*$X$643","v":0},{"$f":"IF($U1220=$AS$646,$L1220,0)*$Y$643","v":0},0,{"$f":"IF($U1220=$AU$646,$M1220,0)","v":-71608.847545983648},{"$f":"IF($U1220=$AV$646,$M1220,0)","v":0},{"$f":"IF($U1220=$AW$646,$M1220,0)+IF($U1220=$AX$646,$M1220,0)*$X$643","v":0},{"$f":"IF($U1220=$AX$646,$M1220,0)*$Y$643","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1220=$BJ$646,$P1220,0)","v":-15479.969741670624},{"$f":"IF($U1220=$BK$646,$P1220,0)","v":0},{"$f":"IF($U1220=$BL$646,$P1220,0)+IF($U1220=$BM$646,$P1220,0)*$X$643","v":0},{"$f":"IF($U1220=$BM$646,$P1220,0)*$Y$643","v":0},0,{"$f":"IF($U1220=$BO$646,$Q1220,0)","v":-1189.8561117685697},{"$f":"IF($U1220=$BP$646,$Q1220,0)","v":0},{"$f":"IF($U1220=$BQ$646,$Q1220,0)+IF($U1220=$BR$646,$Q1220,0)*$X$643","v":0},{"$f":"IF($U1220=$BR$646,$Q1220,0)*$Y$643","v":0},0,0]
[1192,null,null,"Total",null,null,{"$f":"SUM(G1217:G1220)","v":-37847972.902216904},{"$f":"SUM(H1217:H1220)","v":-33855547.94569838},{"$f":"SUM(I1217:I1220)","v":0},0,-494556.92979779211,-39554.423940819244,-2806735.0052461857,{"$f":"SUM(N1217:N1220)","v":0},0,-606743.08333475748,-44835.514198973651,{"$f":"SUM(R1217:R1220)","v":-37847972.902216911},0,null,null,{"$f":"SUM(V1217:V1220)","v":-872816.388766294},{"$f":"SUM(W1217:W1220)","v":-32289121.817590401},-693609.73934168823,0,0,{"$f":"SUM(AA1217:AA1220)","v":0},{"$f":"SUM(AB1217:AB1220)","v":0},0,0,0,{"$f":"SUM(AF1217:AF1220)","v":0},{"$f":"SUM(AG1217:AG1220)","v":0},0,0,0,{"$f":"SUM(AK1217:AK1220)","v":-13020.882811489855},{"$f":"SUM(AL1217:AL1220)","v":-450646.38292983209},{"$f":"SUM(AM1217:AM1220)","v":-30889.66405647017},{"$f":"SUM(AN1217:AN1220)","v":0},0,{"$f":"SUM(AP1217:AP1220)","v":-1009.1607182199555},{"$f":"SUM(AQ1217:AQ1220)","v":-38545.263222599286},{"$f":"SUM(AR1217:AR1220)","v":0},{"$f":"SUM(AS1217:AS1220)","v":0},0,{"$f":"SUM(AU1217:AU1220)","v":-71608.847545983648},{"$f":"SUM(AV1217:AV1220)","v":-2735126.157700202},{"$f":"SUM(AW1217:AW1220)","v":0},{"$f":"SUM(AX1217:AX1220)","v":0},0,{"$f":"SUM(AZ1217:AZ1220)","v":0},{"$f":"SUM(BA1217:BA1220)","v":0},0,0,0,{"$f":"SUM(BE1217:BE1220)","v":0},{"$f":"SUM(BF1217:BF1220)","v":0},0,0,0,{"$f":"SUM(BJ1217:BJ1220)","v":-15479.969741670624},{"$f":"SUM(BK1217:BK1220)","v":-591263.11359308683},{"$f":"SUM(BL1217:BL1220)","v":0},{"$f":"SUM(BM1217:BM1220)","v":0},0,{"$f":"SUM(BO1217:BO1220)","v":-1189.8561117685697},{"$f":"SUM(BP1217:BP1220)","v":-40124.277381046762},{"$f":"SUM(BQ1217:BQ1220)","v":-3521.3807061583229},{"$f":"SUM(BR1217:BR1220)","v":0},0,0]
[1193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1194,"282006","Accum Deferred IncomeTaxes - Sec 29 Cr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA1223:AD1223)-I1223","v":0},null,null,null,null,{"$f":"SUM(AF1223:AI1223)-J1223","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1195,null,"General",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1223","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors'!D$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors'!E$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors'!F$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors'!G$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors'!H$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors'!I$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors'!J$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors'!K$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors'!L$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors'!M$9,FALSE)*$G1224","v":0},{"$f":"SUM(H1224:Q1224)","v":0},0,null,"Distribution Plant",{"$f":"IF($U1224=$V$646,$H1224,0)","v":0},{"$f":"IF($U1224=$W$646,$H1224,0)","v":0},{"$f":"IF($U1224=$X$646,$H1224,0)+IF($U1224=$Y$646,$H1224,0)*$X$643","v":0},{"$f":"IF($U1224=$Y$646,$H1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$AA$646,$I1224,0)","v":0},{"$f":"IF($U1224=$AB$646,$I1224,0)","v":0},{"$f":"IF($U1224=$AC$646,$I1224,0)+IF($U1224=$AD$646,$I1224,0)*$X$643","v":0},{"$f":"IF($U1224=$AD$646,$I1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$AF$646,$J1224,0)","v":0},{"$f":"IF($U1224=$AG$646,$J1224,0)","v":0},{"$f":"IF($U1224=$AH$646,$J1224,0)+IF($U1224=$AI$646,$J1224,0)*$X$643","v":0},{"$f":"IF($U1224=$AI$646,$J1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$AK$646,$K1224,0)","v":0},{"$f":"IF($U1224=$AL$646,$K1224,0)","v":0},{"$f":"IF($U1224=$AM$646,$K1224,0)+IF($U1224=$AN$646,$K1224,0)*$X$643","v":0},{"$f":"IF($U1224=$AN$646,$K1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$AP$646,$L1224,0)","v":0},{"$f":"IF($U1224=$AQ$646,$L1224,0)","v":0},{"$f":"IF($U1224=$AR$646,$L1224,0)+IF($U1224=$AS$646,$L1224,0)*$X$643","v":0},{"$f":"IF($U1224=$AS$646,$L1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$AU$646,$M1224,0)","v":0},{"$f":"IF($U1224=$AV$646,$M1224,0)","v":0},{"$f":"IF($U1224=$AW$646,$M1224,0)+IF($U1224=$AX$646,$M1224,0)*$X$643","v":0},{"$f":"IF($U1224=$AX$646,$M1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$AZ$646,$N1224,0)","v":0},{"$f":"IF($U1224=$BA$646,$N1224,0)","v":0},{"$f":"IF($U1224=$BB$646,$N1224,0)+IF($U1224=$BC$646,$N1224,0)*$X$643","v":0},{"$f":"IF($U1224=$BC$646,$N1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$BE$646,$O1224,0)","v":0},{"$f":"IF($U1224=$BF$646,$O1224,0)","v":0},{"$f":"IF($U1224=$BG$646,$O1224,0)+IF($U1224=$BH$646,$O1224,0)*$X$643","v":0},{"$f":"IF($U1224=$BH$646,$O1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$BJ$646,$P1224,0)","v":0},{"$f":"IF($U1224=$BK$646,$P1224,0)","v":0},{"$f":"IF($U1224=$BL$646,$P1224,0)+IF($U1224=$BM$646,$P1224,0)*$X$643","v":0},{"$f":"IF($U1224=$BM$646,$P1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$BO$646,$Q1224,0)","v":0},{"$f":"IF($U1224=$BP$646,$Q1224,0)","v":0},{"$f":"IF($U1224=$BQ$646,$Q1224,0)+IF($U1224=$BR$646,$Q1224,0)*$X$643","v":0},{"$f":"IF($U1224=$BR$646,$Q1224,0)*$Y$643","v":0},0,0]
[1196,null,"Total",null,null,null,{"$f":"SUM(G1224)","v":0},{"$f":"SUM(H1224)","v":0},{"$f":"SUM(I1224)","v":0},0,0,0,0,{"$f":"SUM(N1224)","v":0},0,0,0,{"$f":"SUM(R1224)","v":0},0,null,null,{"$f":"SUM(V1224)","v":0},{"$f":"SUM(W1224)","v":0},0,0,0,{"$f":"SUM(AA1224)","v":0},{"$f":"SUM(AB1224)","v":0},0,0,0,{"$f":"SUM(AF1224)","v":0},{"$f":"SUM(AG1224)","v":0},0,0,0,{"$f":"SUM(AK1224)","v":0},{"$f":"SUM(AL1224)","v":0},{"$f":"SUM(AM1224)","v":0},{"$f":"SUM(AN1224)","v":0},0,{"$f":"SUM(AP1224)","v":0},{"$f":"SUM(AQ1224)","v":0},{"$f":"SUM(AR1224)","v":0},{"$f":"SUM(AS1224)","v":0},0,{"$f":"SUM(AU1224)","v":0},{"$f":"SUM(AV1224)","v":0},{"$f":"SUM(AW1224)","v":0},{"$f":"SUM(AX1224)","v":0},0,{"$f":"SUM(AZ1224)","v":0},{"$f":"SUM(BA1224)","v":0},0,0,0,{"$f":"SUM(BE1224)","v":0},{"$f":"SUM(BF1224)","v":0},0,0,0,{"$f":"SUM(BJ1224)","v":0},{"$f":"SUM(BK1224)","v":0},{"$f":"SUM(BL1224)","v":0},{"$f":"SUM(BM1224)","v":0},0,{"$f":"SUM(BO1224)","v":0},{"$f":"SUM(BP1224)","v":0},{"$f":"SUM(BQ1224)","v":0},{"$f":"SUM(BR1224)","v":0},0,0]
[1197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1198,"Total Other Rate Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1199,null,"Production",null,null,null,{"$f":"G1166+G1174+G1181+G1203+G1210+G1217","v":-1801567.4247664679},{"$f":"H1166+H1174+H1181+H1203+H1210+H1217","v":-1716413.5134357589},{"$f":"I1166+I1174+I1181+I1203+I1210+I1217","v":0},0,-76439.867846056353,0,0,{"$f":"N1166+N1174+N1181+N1203+N1210+N1217","v":0},0,0,-8714.0434846527078,{"$f":"SUM(H1228:Q1228)","v":-1801567.4247664679},0,null,null,{"$f":"V1166+V1174+V1181+V1203+V1210+V1217","v":0},0,-1716413.5134357589,0,0,{"$f":"AA1166+AA1174+AA1181+AA1203+AA1210+AA1217","v":0},0,0,0,0,{"$f":"AF1166+AF1174+AF1181+AF1203+AF1210+AF1217","v":0},0,0,0,0,{"$f":"AK1166+AK1174+AK1181+AK1203+AK1210+AK1217","v":0},0,-76439.867846056353,0,0,{"$f":"AP1166+AP1174+AP1181+AP1203+AP1210+AP1217","v":0},0,0,0,0,{"$f":"AU1166+AU1174+AU1181+AU1203+AU1210+AU1217","v":0},0,0,0,0,{"$f":"AZ1166+AZ1174+AZ1181+AZ1203+AZ1210+AZ1217","v":0},0,0,0,0,{"$f":"BE1166+BE1174+BE1181+BE1203+BE1210+BE1217","v":0},0,0,0,0,{"$f":"BJ1166+BJ1174+BJ1181+BJ1203+BJ1210+BJ1217","v":0},0,0,0,0,{"$f":"BO1166+BO1174+BO1181+BO1203+BO1210+BO1217","v":0},0,-8714.0434846527078,0,0,0]
[1200,null,"Distribution - Wyoming",null,null,null,{"$f":"G1161+G1188+G1204+G1211+G1218","v":0},{"$f":"H1161+H1188+H1204+H1211+H1218","v":0},{"$f":"I1161+I1188+I1204+I1211+I1218","v":0},0,0,0,0,{"$f":"N1161+N1188+N1204+N1211+N1218","v":0},0,0,0,{"$f":"SUM(H1229:Q1229)","v":0},{"$f":"R1229-G1229","v":0},null,null,{"$f":"V1161+V1188+V1204+V1211+V1218","v":0},0,0,0,{"$f":"SUM(V1229:Y1229)-H1229","v":0},{"$f":"AA1161+AA1188+AA1204+AA1211+AA1218","v":0},0,0,0,0,{"$f":"AF1161+AF1188+AF1204+AF1211+AF1218","v":0},0,0,0,0,{"$f":"AK1161+AK1188+AK1204+AK1211+AK1218","v":0},0,0,0,{"$f":"SUM(AK1229:AN1229)-K1229","v":0},{"$f":"AP1161+AP1188+AP1204+AP1211+AP1218","v":0},0,0,0,{"$f":"SUM(AP1229:AS1229)-L1229","v":0},{"$f":"AU1161+AU1188+AU1204+AU1211+AU1218","v":0},0,0,0,{"$f":"SUM(AU1229:AX1229)-M1229","v":0},{"$f":"AZ1161+AZ1188+AZ1204+AZ1211+AZ1218","v":0},0,0,0,0,{"$f":"BE1161+BE1188+BE1204+BE1211+BE1218","v":0},0,0,0,0,{"$f":"BJ1161+BJ1188+BJ1204+BJ1211+BJ1218","v":0},0,0,0,{"$f":"SUM(BJ1229:BM1229)-P1229","v":0},{"$f":"BO1161+BO1188+BO1204+BO1211+BO1218","v":0},0,0,0,{"$f":"SUM(BO1229:BR1229)-Q1229","v":0},{"$f":"SUM(V1229:BR1229)-R1229","v":0}]
[1201,null,"Distribution - Utah",null,null,null,{"$f":"G1162+G1189+G1205+G1212+G1219+G1183+G1176+G1194","v":-447969000.91935897},{"$f":"H1162+H1189+H1205+H1212+H1219+H1183+H1176+H1194","v":-402406913.27092719},0,0,-5307416.0605809977,-455944.71643940284,-32337159.580912836,0,0,-6989737.7320922753,-471829.55840639421,-447969000.91935909,0,null,null,{"$f":"V1162+V1189+V1205+V1212+V1219+V1183+V1176+V1194","v":10814362.814926172},-284687039.54028553,-51042960.792576879,-77491275.752990961,0,{"$f":"AA1162+AA1189+AA1205+AA1212+AA1219+AA1183+AA1176+AA1194","v":0},0,0,0,0,{"$f":"AF1162+AF1189+AF1205+AF1212+AF1219+AF1183+AF1176+AF1194","v":0},0,0,0,0,{"$f":"AK1162+AK1189+AK1205+AK1212+AK1219+AK1183+AK1176+AK1194","v":246811.43260505618},-1352675.0750232951,-2246192.8370502861,-1955359.5811124726,0,{"$f":"AP1162+AP1189+AP1205+AP1212+AP1219+AP1183+AP1176+AP1194","v":19126.578555078486},-204349.77485927765,-270721.52013520367,0,0,{"$f":"AU1162+AU1189+AU1205+AU1212+AU1219+AU1183+AU1176+AU1194","v":1373336.004705098},-6077121.4998202594,-17979359.506388284,-9654014.5794093888,0,{"$f":"AZ1162+AZ1189+AZ1205+AZ1212+AZ1219+AZ1183+AZ1176+AZ1194","v":0},0,0,0,0,{"$f":"BE1162+BE1189+BE1205+BE1212+BE1219+BE1183+BE1176+BE1194","v":0},0,0,0,0,{"$f":"BJ1162+BJ1189+BJ1205+BJ1212+BJ1219+BJ1183+BJ1176+BJ1194","v":297594.34383575548},-1290036.807801482,-2389503.7873645397,-3607791.480762009,0,{"$f":"BO1162+BO1189+BO1205+BO1212+BO1219+BO1183+BO1176+BO1194","v":22703.124015542748},-108807.70847203145,-259253.95336232515,-126471.02058758037,0,0]
[1202,null,"General",null,null,null,{"$f":"G1170+G1177+G1184+G1199+G1206+G1213+G1220+G1224","v":-9706906.9434546661},{"$f":"H1170+H1177+H1184+H1199+H1206+H1213+H1220+H1224","v":-8694900.4385026339},0,0,-128825.40773213744,-9984.409500202426,-708314.3745212896,0,0,-153111.71991908769,-11770.5932793144,-9706906.9434546642,{"$f":"R1231-G1231","v":0},null,null,{"$f":"V1170+V1177+V1184+V1199+V1206+V1213+V1220+V1224","v":-8694900.4385026339},0,0,0,0,{"$f":"AA1170+AA1177+AA1184+AA1199+AA1206+AA1213+AA1220+AA1224","v":0},0,0,0,0,{"$f":"AF1170+AF1177+AF1184+AF1199+AF1206+AF1213+AF1220+AF1224","v":0},0,0,0,0,{"$f":"AK1170+AK1177+AK1184+AK1199+AK1206+AK1213+AK1220+AK1224","v":-128825.40773213744},0,0,0,0,{"$f":"AP1170+AP1177+AP1184+AP1199+AP1206+AP1213+AP1220+AP1224","v":-9984.409500202426},0,0,0,0,{"$f":"AU1170+AU1177+AU1184+AU1199+AU1206+AU1213+AU1220+AU1224","v":-708314.3745212896},0,0,0,0,{"$f":"AZ1170+AZ1177+AZ1184+AZ1199+AZ1206+AZ1213+AZ1220+AZ1224","v":0},0,0,0,0,{"$f":"BE1170+BE1177+BE1184+BE1199+BE1206+BE1213+BE1220+BE1224","v":0},0,0,0,0,{"$f":"BJ1170+BJ1177+BJ1184+BJ1199+BJ1206+BJ1213+BJ1220+BJ1224","v":-153111.71991908769},0,0,0,0,{"$f":"BO1170+BO1177+BO1184+BO1199+BO1206+BO1213+BO1220+BO1224","v":-11770.5932793144},0,0,0,0,0]
[1203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1205,null,"Total Other Rate Base",null,null,null,{"$f":"SUM(G1228:G1233)","v":-459477475.28758013},{"$f":"SUM(H1228:H1233)","v":-412818227.22286558},{"$f":"SUM(I1228:I1233)","v":0},0,-5512681.3361591911,-465929.12593960529,-33045473.955434125,{"$f":"SUM(N1228:N1233)","v":0},0,-7142849.4520113626,-492314.19517036132,{"$f":"SUM(H1234:Q1234)","v":-459477475.28758019},0,null,null,{"$f":"SUM(V1228:V1233)","v":2119462.3764235377},-284687039.54028553,-52759374.306012638,-77491275.752990961,0,{"$f":"SUM(AA1228:AA1233)","v":0},0,0,0,0,{"$f":"SUM(AF1228:AF1233)","v":0},0,0,0,0,{"$f":"SUM(AK1228:AK1233)","v":117986.02487291874},-1352675.0750232951,-2322632.7048963425,-1955359.5811124726,0,{"$f":"SUM(AP1228:AP1233)","v":9142.1690548760598},-204349.77485927765,-270721.52013520367,0,0,{"$f":"SUM(AU1228:AU1233)","v":665021.63018380839},-6077121.4998202594,-17979359.506388284,-9654014.5794093888,0,{"$f":"SUM(AZ1228:AZ1233)","v":0},0,0,0,0,{"$f":"SUM(BE1228:BE1233)","v":0},0,0,0,0,{"$f":"SUM(BJ1228:BJ1233)","v":144482.6239166678},-1290036.807801482,-2389503.7873645397,-3607791.480762009,0,{"$f":"SUM(BO1228:BO1233)","v":10932.530736228347},-108807.70847203145,-267967.99684697785,-126471.02058758037,0,0]
[1206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1207,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1208,null,"Production",null,null,null,{"$f":"G1149+G1228","v":-1131995.062850181},{"$f":"H1149+H1228","v":-1078489.5398907859},{"$f":"I1149+I1228","v":0},0,-48030.149644758698,0,0,{"$f":"N1149+N1228","v":0},0,0,-5475.3733146386312,{"$f":"R1149+R1228","v":-1131995.062850181},0,null,null,{"$f":"V1149+V1228","v":0},0,-1078489.5398907859,0,0,{"$f":"AA1149+AA1228","v":0},0,0,0,0,{"$f":"AF1149+AF1228","v":0},0,0,0,0,{"$f":"AK1149+AK1228","v":0},0,-48030.149644758698,0,0,{"$f":"AP1149+AP1228","v":0},0,0,0,0,{"$f":"AU1149+AU1228","v":0},0,0,0,0,{"$f":"AZ1149+AZ1228","v":0},0,0,0,0,{"$f":"BE1149+BE1228","v":0},0,0,0,0,{"$f":"BJ1149+BJ1228","v":0},0,0,0,0,{"$f":"BO1149+BO1228","v":0},0,-5475.3733146386312,0,0,-2.3283064365386963E-9]
[1209,null,"Distribution - Wyoming",null,null,null,0,0,{"$f":"I1150+I1229","v":0},0,0,0,0,{"$f":"N1150+N1229","v":0},0,0,0,{"$f":"R1150+R1229","v":0},0,null,null,{"$f":"V1150+V1229","v":0},0,0,0,0,{"$f":"AA1150+AA1229","v":0},0,0,0,0,{"$f":"AF1150+AF1229","v":0},0,0,0,0,{"$f":"AK1150+AK1229","v":0},0,0,0,0,{"$f":"AP1150+AP1229","v":0},0,0,0,0,{"$f":"AU1150+AU1229","v":0},0,0,0,0,{"$f":"AZ1150+AZ1229","v":0},0,0,0,0,{"$f":"BE1150+BE1229","v":0},0,0,0,0,{"$f":"BJ1150+BJ1229","v":0},0,0,0,0,{"$f":"BO1150+BO1229","v":0},0,0,0,0,0]
[1210,null,"Distribution - Utah",null,null,null,1221492479.7224307,1088966806.6724262,{"$f":"I1151+I1230","v":0},{"$f":"J1151+J1230","v":0},15507091.570993699,1324388.3915104964,93993166.011947334,{"$f":"N1151+N1230","v":0},0,20319591.836116329,1381435.2394367915,{"$f":"R1151+R1230","v":1221492479.7224302},0,null,null,{"$f":"V1151+V1230","v":10814362.814926172},682393073.9738183,194810321.44108766,200949048.44259399,0,{"$f":"AA1151+AA1230","v":0},0,0,0,0,{"$f":"AF1151+AF1230","v":0},0,0,0,0,{"$f":"AK1151+AK1230","v":246811.43260505618},2323619.9750409843,5125544.5182680218,7811115.6450796369,0,{"$f":"AP1151+AP1230","v":19126.578555078486},471705.08050711581,22374.646571326186,811182.08587697591,0,{"$f":"AU1151+AU1230","v":1373336.004705098},{"$f":"AV1151+AV1230","v":7536143.2801011102},20511447.124271594,64572239.602869526,0,{"$f":"AZ1151+AZ1230","v":0},0,0,0,0,{"$f":"BE1151+BE1230","v":0},0,0,0,0,{"$f":"BJ1151+BJ1230","v":297594.34383575548},1556210.7874386918,7585980.5243167123,10879806.180525174,0,{"$f":"BO1151+BO1230","v":22703.124015542748},171077.55161407701,370577.64701714128,817076.91679003043,0,0]
[1211,null,"General",null,null,null,116193443.96628399,87914997.612437725,{"$f":"I1152+I1231","v":0},0,1312424.0659737303,101717.10683137161,7217892.729290572,{"$f":"N1152+N1231","v":0},0,1560328.0342178883,18086084.417532649,{"$f":"R1152+R1231","v":116193443.96628393},0,null,null,{"$f":"V1152+V1231","v":74858838.790173978},13056158.822263755,0,0,0,{"$f":"AA1152+AA1231","v":0},0,0,0,0,{"$f":"AF1152+AF1231","v":0},0,0,0,0,{"$f":"AK1152+AK1231","v":1117649.1784017971},194774.88757193333,0,0,0,{"$f":"AP1152+AP1231","v":86621.420288531692},15095.686542839941,0,0,0,{"$f":"AU1152+AU1231","v":6146720.7180028977},1071172.0112876731,0,0,0,{"$f":"AZ1152+AZ1231","v":0},0,0,0,0,{"$f":"BE1152+BE1231","v":0},0,0,0,0,{"$f":"BJ1152+BJ1231","v":1328768.5148133941},231559.51940449385,0,0,0,{"$f":"BO1152+BO1231","v":126967.89124564597},17959116.526287001,0,0,0,0]
[1212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1214,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"SUM(G1237:G1242)","v":1336553928.6258645},{"$f":"SUM(H1237:H1242)","v":1175803314.7449732},{"$f":"SUM(I1237:I1242)","v":0},0,16771485.487322671,1426105.4983418679,101211058.74123791,{"$f":"SUM(N1237:N1242)","v":0},0,21879919.870334215,19462044.283654802,{"$f":"SUM(R1237:R1242)","v":1336553928.625864},0,null,null,{"$f":"SUM(V1237:V1242)","v":85673201.605100155},695449232.79608202,193731831.90119687,200949048.44259399,0,{"$f":"SUM(AA1237:AA1242)","v":0},0,0,0,0,{"$f":"SUM(AF1237:AF1242)","v":0},0,0,0,0,{"$f":"SUM(AK1237:AK1242)","v":1364460.6110068532},2518394.8626129176,5077514.3686232632,7811115.6450796369,0,{"$f":"SUM(AP1237:AP1242)","v":105747.99884361017},486800.76704995573,22374.646571326186,811182.08587697591,0,{"$f":"SUM(AU1237:AU1242)","v":7520056.7227079961},8607315.2913887836,20511447.124271594,64572239.602869526,0,{"$f":"SUM(AZ1237:AZ1242)","v":0},0,0,0,0,{"$f":"SUM(BE1237:BE1242)","v":0},0,0,0,0,{"$f":"SUM(BJ1237:BJ1242)","v":1626362.8586491495},1787770.3068431858,7585980.5243167123,10879806.180525174,0,{"$f":"SUM(BO1237:BO1242)","v":149671.0152611887},18130194.077901077,365102.27370250266,817076.91679003043,0,0]
[1215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1216,"WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1218,null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1219,null,null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1220,null,null,"Operation & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1221,null,null,"Deprec, Depl, & Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1222,null,null,"Taxes - Excluding Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1223,null,null,"Income Taxes - Federal & State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1224,null,null,"Deferred Income Tax Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1225,null,null,"Investment Tax Credit Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1226,null,null,"South Georgia Amortization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1227,null,null,"Section 29 Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1229,null,null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1231,null,null,"Daily Cost of Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1261-G1261","v":0},null,null,null,null,null,null,{"$f":"SUM(V1261:Y1261)-H1261","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1261:AN1261)-K1261","v":0},null,null,null,null,{"$f":"SUM(AP1261:AS1261)-L1261","v":0},null,null,null,null,{"$f":"SUM(AU1261:AX1261)-M1261","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1261:BM1261)-P1261","v":0},null,null,null,null,{"$f":"SUM(BO1261:BR1261)-Q1261","v":0},{"$f":"SUM(V1261:BR1261)-R1261","v":0}]
[1233,null,"Working Capital - Cash Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ1262:BC1262)-N1262","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1263:BH1263)-O1263","v":0},null,null,null,null,0,null,null,null,null,0,0]
[1235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1236,null,"WORKING CAPITAL - CASH",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1264","v":3695500.8134813933},{"$f":"VLOOKUP($F1265,range,'COS Alloc Factors'!D$9,FALSE)*$G1265","v":3307774.2085262146},{"$f":"VLOOKUP($F1265,range,'COS Alloc Factors'!E$9,FALSE)*$G1265","v":0},{"$f":"VLOOKUP($F1265,range,'COS Alloc Factors'!F$9,FALSE)*$G1265","v":0},{"$f":"VLOOKUP($F1265,range,'COS Alloc Factors'!G$9,FALSE)*$G1265","v":49346.163626655893},{"$f":"VLOOKUP($F1265,range,'COS Alloc Factors'!H$9,FALSE)*$G1265","v":3824.4879896263787},{"$f":"VLOOKUP($F1265,range,'COS Alloc Factors'!I$9,FALSE)*$G1265","v":271381.13131639856},{"$f":"VLOOKUP($F1265,range,'COS Alloc Factors'!J$9,FALSE)*$G1265","v":0},{"$f":"VLOOKUP($F1265,range,'COS Alloc Factors'!K$9,FALSE)*$G1265","v":0},{"$f":"VLOOKUP($F1265,range,'COS Alloc Factors'!L$9,FALSE)*$G1265","v":58665.539876766437},{"$f":"VLOOKUP($F1265,range,'COS Alloc Factors'!M$9,FALSE)*$G1265","v":4509.2821457311175},{"$f":"SUM(H1265:Q1265)","v":3695500.8134813933},0,null,"Customer",{"$f":"IF($U1265=$V$646,$H1265,0)","v":3307774.2085262146},{"$f":"IF($U1265=$W$646,$H1265,0)","v":0},{"$f":"IF($U1265=$X$646,$H1265,0)+IF($U1265=$Y$646,$H1265,0)*$X$643","v":0},{"$f":"IF($U1265=$Y$646,$H1265,0)*$Y$643","v":0},0,{"$f":"IF($U1265=$AA$646,$I1265,0)","v":0},{"$f":"IF($U1265=$AB$646,$I1265,0)","v":0},{"$f":"IF($U1265=$AC$646,$I1265,0)+IF($U1265=$AD$646,$I1265,0)*$X$643","v":0},{"$f":"IF($U1265=$AD$646,$I1265,0)*$Y$643","v":0},0,{"$f":"IF($U1265=$AF$646,$J1265,0)","v":0},{"$f":"IF($U1265=$AG$646,$J1265,0)","v":0},{"$f":"IF($U1265=$AH$646,$J1265,0)+IF($U1265=$AI$646,$J1265,0)*$X$643","v":0},{"$f":"IF($U1265=$AI$646,$J1265,0)*$Y$643","v":0},0,{"$f":"IF($U1265=$AK$646,$K1265,0)","v":49346.163626655893},{"$f":"IF($U1265=$AL$646,$K1265,0)","v":0},{"$f":"IF($U1265=$AM$646,$K1265,0)+IF($U1265=$AN$646,$K1265,0)*$X$643","v":0},{"$f":"IF($U1265=$AN$646,$K1265,0)*$Y$643","v":0},0,{"$f":"IF($U1265=$AP$646,$L1265,0)","v":3824.4879896263787},{"$f":"IF($U1265=$AQ$646,$L1265,0)","v":0},{"$f":"IF($U1265=$AR$646,$L1265,0)+IF($U1265=$AS$646,$L1265,0)*$X$643","v":0},{"$f":"IF($U1265=$AS$646,$L1265,0)*$Y$643","v":0},0,{"$f":"IF($U1265=$AU$646,$M1265,0)","v":271381.13131639856},{"$f":"IF($U1265=$AV$646,$M1265,0)","v":0},{"$f":"IF($U1265=$AW$646,$M1265,0)+IF($U1265=$AX$646,$M1265,0)*$X$643","v":0},{"$f":"IF($U1265=$AX$646,$M1265,0)*$Y$643","v":0},0,{"$f":"IF($U1265=$AZ$646,$N1265,0)","v":0},{"$f":"IF($U1265=$BA$646,$N1265,0)","v":0},{"$f":"IF($U1265=$BB$646,$N1265,0)+IF($U1265=$BC$646,$N1265,0)*$X$643","v":0},{"$f":"IF($U1265=$BC$646,$N1265,0)*$Y$643","v":0},0,{"$f":"IF($U1265=$BE$646,$O1265,0)","v":0},{"$f":"IF($U1265=$BF$646,$O1265,0)","v":0},{"$f":"IF($U1265=$BG$646,$O1265,0)+IF($U1265=$BH$646,$O1265,0)*$X$643","v":0},{"$f":"IF($U1265=$BH$646,$O1265,0)*$Y$643","v":0},0,{"$f":"IF($U1265=$BJ$646,$P1265,0)","v":58665.539876766437},{"$f":"IF($U1265=$BK$646,$P1265,0)","v":0},{"$f":"IF($U1265=$BL$646,$P1265,0)+IF($U1265=$BM$646,$P1265,0)*$X$643","v":0},{"$f":"IF($U1265=$BM$646,$P1265,0)*$Y$643","v":0},0,{"$f":"IF($U1265=$BO$646,$Q1265,0)","v":4509.2821457311175},{"$f":"IF($U1265=$BP$646,$Q1265,0)","v":0},{"$f":"IF($U1265=$BQ$646,$Q1265,0)+IF($U1265=$BR$646,$Q1265,0)*$X$643","v":0},{"$f":"IF($U1265=$BR$646,$Q1265,0)*$Y$643","v":0},0,0]
[1237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1238,null,null,null,null,null,{"$f":"G1234+G1265","v":-455781974.47409874},{"$f":"H1234+H1265","v":-409510453.01433939},{"$f":"I1234+I1265","v":0},0,-5463335.1725325352,-462104.63794997893,-32774092.824117728,{"$f":"N1234+N1265","v":0},0,-7084183.9121345961,-487804.91302463022,{"$f":"R1234+R1265","v":-455781974.4740988},0,null,null,{"$f":"V1234+V1265","v":5427236.5849497523},{"$f":"W1234+W1265","v":-284687039.54028553},-52759374.306012638,-77491275.752990961,0,{"$f":"AA1234+AA1265","v":0},{"$f":"AB1234+AB1265","v":0},0,0,0,{"$f":"AF1234+AF1265","v":0},{"$f":"AG1234+AG1265","v":0},0,0,0,{"$f":"AK1234+AK1265","v":167332.18849957464},{"$f":"AL1234+AL1265","v":-1352675.0750232951},-2322632.7048963425,-1955359.5811124726,0,{"$f":"AP1234+AP1265","v":12966.657044502439},{"$f":"AQ1234+AQ1265","v":-204349.77485927765},-270721.52013520367,0,0,{"$f":"AU1234+AU1265","v":936402.76150020701},{"$f":"AV1234+AV1265","v":-6077121.4998202594},-17979359.506388284,-9654014.5794093888,0,{"$f":"AZ1234+AZ1265","v":0},{"$f":"BA1234+BA1265","v":0},0,0,0,{"$f":"BE1234+BE1265","v":0},{"$f":"BF1234+BF1265","v":0},0,0,0,{"$f":"BJ1234+BJ1265","v":203148.16379343424},{"$f":"BK1234+BK1265","v":-1290036.807801482},-2389503.7873645397,-3607791.480762009,0,{"$f":"BO1234+BO1265","v":15441.812881959464},{"$f":"BP1234+BP1265","v":-108807.70847203145},-267967.99684697785,-126471.02058758037,0,0]
[1239,"TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1240,null,"Production",null,null,null,{"$f":"G1237","v":-1131995.062850181},-1078489.5398907859,{"$f":"I1237","v":0},0,-48030.149644758698,0,0,{"$f":"N1237","v":0},0,0,-5475.3733146386312,{"$f":"R1237","v":-1131995.062850181},0,null,null,{"$f":"V1237","v":0},{"$f":"W1237","v":0},-1078489.5398907859,0,0,{"$f":"AA1237","v":0},{"$f":"AB1237","v":0},{"$f":"AC1237","v":0},0,0,{"$f":"AF1237","v":0},{"$f":"AG1237","v":0},0,0,0,{"$f":"AK1237","v":0},{"$f":"AL1237","v":0},{"$f":"AM1237","v":-48030.149644758698},0,0,{"$f":"AP1237","v":0},{"$f":"AQ1237","v":0},0,0,0,{"$f":"AU1237","v":0},{"$f":"AV1237","v":0},0,0,0,{"$f":"AZ1237","v":0},{"$f":"BA1237","v":0},0,0,0,{"$f":"BE1237","v":0},{"$f":"BF1237","v":0},0,0,0,{"$f":"BJ1237","v":0},{"$f":"BK1237","v":0},0,0,0,{"$f":"BO1237","v":0},{"$f":"BP1237","v":0},-5475.3733146386312,0,0,-2.3283064365386963E-9]
[1241,null,"Distribution - Wyoming",null,null,null,0,0,{"$f":"I1238","v":0},0,0,0,0,{"$f":"N1238","v":0},0,0,0,{"$f":"R1238","v":0},0,null,null,{"$f":"V1238","v":0},{"$f":"W1238","v":0},0,0,0,{"$f":"AA1238","v":0},{"$f":"AB1238","v":0},0,0,0,{"$f":"AF1238","v":0},{"$f":"AG1238","v":0},0,0,0,{"$f":"AK1238","v":0},{"$f":"AL1238","v":0},0,0,0,{"$f":"AP1238","v":0},{"$f":"AQ1238","v":0},0,0,0,{"$f":"AU1238","v":0},{"$f":"AV1238","v":0},0,0,0,{"$f":"AZ1238","v":0},{"$f":"BA1238","v":0},0,0,0,{"$f":"BE1238","v":0},{"$f":"BF1238","v":0},0,0,0,{"$f":"BJ1238","v":0},{"$f":"BK1238","v":0},0,0,0,{"$f":"BO1238","v":0},{"$f":"BP1238","v":0},0,0,0,0]
[1242,null,"Distribution - Utah",null,null,null,1221492479.7224307,1088966806.6724262,{"$f":"I1239","v":0},{"$f":"J1239","v":0},15507091.570993699,1324388.3915104964,93993166.011947334,{"$f":"N1239","v":0},0,20319591.836116329,1381435.2394367915,{"$f":"R1239","v":1221492479.7224302},0,null,null,{"$f":"V1239","v":10814362.814926172},{"$f":"W1239","v":682393073.9738183},194810321.44108766,200949048.44259399,0,{"$f":"AA1239","v":0},{"$f":"AB1239","v":0},{"$f":"AC1239","v":0},0,0,{"$f":"AF1239","v":0},{"$f":"AG1239","v":0},0,0,0,{"$f":"AK1239","v":246811.43260505618},{"$f":"AL1239","v":2323619.9750409843},{"$f":"AM1239","v":5125544.5182680218},7811115.6450796369,0,{"$f":"AP1239","v":19126.578555078486},{"$f":"AQ1239","v":471705.08050711581},22374.646571326186,811182.08587697591,0,{"$f":"AU1239","v":1373336.004705098},{"$f":"AV1239","v":7536143.2801011102},{"$f":"AW1239","v":20511447.124271594},64572239.602869526,0,{"$f":"AZ1239","v":0},{"$f":"BA1239","v":0},0,0,0,{"$f":"BE1239","v":0},{"$f":"BF1239","v":0},0,0,0,{"$f":"BJ1239","v":297594.34383575548},{"$f":"BK1239","v":1556210.7874386918},7585980.5243167123,10879806.180525174,0,{"$f":"BO1239","v":22703.124015542748},{"$f":"BP1239","v":171077.55161407701},370577.64701714128,817076.91679003043,0,0]
[1243,null,"General",null,null,null,{"$f":"G1240+G1265","v":119888944.77976538},{"$f":"H1240+H1265","v":91222771.820963934},{"$f":"I1240+I1265","v":0},0,1361770.2296003862,105541.59482099798,7489273.8606069703,{"$f":"N1240+N1265","v":0},0,1618993.5740946548,18090593.69967838,{"$f":"R1240+R1265","v":119888944.77976532},0,null,null,{"$f":"V1240+V1265","v":78166612.998700187},{"$f":"W1240+W1265","v":13056158.822263755},0,0,0,{"$f":"AA1240+AA1265","v":0},{"$f":"AB1240+AB1265","v":0},0,0,0,{"$f":"AF1240+AF1265","v":0},{"$f":"AG1240+AG1265","v":0},0,0,0,{"$f":"AK1240+AK1265","v":1166995.342028453},{"$f":"AL1240+AL1265","v":194774.88757193333},0,0,0,{"$f":"AP1240+AP1265","v":90445.908278158066},{"$f":"AQ1240+AQ1265","v":15095.686542839941},0,0,0,{"$f":"AU1240+AU1265","v":6418101.849319296},{"$f":"AV1240+AV1265","v":1071172.0112876731},0,0,0,{"$f":"AZ1240+AZ1265","v":0},{"$f":"BA1240+BA1265","v":0},0,0,0,{"$f":"BE1240+BE1265","v":0},{"$f":"BF1240+BF1265","v":0},0,0,0,{"$f":"BJ1240+BJ1265","v":1387434.0546901606},{"$f":"BK1240+BK1265","v":231559.51940449385},0,0,0,{"$f":"BO1240+BO1265","v":131477.17339137709},{"$f":"BP1240+BP1265","v":17959116.526287001},0,0,0,0]
[1244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1246,null,"TOTAL RATE BASE",null,null,null,{"$f":"SUM(G1269:G1274)","v":1340249429.4393458},{"$f":"SUM(H1269:H1274)","v":1179111088.9534993},{"$f":"SUM(I1269:I1274)","v":0},0,16820831.650949325,1429929.9863314943,101482439.8725543,{"$f":"SUM(N1269:N1274)","v":0},0,21938585.410210982,19466553.565800533,{"$f":"SUM(R1269:R1274)","v":1340249429.4393454},0,null,null,{"$f":"SUM(V1269:V1274)","v":88980975.813626364},{"$f":"SUM(W1269:W1274)","v":695449232.79608202},193731831.90119687,200949048.44259399,0,{"$f":"SUM(AA1269:AA1274)","v":0},{"$f":"SUM(AB1269:AB1274)","v":0},0,0,0,{"$f":"SUM(AF1269:AF1274)","v":0},{"$f":"SUM(AG1269:AG1274)","v":0},0,0,0,{"$f":"SUM(AK1269:AK1274)","v":1413806.7746335091},{"$f":"SUM(AL1269:AL1274)","v":2518394.8626129176},{"$f":"SUM(AM1269:AM1274)","v":5077514.3686232632},{"$f":"SUM(AN1269:AN1274)","v":7811115.6450796369},0,{"$f":"SUM(AP1269:AP1274)","v":109572.48683323656},{"$f":"SUM(AQ1269:AQ1274)","v":486800.76704995573},{"$f":"SUM(AR1269:AR1274)","v":22374.646571326186},{"$f":"SUM(AS1269:AS1274)","v":811182.08587697591},0,{"$f":"SUM(AU1269:AU1274)","v":7791437.8540243935},{"$f":"SUM(AV1269:AV1274)","v":8607315.2913887836},{"$f":"SUM(AW1269:AW1274)","v":20511447.124271594},{"$f":"SUM(AX1269:AX1274)","v":64572239.602869526},0,{"$f":"SUM(AZ1269:AZ1274)","v":0},{"$f":"SUM(BA1269:BA1274)","v":0},0,0,{"$f":"SUM(AZ1275:BC1275)-F1275","v":0},{"$f":"SUM(BE1269:BE1274)","v":0},{"$f":"SUM(BF1269:BF1274)","v":0},0,0,{"$f":"SUM(BE1275:BH1275)-O1275","v":0},{"$f":"SUM(BJ1269:BJ1274)","v":1685028.398525916},{"$f":"SUM(BK1269:BK1274)","v":1787770.3068431858},{"$f":"SUM(BL1269:BL1274)","v":7585980.5243167123},{"$f":"SUM(BM1269:BM1274)","v":10879806.180525174},0,{"$f":"SUM(BO1269:BO1274)","v":154180.29740691982},{"$f":"SUM(BP1269:BP1274)","v":18130194.077901077},{"$f":"SUM(BQ1269:BQ1274)","v":365102.27370250266},{"$f":"SUM(BR1269:BR1274)","v":817076.91679003043},0,0]

{"sheet":"Taxes by Class","index":73,"n_rows":143,"n_cols":23,"rows_kept":143,"cut":false,"hidden":false,"merged":[[130,16,130,22]]}
[null,null,"Imputed Tax Adjustment"]
[null,null,"B"]
[null,null,{"$f":"+Report!J6","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,"GS"]
[null,null,"Jurisdiction","GS","GSR","GSC","FS","IS","TS","TSS","TSL","FT-1","NGV","Total","Check",null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[1,"Utah Average Rate Base",{"$f":"Report!J73","v":1340249429.4393461},{"$f":"+'COS Detail'!H1275","v":1179111088.9534993},{"$f":"'COS Detail'!I1275","v":0},{"$f":"'COS Detail'!J1275","v":0},{"$f":"'COS Detail'!K1275","v":16820831.650949325},{"$f":"'COS Detail'!L1275","v":1429929.9863314943},{"$f":"'COS Detail'!M1275","v":101482439.8725543},{"$f":"'COS Detail'!N1275","v":0},{"$f":"'COS Detail'!O1275","v":0},{"$f":"'COS Detail'!P1275","v":21938585.410210982},{"$f":"'COS Detail'!Q1275","v":19466553.565800533},{"$f":"SUM(D5:M5)","v":1340249429.4393458},{"$f":"N5-C5","v":0},null,"Utah Average Rate Base",{"$f":"'COS Detail'!V1275","v":88980975.813626364},{"$f":"'COS Detail'!W1275","v":695449232.79608202},{"$f":"'COS Detail'!X1275","v":193731831.90119687},{"$f":"'COS Detail'!Y1275","v":200949048.44259399},{"$f":"SUM(R5:U5)","v":1179111088.9534993},{"$f":"V5-D5","v":0}]
[2,"Adj System Return On Rate Base",{"$f":"JurisRORNumber","v":6.466936245543535E-2},{"$f":"'COS Sum'!G78","v":6.9244663758335656E-2},{"$f":"'COS Sum'!H78","v":0},{"$f":"'COS Sum'!I78","v":0},{"$f":"'COS Sum'!J78","v":5.5396993693650816E-2},{"$f":"'COS Sum'!K78","v":4.5001904953300441E-2},{"$f":"'COS Sum'!L78","v":3.4433263148642215E-2},{"$f":"'COS Sum'!M78","v":0},{"$f":"'COS Sum'!N78","v":0},{"$f":"'COS Sum'!O78","v":-1.595156865862471E-2},{"$f":"'COS Sum'!P78","v":4.5479825585084448E-2},null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$G$78","v":6.9244663758335656E-2},{"$f":"'COS Sum'!$G$78","v":6.9244663758335656E-2},{"$f":"'COS Sum'!$G$78","v":6.9244663758335656E-2},{"$f":"'COS Sum'!$G$78","v":6.9244663758335656E-2}]
[3,"Allowed Return",{"$f":"+C5*C6","v":86673076.13310349},{"$f":"+D5*D6","v":81647150.88831006},{"$f":"+E5*E6","v":0},0,931823.50488960184,64349.573334764107,3494371.5570979235,0,{"$f":"+K5*K6","v":0},{"$f":"+L5*L6","v":-349954.8514440828},{"$f":"+M5*M6","v":885335.46091531194},{"$f":"SUM(D7:M7)","v":86673076.133103594},{"$f":"N7-C7","v":0},null,"Allowed Return",{"$f":"+R5*R6","v":6161457.7511031553},{"$f":"+S5*S6","v":48156148.285957195},13414895.559284782,13914649.291964924,{"$f":"SUM(R7:U7)","v":81647150.888310045},{"$f":"V7-D7","v":0}]
[]
[4,"Utah Average Rate Base",{"$f":"C5","v":1340249429.4393461},{"$f":"D5","v":1179111088.9534993},{"$f":"E5","v":0},0,16820831.650949325,1429929.9863314943,101482439.8725543,0,0,{"$f":"L5","v":21938585.410210982},{"$f":"M5","v":19466553.565800533},{"$f":"SUM(D9:M9)","v":1340249429.4393458},{"$f":"N9-C9","v":0},null,"Utah Average Rate Base",{"$f":"R5","v":88980975.813626364},{"$f":"S5","v":695449232.79608202},193731831.90119687,{"$f":"U5","v":200949048.44259399},{"$f":"SUM(R9:U9)","v":1179111088.9534993},{"$f":"V9-D9","v":0}]
[5,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2}]
[6,"Imputed Interest Cost",{"$f":"+C9*C10","v":30816543.089115761},{"$f":"+D9*D10","v":27111466.628111061},{"$f":"+E9*E10","v":0},0,386763.74112174235,32878.580710634371,2333399.9719958091,0,0,{"$f":"+L9*L10","v":504436.97102771961},{"$f":"+M9*M10","v":447597.19614879397},{"$f":"SUM(D11:M11)","v":30816543.089115761},{"$f":"N11-C11","v":0},null,"Imputed Interest Cost",{"$f":"+R9*R10","v":2045952.0556701564},{"$f":"+S9*S10","v":15990561.740226319},4454503.1800640272,4620449.6521505564,{"$f":"SUM(R11:U11)","v":27111466.628111057},{"$f":"V11-D11","v":0}]
[]
[7,"Taxable Return",{"$f":"+C7-C11","v":55856533.043987729},{"$f":"+D7-D11","v":54535684.260198995},{"$f":"+E7-E11","v":0},0,545059.76376785943,31470.992624129736,{"$f":"+I7-I11","v":1160971.5851021144},{"$f":"+J7-J11","v":0},0,{"$f":"+L7-L11","v":-854391.82247180236},{"$f":"+M7-M11","v":437738.26476651797},{"$f":"SUM(D13:M13)","v":55856533.043987803},{"$f":"N13-C13","v":7.4505805969238281E-8},null,"Taxable Return",{"$f":"+R7-R11","v":4115505.6954329992},{"$f":"+S7-S11","v":32165586.545730874},{"$f":"+T7-T11","v":8960392.3792207539},9294199.6398143675,{"$f":"SUM(R13:U13)","v":54535684.260198995},{"$f":"V13-D13","v":0}]
[8,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715}]
[9,"Income Tax",{"$f":"+C13*C14","v":34344274.545558341},{"$f":"+D13*D14","v":33532129.738291435},{"$f":"+E13*E14","v":0},0,335138.6337537017,19350.438561111041,713841.77795171773,{"$f":"+J13*J14","v":0},0,{"$f":"+L13*L14","v":-525336.35228207184},{"$f":"+M13*M14","v":269150.30928250222},{"$f":"SUM(D15:M15)","v":34344274.5455584},{"$f":"N15-C15","v":5.9604644775390625E-8},null,"Income Tax",{"$f":"+R13*R14","v":2530483.8985701045},19777520.641596761,5509439.2569180513,5714685.9412065204,{"$f":"SUM(R15:U15)","v":33532129.738291435},{"$f":"V15-D15","v":0}]
[]
[null,"COS Detail Income Taxes",{"$f":"'COS Detail'!G936","v":34344274.545558386},{"$f":"'COS Detail'!H936","v":33532129.738291424},{"$f":"'COS Detail'!I936","v":0},{"$f":"'COS Detail'!J936","v":0},{"$f":"'COS Detail'!K936","v":335138.63375370164},{"$f":"'COS Detail'!L936","v":19350.438561111019},{"$f":"'COS Detail'!M936","v":713841.77795171656},{"$f":"'COS Detail'!N936","v":0},{"$f":"'COS Detail'!O936","v":0},{"$f":"'COS Detail'!P936","v":-525336.35228207172},{"$f":"'COS Detail'!Q936","v":269150.30928250198},{"$f":"SUM(D17:M17)","v":34344274.545558386},{"$f":"N17-C17","v":0}]
[null,"Difference",{"$f":"C17-C15","v":0},{"$f":"D17-D15","v":0},{"$f":"E17-E15","v":0},0,0,0,{"$f":"I17-I15","v":-1.1641532182693481E-9},{"$f":"J17-J15","v":0},{"$f":"K17-K15","v":0},{"$f":"L17-L15","v":0},{"$f":"M17-M15","v":0},{"$f":"SUM(D18:M18)","v":-1.1641532182693481E-9},{"$f":"N18-C18","v":-1.1641532182693481E-9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GSR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AA1275","v":0},{"$f":"'COS Detail'!AB1275","v":0},{"$f":"'COS Detail'!AC1275","v":0},{"$f":"'COS Detail'!AD1275","v":0},{"$f":"SUM(R21:U21)","v":0},{"$f":"V21-E5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$H$78","v":0},{"$f":"'COS Sum'!$H$78","v":0},{"$f":"'COS Sum'!$H$78","v":0},{"$f":"'COS Sum'!$H$78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R21*R22","v":0},{"$f":"+S21*S22","v":0},0,0,{"$f":"SUM(R23:U23)","v":0},{"$f":"V23-E7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R21","v":0},{"$f":"S21","v":0},0,0,{"$f":"SUM(R25:U25)","v":0},{"$f":"V25-E9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R25*R26","v":0},0,0,0,{"$f":"SUM(R27:U27)","v":0},{"$f":"V27-E11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R23-R27","v":0},{"$f":"+S23-S27","v":0},0,0,{"$f":"SUM(R29:U29)","v":0},{"$f":"V29-E13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R29*R30","v":0},{"$f":"+S29*S30","v":0},0,0,{"$f":"SUM(R31:U31)","v":0},{"$f":"V31-E15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GSC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AF1275","v":0},{"$f":"'COS Detail'!AG1275","v":0},{"$f":"'COS Detail'!AH1275","v":0},{"$f":"'COS Detail'!AI1275","v":0},{"$f":"SUM(R35:U35)","v":0},{"$f":"V35-F5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$I$78","v":0},{"$f":"'COS Sum'!$I$78","v":0},{"$f":"'COS Sum'!$I$78","v":0},{"$f":"'COS Sum'!$I$78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R35*R36","v":0},0,0,0,{"$f":"SUM(R37:U37)","v":0},{"$f":"V37-F7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R35","v":0},{"$f":"S35","v":0},0,0,{"$f":"SUM(R39:U39)","v":0},{"$f":"V39-F9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R39*R40","v":0},0,0,0,{"$f":"SUM(R41:U41)","v":0},{"$f":"V41-F11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R37-R41","v":0},0,0,0,{"$f":"SUM(R43:U43)","v":0},{"$f":"V43-F13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R43*R44","v":0},0,0,0,{"$f":"SUM(R45:U45)","v":0},{"$f":"V45-F15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AK1275","v":1413806.7746335091},{"$f":"'COS Detail'!AL1275","v":2518394.8626129176},{"$f":"'COS Detail'!AM1275","v":5077514.3686232632},{"$f":"'COS Detail'!AN1275","v":7811115.6450796369},{"$f":"SUM(R49:U49)","v":16820831.650949329},{"$f":"V49-G5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$J$78","v":5.5396993693650816E-2},{"$f":"'COS Sum'!$J$78","v":5.5396993693650816E-2},{"$f":"'COS Sum'!$J$78","v":5.5396993693650816E-2},{"$f":"'COS Sum'!$J$78","v":5.5396993693650816E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R49*R50","v":78320.6449784133},{"$f":"+S49*S50","v":139511.50432229042},281279.03145804431,432712.32413085387,{"$f":"SUM(R51:U51)","v":931823.50488960184},{"$f":"V51-G7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R49","v":1413806.7746335091},2518394.8626129176,5077514.3686232632,7811115.6450796369,{"$f":"SUM(R53:U53)","v":16820831.650949329},{"$f":"V53-G9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R53*R54","v":32507.857442926103},57905.806258454337,116747.9999538134,179602.07746654854,{"$f":"SUM(R55:U55)","v":386763.74112174241},{"$f":"V55-G11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R51-R55","v":45812.787535487194},{"$f":"+S51-S55","v":81605.698063836084},164531.03150423092,253110.24666430533,{"$f":"SUM(R57:U57)","v":545059.76376785955},{"$f":"V57-G13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R57*R58","v":28168.718448333115},{"$f":"+S57*S58","v":50176.556725766932},101164.51217613558,155628.8464034661,{"$f":"SUM(R59:U59)","v":335138.6337537017},{"$f":"V59-G15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AP1275","v":109572.48683323656},{"$f":"'COS Detail'!AQ1275","v":486800.76704995573},{"$f":"'COS Detail'!AR1275","v":22374.646571326186},{"$f":"'COS Detail'!AS1275","v":811182.08587697591},{"$f":"SUM(R63:U63)","v":1429929.9863314945},{"$f":"V63-H5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$K$78","v":4.5001904953300441E-2},{"$f":"'COS Sum'!$K$78","v":4.5001904953300441E-2},{"$f":"'COS Sum'!$K$78","v":4.5001904953300441E-2},{"$f":"'COS Sum'!$K$78","v":4.5001904953300441E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R63*R64","v":4930.9706379660756},21906.961849975858,1006.9017183665106,36504.739128455665,{"$f":"SUM(R65:U65)","v":64349.573334764107},{"$f":"V65-H7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R63","v":109572.48683323656},486800.76704995573,22374.646571326186,811182.08587697591,1429929.9863314945,{"$f":"V67-H9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R67*R68","v":2519.4155563196355},11193.078306241106,514.46338645892627,18651.623461614705,32878.580710634371,{"$f":"V69-H11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R65-R69","v":2411.5550816464402},10713.883543734752,492.43833190758437,17853.11566684096,31470.992624129736,{"$f":"V71-H13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R71*R72","v":1482.7828598058074},6587.6010884061179,302.78351244020286,10977.271100458915,19350.438561111041,{"$f":"V73-H15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AU1275","v":7791437.8540243935},{"$f":"'COS Detail'!AV1275","v":8607315.2913887836},{"$f":"'COS Detail'!AW1275","v":20511447.124271594},{"$f":"'COS Detail'!AX1275","v":64572239.602869526},{"$f":"SUM(R77:U77)","v":101482439.8725543},{"$f":"V77-I5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$L$78","v":3.4433263148642215E-2},{"$f":"'COS Sum'!$L$78","v":3.4433263148642215E-2},{"$f":"'COS Sum'!$L$78","v":3.4433263148642215E-2},{"$f":"'COS Sum'!$L$78","v":3.4433263148642215E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R77*R78","v":268284.62993391411},{"$f":"+S77*S78","v":296377.95243172202},706276.05638950446,2223432.9183427827,{"$f":"SUM(R79:U79)","v":3494371.557097923},{"$f":"V79-I7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R77","v":7791437.8540243935},{"$f":"S77","v":8607315.2913887836},20511447.124271594,{"$f":"U77","v":64572239.602869526},{"$f":"SUM(R81:U81)","v":101482439.8725543},{"$f":"V81-I9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R81*R82","v":179149.62325718079},197909.20759402675,471622.58027571195,1484718.5608688893,{"$f":"SUM(R83:U83)","v":2333399.9719958091},{"$f":"V83-I11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R79-R83","v":89135.006676733319},{"$f":"+S79-S83","v":98468.744837695267},{"$f":"+T79-T83","v":234653.47611379251},738714.35747389332,{"$f":"SUM(R85:U85)","v":1160971.5851021144},{"$f":"V85-I13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R85*R86","v":54806.071449424016},60545.068276956918,144280.40853117645,454210.22969416034,{"$f":"SUM(R87:U87)","v":713841.77795171773},{"$f":"V87-I15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AZ1275","v":0},{"$f":"'COS Detail'!BA1275","v":0},{"$f":"'COS Detail'!BB1275","v":0},{"$f":"'COS Detail'!BC1275","v":0},{"$f":"SUM(R91:U91)","v":0},{"$f":"V91-J5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$M$78","v":0},{"$f":"'COS Sum'!$M$78","v":0},{"$f":"'COS Sum'!$M$78","v":0},{"$f":"'COS Sum'!$M$78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R91*R92","v":0},{"$f":"+S91*S92","v":0},0,0,{"$f":"SUM(R93:U93)","v":0},{"$f":"V93-J7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R91","v":0},{"$f":"S91","v":0},0,0,{"$f":"SUM(R95:U95)","v":0},{"$f":"V95-J9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R95*R96","v":0},0,0,0,{"$f":"SUM(R97:U97)","v":0},{"$f":"V97-J11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R93-R97","v":0},0,0,0,{"$f":"SUM(R99:U99)","v":0},{"$f":"V99-J13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R99*R100","v":0},0,0,0,{"$f":"SUM(R101:U101)","v":0},{"$f":"V101-J15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!BO1247","v":0},{"$f":"'COS Detail'!BP1247","v":0},{"$f":"'COS Detail'!BQ1247","v":0},{"$f":"'COS Detail'!BR1247","v":0},{"$f":"SUM(R105:U105)","v":0},{"$f":"V105-K5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$N$78","v":0},{"$f":"'COS Sum'!$N$78","v":0},{"$f":"'COS Sum'!$N$78","v":0},{"$f":"'COS Sum'!$N$78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R105*R106","v":0},0,0,0,{"$f":"SUM(R107:U107)","v":0},{"$f":"V107-K7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R105","v":0},{"$f":"S105","v":0},0,0,{"$f":"SUM(R109:U109)","v":0},{"$f":"V109-K9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R109*R110","v":0},0,0,0,{"$f":"SUM(R111:U111)","v":0},{"$f":"V111-K11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R107-R111","v":0},{"$f":"+S107-S111","v":0},0,0,{"$f":"SUM(R113:U113)","v":0},{"$f":"V113-K13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R113*R114","v":0},0,0,0,{"$f":"SUM(R115:U115)","v":0},{"$f":"V115-K15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT-1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!BJ1275","v":1685028.398525916},{"$f":"'COS Detail'!BK1275","v":1787770.3068431858},{"$f":"'COS Detail'!BL1275","v":7585980.5243167123},{"$f":"'COS Detail'!BM1275","v":10879806.180525174},{"$f":"SUM(R119:U119)","v":21938585.410210989},{"$f":"V119-L5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$O$78","v":-1.595156865862471E-2},{"$f":"'COS Sum'!$O$78","v":-1.595156865862471E-2},{"$f":"'COS Sum'!$O$78","v":-1.595156865862471E-2},{"$f":"'COS Sum'!$O$78","v":-1.595156865862471E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R119*R120","v":-26878.846190818589},{"$f":"+S119*S120","v":-28517.740795459642},-121008.28917662791,-173549.97528117677,{"$f":"SUM(R121:U121)","v":-349954.85144408292},{"$f":"V121-L7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R119","v":1685028.398525916},1787770.3068431858,7585980.5243167123,10879806.180525174,{"$f":"SUM(R123:U123)","v":21938585.410210989},{"$f":"V123-L9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R123*R124","v":38744.094277495533},41106.453384069886,174425.51406165591,250160.90930449843,{"$f":"SUM(R125:U125)","v":504436.97102771979},{"$f":"V125-L11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R121-R125","v":-65622.940468314118},-69624.194179529528,-295433.80323828384,-423710.8845856752,{"$f":"SUM(R127:U127)","v":-854391.8224718027},{"$f":"V127-L13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R127*R128","v":-40349.304926529127},-42809.539181959844,-181652.15589846254,-260525.35227512053,{"$f":"SUM(R129:U129)","v":-525336.35228207207},{"$f":"V129-L15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!BO1275","v":154180.29740691982},{"$f":"'COS Detail'!BP1275","v":18130194.077901077},{"$f":"'COS Detail'!BQ1275","v":365102.27370250266},{"$f":"'COS Detail'!BR1275","v":817076.91679003043},{"$f":"SUM(R133:U133)","v":19466553.565800529},{"$f":"V133-M5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$P$78","v":4.5479825585084448E-2},{"$f":"'COS Sum'!$P$78","v":4.5479825585084448E-2},{"$f":"'COS Sum'!$P$78","v":4.5479825585084448E-2},{"$f":"'COS Sum'!$P$78","v":4.5479825585084448E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+R133*R134","v":7012.0930347231615},824558.06448667194,16604.787728707586,37160.515665209139,{"$f":"SUM(R135:U135)","v":885335.46091531182},{"$f":"V135-M7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"R133","v":154180.29740691982},18130194.077901077,365102.27370250266,817076.91679003043,{"$f":"SUM(R137:U137)","v":19466553.565800529},{"$f":"V137-M9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2},{"$f":"+'Capital Str'!$F$12","v":2.2993140241072109E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+R137*R138","v":3545.0892006875138},416870.09503103449,8394.8477815759379,18787.164135495976,{"$f":"SUM(R139:U139)","v":447597.19614879391},{"$f":"V139-M11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+R135-R139","v":3467.0038340356477},407687.96945563745,8209.9399471316483,18373.351529713163,{"$f":"SUM(R141:U141)","v":437738.26476651791},{"$f":"V141-M13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715},{"$f":"Taxes!$L$27","v":0.61486584780533715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+R141*R142","v":2131.7422517586829},250673.40897937692,5048.0116860240059,11297.146365342573,{"$f":"SUM(R143:U143)","v":269150.30928250216},{"$f":"V143-M15","v":0}]

{"sheet":"COS Sum","index":74,"n_rows":95,"n_cols":21,"rows_kept":95,"cut":false,"hidden":false,"merged":[[12,1,12,4],[48,1,48,4],[8,18,8,20],[10,1,10,4],[5,5,5,15],[9,6,9,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 16-057-03"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 4.6 page 1"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[null,null,null,null,null,"COST OF SERVICE SUMMARY AND ALLOCATIONS TO RATE CLASSES"]
[]
[null,null,null,null,"(A)","(B)","(C)","(C)","(D)","(D)","(E)","(F)",null,null,"(G)","(H)","(I)"]
[null,null,null,null,null,{"$f":"+Report!J6","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,"Check with Report"]
[null,null,null,null,null,{"$f":"+Report!J7","v":"Jurisdiction"},"Allocations to Rate Classes"]
[null,"Description",null,null,null,{"$f":"+Report!J8","v":"DNG Related"},"GS",{"$f":"'COS Detail'!I9","v":"GSR"},{"$f":"'COS Detail'!J9","v":"GSC"},{"$f":"'COS Detail'!K9","v":"FS"},{"$f":"'COS Detail'!L9","v":"IS"},{"$f":"'COS Detail'!M9","v":"TS"},"TSS","TSL",{"$f":"'COS Detail'!P9","v":"FT-1"},{"$f":"'COS Detail'!Q9","v":"NGV"},{"$f":"'COS Detail'!R9","v":"Total"},null,"COS Sum","Report","Difference"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A13+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A15+1","v":3},null,null,"System Distribution Non-Gas Revenue",null,{"$f":"SUM(G16:P16)","v":338927973.05834621},{"$f":"'COS Detail'!H363","v":309478741.72429973},{"$f":"'COS Detail'!I363","v":0},{"$f":"'COS Detail'!J363","v":0},{"$f":"'COS Detail'!K363","v":3824183.1599516165},{"$f":"'COS Detail'!L363","v":333258.61965451378},{"$f":"'COS Detail'!M363","v":19904320.575667191},{"$f":"'COS Detail'!N363","v":0},{"$f":"'COS Detail'!O363","v":0},{"$f":"'COS Detail'!P363","v":2352516.0849065171},{"$f":"'COS Detail'!Q363","v":3034952.8938666},{"$f":"'COS Detail'!R363","v":338927973.05834621},null,{"$f":"SUM(G16:P16)","v":338927973.05834621},{"$f":"Report!J13","v":338927973.05834615},{"$f":"T16-S16","v":0}]
[4,null,null,"System Supplier Non-Gas Revenue",null,{"$f":"SUM(G17:P17)","v":0},{"$f":"'COS Detail'!H364","v":0},{"$f":"'COS Detail'!I364","v":0},{"$f":"'COS Detail'!J364","v":0},{"$f":"'COS Detail'!K364","v":0},{"$f":"'COS Detail'!L364","v":0},{"$f":"'COS Detail'!M364","v":0},{"$f":"'COS Detail'!N364","v":0},{"$f":"'COS Detail'!O364","v":0},{"$f":"'COS Detail'!P364","v":0},{"$f":"'COS Detail'!Q364","v":0},{"$f":"'COS Detail'!R364","v":0},null,{"$f":"SUM(G17:P17)","v":0},{"$f":"Report!J14","v":0},{"$f":"T17-S17","v":0}]
[5,null,null,"System Commodity Revenue",null,{"$f":"SUM(G18:P18)","v":0},{"$f":"+'COS Detail'!H366","v":0},{"$f":"+'COS Detail'!I366","v":0},{"$f":"+'COS Detail'!J366","v":0},{"$f":"+'COS Detail'!K366","v":0},{"$f":"+'COS Detail'!L366","v":0},{"$f":"+'COS Detail'!M366","v":0},{"$f":"+'COS Detail'!N366","v":0},{"$f":"+'COS Detail'!O366","v":0},{"$f":"+'COS Detail'!P366","v":0},{"$f":"+'COS Detail'!Q366","v":0},{"$f":"'COS Detail'!R365","v":0},null,{"$f":"SUM(G18:P18)","v":0},{"$f":"Report!J15","v":0},{"$f":"T18-S18","v":0}]
[6,null,null,"Pass-Through Related Other Revenue",null,{"$f":"SUM(G19:P19)","v":0},{"$f":"'COS Detail'!H501","v":0},{"$f":"'COS Detail'!I501","v":0},{"$f":"'COS Detail'!J501","v":0},{"$f":"'COS Detail'!K501","v":0},{"$f":"'COS Detail'!L501","v":0},{"$f":"'COS Detail'!M501","v":0},{"$f":"'COS Detail'!N501","v":0},{"$f":"'COS Detail'!O501","v":0},{"$f":"'COS Detail'!P501","v":0},{"$f":"'COS Detail'!Q501","v":0},{"$f":"'COS Detail'!R501","v":0},null,{"$f":"SUM(G19:P19)","v":0},{"$f":"Report!J16","v":0},{"$f":"T19-S19","v":0}]
[7,null,null,"General Related Other Revenue",null,{"$f":"SUM(G20:P20)","v":4601764.0100000007},{"$f":"'COS Detail'!H502","v":4413101.9843281973},{"$f":"'COS Detail'!I502","v":0},{"$f":"'COS Detail'!J502","v":0},{"$f":"'COS Detail'!K502","v":24534.890927420172},{"$f":"'COS Detail'!L502","v":2047.5221459489669},{"$f":"'COS Detail'!M502","v":115556.04695019663},{"$f":"'COS Detail'!N502","v":0},{"$f":"'COS Detail'!O502","v":0},{"$f":"'COS Detail'!P502","v":28606.328218627768},{"$f":"'COS Detail'!Q502","v":17917.23742960973},{"$f":"'COS Detail'!R502","v":4601764.01},null,{"$f":"SUM(G20:P20)","v":4601764.0100000007},{"$f":"Report!J17","v":4601764.01},{"$f":"T20-S20","v":0}]
[8,null,"Total Utility Operating Revenue",null,null,{"$f":"SUM(F16:F20)","v":343529737.0683462},{"$f":"SUM(G16:G20)","v":313891843.70862794},{"$f":"SUM(H16:H20)","v":0},0,3848718.0508790365,335306.14180046273,{"$f":"SUM(L16:L20)","v":20019876.622617386},{"$f":"SUM(M16:M20)","v":0},0,2381122.4131251448,3052870.1312962095,{"$f":"SUM(Q16:Q20)","v":343529737.0683462},null,{"$f":"SUM(S16:S20)","v":343529737.0683462},{"$f":"SUM(T16:T20)","v":343529737.06834614},{"$f":"SUM(U16:U20)","v":0}]
[]
[{"$f":"+A21+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A23+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A24+1","v":11},null,null,"Utah","Value of Peaking Supply",{"$f":"'COS Detail'!G629","v":0},{"$f":"'COS Detail'!H629","v":0},{"$f":"'COS Detail'!I629","v":0},{"$f":"'COS Detail'!J629","v":0},{"$f":"'COS Detail'!K629","v":0},{"$f":"'COS Detail'!L629","v":0},{"$f":"'COS Detail'!M629","v":0},{"$f":"'COS Detail'!N629","v":0},{"$f":"'COS Detail'!O629","v":0},{"$f":"'COS Detail'!P629","v":0},{"$f":"'COS Detail'!Q629","v":0},{"$f":"'COS Detail'!R629","v":0},null,{"$f":"SUM(G25:P25)","v":0},{"$f":"Report!J24","v":0},{"$f":"T25-S25","v":0}]
[{"$f":"+A25+1","v":12},null,null,"Total Gas Purchase Expenses",null,{"$f":"SUM(F24:F25)","v":0},{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,{"$f":"SUM(M24:M25)","v":0},{"$f":"SUM(N24:N25)","v":0},0,0,{"$f":"SUM(Q24:Q25)","v":0},null,{"$f":"S25","v":0},{"$f":"T25","v":0},{"$f":"U25","v":0}]
[]
[{"$f":"+A26+1","v":13},null,"O&M Expenses"]
[{"$f":"+A28+1","v":14},null,null,"Production",null,{"$f":"SUM(G29:P29)","v":-406645.42716479703},{"$f":"'COS Detail'!H650","v":-350071.31501673325},{"$f":"'COS Detail'!I650","v":0},{"$f":"'COS Detail'!J650","v":0},{"$f":"'COS Detail'!K650","v":-5098.9688637619911},{"$f":"'COS Detail'!L650","v":-455.48031231824592},{"$f":"'COS Detail'!M650","v":-32516.994735724038},{"$f":"'COS Detail'!N650","v":0},{"$f":"'COS Detail'!O650","v":0},{"$f":"'COS Detail'!P650","v":-6751.3587096780821},{"$f":"'COS Detail'!Q650","v":-11751.309526581434},{"$f":"'COS Detail'!R650","v":-406645.42716479703},null,{"$f":"SUM(G29:P29)","v":-406645.42716479703},{"$f":"Report!J27","v":-406645.42716479703},{"$f":"T29-S29","v":0}]
[15,null,null,"Distribution",null,{"$f":"SUM(G30:P30)","v":57577416.477315269},{"$f":"'COS Detail'!H753","v":49567019.705625229},{"$f":"'COS Detail'!I753","v":0},{"$f":"'COS Detail'!J753","v":0},{"$f":"'COS Detail'!K753","v":721969.15116104053},{"$f":"'COS Detail'!L753","v":64492.006764746395},{"$f":"'COS Detail'!M753","v":4604120.5025790334},{"$f":"'COS Detail'!N753","v":0},{"$f":"'COS Detail'!O753","v":0},{"$f":"'COS Detail'!P753","v":955933.02235106612},{"$f":"'COS Detail'!Q753","v":1663882.0888341602},{"$f":"'COS Detail'!R753","v":57577416.477315277},null,{"$f":"SUM(G30:P30)","v":57577416.477315269},{"$f":"Report!J28","v":57577416.477315292},0]
[16,null,null,"Customer Accounts",null,{"$f":"SUM(G31:P31)","v":23954596.502996601},{"$f":"'COS Detail'!H806","v":23346799.526233777},{"$f":"'COS Detail'!I806","v":0},{"$f":"'COS Detail'!J806","v":0},{"$f":"'COS Detail'!K806","v":80457.966036667931},{"$f":"'COS Detail'!L806","v":6947.0172654784728},{"$f":"'COS Detail'!M806","v":372599.60177566775},{"$f":"'COS Detail'!N806","v":0},{"$f":"'COS Detail'!O806","v":0},{"$f":"'COS Detail'!P806","v":90889.276586126129},{"$f":"'COS Detail'!Q806","v":56903.115098881804},{"$f":"'COS Detail'!R806","v":23954596.502996601},null,{"$f":"SUM(G31:P31)","v":23954596.502996601},{"$f":"Report!J29","v":23954596.502996601},0]
[17,null,null,"Customer Service & Information",null,{"$f":"SUM(G32:P32)","v":5278520.064077056},{"$f":"'COS Detail'!H834","v":4421304.1089482633},{"$f":"'COS Detail'!I834","v":0},{"$f":"'COS Detail'!J834","v":0},{"$f":"'COS Detail'!K834","v":17743.797000009017},{"$f":"'COS Detail'!L834","v":37956.070494465421},{"$f":"'COS Detail'!M834","v":744013.44872933091},{"$f":"'COS Detail'!N834","v":0},{"$f":"'COS Detail'!O834","v":0},{"$f":"'COS Detail'!P834","v":27916.882603017169},{"$f":"'COS Detail'!Q834","v":29585.756301970549},{"$f":"'COS Detail'!R834","v":5278520.064077056},null,{"$f":"SUM(G32:P32)","v":5278520.064077056},{"$f":"Report!J30","v":5278520.0640770551},0]
[18,null,null,"Administrative & General",null,{"$f":"SUM(G33:P33)","v":46535423.255857259},{"$f":"'COS Detail'!H902","v":41652993.896533661},{"$f":"'COS Detail'!I902","v":0},{"$f":"'COS Detail'!J902","v":0},{"$f":"'COS Detail'!K902","v":621389.28559886315},{"$f":"'COS Detail'!L902","v":48159.688312054073},{"$f":"'COS Detail'!M902","v":3417354.357869789},{"$f":"'COS Detail'!N902","v":0},{"$f":"'COS Detail'!O902","v":0},{"$f":"'COS Detail'!P902","v":738743.10045864759},{"$f":"'COS Detail'!Q902","v":56782.927084243864},{"$f":"'COS Detail'!R902","v":46535423.255857259},null,{"$f":"SUM(G33:P33)","v":46535423.255857259},{"$f":"Report!J31","v":46535423.255857266},0]
[19,null,null,"Total O&M Expense",null,{"$f":"SUM(F29:F33)","v":132939310.87308139},{"$f":"SUM(G29:G33)","v":118638045.92232421},{"$f":"SUM(H29:H33)","v":0},0,1436461.2309328187,157099.30252442614,9105570.9162180964,{"$f":"SUM(M29:M33)","v":0},0,1806730.9232891789,1795402.5777926748,{"$f":"SUM(Q29:Q33)","v":132939310.87308139},null,{"$f":"SUM(S29:S33)","v":132939310.87308139},{"$f":"SUM(T29:T33)","v":132939310.87308142},0]
[]
[{"$f":"+A34+1","v":20},null,"Other Operating Expenses"]
[{"$f":"+A36+1","v":21},null,null,"Depreciation, Depletion, Amortization",null,{"$f":"SUM(G37:P37)","v":67584435.685741857},{"$f":"'COS Detail'!H926","v":60428210.72268872},{"$f":"'COS Detail'!I926","v":0},{"$f":"'COS Detail'!J926","v":0},{"$f":"'COS Detail'!K926","v":869491.59680090065},{"$f":"'COS Detail'!L926","v":71116.726920196728},{"$f":"'COS Detail'!M926","v":5046358.5869458551},{"$f":"'COS Detail'!N926","v":0},{"$f":"'COS Detail'!O926","v":0},{"$f":"'COS Detail'!P926","v":1090891.4318356877},{"$f":"'COS Detail'!Q926","v":78366.620550499239},{"$f":"'COS Detail'!R926","v":67584435.685741857},null,{"$f":"SUM(G37:P37)","v":67584435.685741857},{"$f":"Report!J35","v":67584435.685741872},{"$f":"T37-S37","v":0}]
[{"$f":"+A37+1","v":22},null,null,"Taxes Other Than Income Taxes",null,{"$f":"SUM(G38:P38)","v":21988639.830860991},{"$f":"'COS Detail'!H934","v":19646306.437013563},{"$f":"'COS Detail'!I934","v":0},{"$f":"'COS Detail'!J934","v":0},{"$f":"'COS Detail'!K934","v":275803.08450201363},{"$f":"'COS Detail'!L934","v":23390.100459964779},{"$f":"'COS Detail'!M934","v":1659733.7844037963},{"$f":"'COS Detail'!N934","v":0},{"$f":"'COS Detail'!O934","v":0},{"$f":"'COS Detail'!P934","v":358791.26172643283},{"$f":"'COS Detail'!Q934","v":24615.162755221496},{"$f":"'COS Detail'!R934","v":21988639.830860991},null,{"$f":"SUM(G38:P38)","v":21988639.830860991},{"$f":"Report!J36","v":21988639.830860991},{"$f":"T38-S38","v":0}]
[{"$f":"+A38+1","v":23},null,null,"Income Taxes",null,{"$f":"SUM(G39:P39)","v":34344274.545558386},{"$f":"SUM('COS Detail'!H936:H944)","v":33532129.738291424},{"$f":"SUM('COS Detail'!I936:I944)","v":0},{"$f":"SUM('COS Detail'!J936:J944)","v":0},{"$f":"SUM('COS Detail'!K936:K944)","v":335138.63375370164},{"$f":"SUM('COS Detail'!L936:L944)","v":19350.438561111019},{"$f":"SUM('COS Detail'!M936:M944)","v":713841.77795171656},{"$f":"SUM('COS Detail'!N936:N944)","v":0},{"$f":"SUM('COS Detail'!O936:O944)","v":0},{"$f":"SUM('COS Detail'!P936:P944)","v":-525336.35228207172},{"$f":"SUM('COS Detail'!Q936:Q944)","v":269150.30928250198},{"$f":"SUM('COS Detail'!R936:R944)","v":34344274.545558386},null,{"$f":"SUM(G39:P39)","v":34344274.545558386},{"$f":"Report!J37","v":34344274.545558386},{"$f":"T39-S39","v":0}]
[{"$f":"+A39+1","v":24},null,null,"Total Other Operating Expenses",null,{"$f":"SUM(F37:F39)","v":123917350.06216124},{"$f":"SUM(G37:G39)","v":113606646.89799371},{"$f":"SUM(H37:H39)","v":0},0,1480433.315056616,113857.26594127252,7419934.1493013678,{"$f":"SUM(M37:M39)","v":0},0,924346.34128004895,372132.0925882227,{"$f":"SUM(Q37:Q39)","v":123917350.06216124},null,{"$f":"SUM(S37:S39)","v":123917350.06216124},{"$f":"SUM(T37:T39)","v":123917350.06216124},{"$f":"T40-S40","v":0}]
[]
[]
[{"$f":"+A40+1","v":25},null,"Total Utility Operating Expenses",null,null,{"$f":"SUM(G43:P43)","v":256856660.93524262},{"$f":"G26+G34+G40","v":232244692.82031792},{"$f":"H26+H34+H40","v":0},{"$f":"I26+I34+I40","v":0},2916894.5459894347,270956.56846569863,16525505.065519463,{"$f":"M26+M34+M40","v":0},{"$f":"N26+N34+N40","v":0},2731077.2645692276,{"$f":"P26+P34+P40","v":2167534.6703808974},{"$f":"Q26+Q34+Q40","v":256856660.93524262},null,{"$f":"S26+S34+S40","v":256856660.93524262},{"$f":"T26+T34+T40","v":256856660.93524265},{"$f":"T43-S43","v":0}]
[]
[]
[{"$f":"+A43+1","v":26},"NET OPERATING INCOME",null,null,null,{"$f":"+F21-F43","v":86673076.133103579},{"$f":"+G21-G43","v":81647150.888310015},{"$f":"+H21-H43","v":0},{"$f":"+I21-I43","v":0},931823.50488960184,64349.573334764107,{"$f":"+L21-L43","v":3494371.557097923},{"$f":"+M21-M43","v":0},{"$f":"+N21-N43","v":0},-349954.8514440828,885335.46091531217,{"$f":"+Q21-Q43","v":86673076.133103579},null,{"$f":"+S21-S43","v":86673076.133103579},{"$f":"+T21-T43","v":86673076.13310349},{"$f":"T46-S46","v":0}]
[]
[]
[{"$f":"+A46+1","v":27},"RATE BASE SUMMARY"]
[]
[{"$f":"+A49+1","v":28},"Net Utility Plant"]
[{"$f":"+A51+1","v":29},null,101,"Gas Plant In Service",null,{"$f":"SUM(G52:P52)","v":2708449419.5605941},{"$f":"'COS Detail'!H1113","v":2408201650.4795203},{"$f":"'COS Detail'!I1113","v":0},{"$f":"'COS Detail'!J1113","v":0},{"$f":"'COS Detail'!K1113","v":35926125.907938741},{"$f":"'COS Detail'!L1113","v":2784391.4693805366},{"$f":"'COS Detail'!M1113","v":197577115.95324907},{"$f":"'COS Detail'!N1113","v":0},{"$f":"'COS Detail'!O1113","v":0},{"$f":"'COS Detail'!P1113","v":42711031.966250189},{"$f":"'COS Detail'!Q1113","v":21249103.784255229},{"$f":"'COS Detail'!R1113","v":2708449419.5605946},null,{"$f":"SUM(G52:P52)","v":2708449419.5605941},{"$f":"Report!J50","v":2708449419.5605946},{"$f":"T52-S52","v":0}]
[30,null,105,"Gas Plant Held For Future Use",null,5036.829999999999,{"$f":"'COS Detail'!H1117","v":4499.5323228029947},{"$f":"'COS Detail'!I1117","v":0},{"$f":"'COS Detail'!J1117","v":0},{"$f":"'COS Detail'!K1117","v":62.798176351838414},{"$f":"'COS Detail'!L1117","v":5.37133399727679},{"$f":"'COS Detail'!M1117","v":381.14348922340633},{"$f":"'COS Detail'!N1117","v":0},{"$f":"'COS Detail'!O1117","v":0},{"$f":"'COS Detail'!P1117","v":82.39330589176636},{"$f":"'COS Detail'!Q1117","v":5.5913717327170724},{"$f":"'COS Detail'!R1117","v":5036.829999999999},null,5036.829999999999,{"$f":"Report!J51","v":5036.83},0]
[31,null,106,"Completed Construction Not Classified",null,0,{"$f":"'COS Detail'!H1124","v":0},{"$f":"'COS Detail'!I1124","v":0},{"$f":"'COS Detail'!J1124","v":0},{"$f":"'COS Detail'!K1124","v":0},{"$f":"'COS Detail'!L1124","v":0},{"$f":"'COS Detail'!M1124","v":0},{"$f":"'COS Detail'!N1124","v":0},{"$f":"'COS Detail'!O1124","v":0},{"$f":"'COS Detail'!P1124","v":0},{"$f":"'COS Detail'!Q1124","v":0},{"$f":"'COS Detail'!R1124","v":0},null,0,{"$f":"Report!J52","v":0},0]
[32,null,108,"Accumulated Depreciation",null,-829503550.07216156,{"$f":"'COS Detail'!H1131","v":-745182573.64621377},{"$f":"'COS Detail'!I1131","v":0},{"$f":"'COS Detail'!J1131","v":0},{"$f":"'COS Detail'!K1131","v":-12442838.840788513},{"$f":"'COS Detail'!L1131","v":-809821.42327934876},{"$f":"'COS Detail'!M1131","v":-57463967.623879366},{"$f":"'COS Detail'!N1131","v":0},{"$f":"'COS Detail'!O1131","v":0},{"$f":"'COS Detail'!P1131","v":-12422214.719805039},{"$f":"'COS Detail'!Q1131","v":-1182133.818195587},{"$f":"'COS Detail'!R1131","v":-829503550.07216156},null,-829503550.07216156,{"$f":"Report!J53","v":-829503550.07216144},0]
[{"$f":"+A55+1","v":33},null,111,"Accumulated Amort & Depletion",null,-5577689.9222817998,{"$f":"'COS Detail'!H1138","v":-5310565.1264230106},{"$f":"'COS Detail'!I1138","v":0},{"$f":"'COS Detail'!J1138","v":0},{"$f":"'COS Detail'!K1138","v":-234900.98752487253},{"$f":"'COS Detail'!L1138","v":-62.586265774731089},{"$f":"'COS Detail'!M1138","v":-4441.0471824947699},{"$f":"'COS Detail'!N1138","v":0},{"$f":"'COS Detail'!O1138","v":0},{"$f":"'COS Detail'!P1138","v":-960.03885500607385},{"$f":"'COS Detail'!Q1138","v":-26760.136030641097},{"$f":"'COS Detail'!R1138","v":-5577689.9222817998},null,-5577689.9222817998,{"$f":"Report!J54","v":-5577689.9222817998},0]
[34,null,254,"Other Regulatory Liabilities",null,{"$f":"SUM(G57:P57)","v":-77341812.482706532},{"$f":"'COS Detail'!H1145","v":-69091469.271368355},{"$f":"'COS Detail'!I1145","v":0},{"$f":"'COS Detail'!J1145","v":0},{"$f":"'COS Detail'!K1145","v":-964282.05431984481},{"$f":"'COS Detail'!L1145","v":-82478.206887937064},{"$f":"'COS Detail'!M1145","v":-5852555.7290043887},{"$f":"'COS Detail'!N1145","v":0},{"$f":"'COS Detail'!O1145","v":0},{"$f":"'COS Detail'!P1145","v":-1265170.2785504526},{"$f":"'COS Detail'!Q1145","v":-85856.942575570298},{"$f":"'COS Detail'!R1145","v":-77341812.482706532},null,-77341812.482706532,{"$f":"Report!J55","v":-77341812.482706532},0]
[{"$f":"+A57+1","v":35},null,"Total Net Utility Plant",null,null,{"$f":"SUM(F52:F57)","v":1796031403.913444},{"$f":"SUM(G52:G57)","v":1588621541.967838},{"$f":"SUM(H52:H57)","v":0},{"$f":"SUM(I52:I57)","v":0},{"$f":"SUM(J52:J57)","v":22284166.823481862},{"$f":"SUM(K52:K57)","v":1892034.6242814732},134256532.69667202,{"$f":"SUM(M52:M57)","v":0},0,29022769.322345581,19954358.478825167,1796031403.9134445,null,{"$f":"SUM(S52:S57)","v":1796031403.913444},{"$f":"SUM(T52:T57)","v":1796031403.9134448},{"$f":"T58-S58","v":0}]
[]
[{"$f":"+A58+1","v":36},"Other Rate Base Accounts"]
[{"$f":"+A60+1","v":37},null,154,"Materials & Supplies",null,{"$f":"SUM(G61:P61)","v":18748924.460309371},{"$f":"'COS Detail'!H1163","v":16781814.400141753},{"$f":"'COS Detail'!I1163","v":0},{"$f":"'COS Detail'!J1163","v":0},{"$f":"'COS Detail'!K1163","v":250355.10501502306},{"$f":"'COS Detail'!L1163","v":19403.333955517326},{"$f":"'COS Detail'!M1163","v":1376837.5621628242},{"$f":"'COS Detail'!N1163","v":0},{"$f":"'COS Detail'!O1163","v":0},{"$f":"'COS Detail'!P1163","v":297636.45878799621},{"$f":"'COS Detail'!Q1163","v":22877.600246254191},{"$f":"'COS Detail'!R1163","v":18748924.460309371},null,{"$f":"SUM(G61:P61)","v":18748924.460309371},{"$f":"Report!J59","v":18748924.460309371},{"$f":"T61-S61","v":0}]
[38,null,"164-1","Gas Stored Underground",null,0,{"$f":"'COS Detail'!H1167","v":0},{"$f":"'COS Detail'!I1167","v":0},{"$f":"'COS Detail'!J1167","v":0},{"$f":"'COS Detail'!K1167","v":0},{"$f":"'COS Detail'!L1167","v":0},{"$f":"'COS Detail'!M1167","v":0},{"$f":"'COS Detail'!N1167","v":0},{"$f":"'COS Detail'!O1167","v":0},{"$f":"'COS Detail'!P1167","v":0},{"$f":"'COS Detail'!Q1167","v":0},{"$f":"'COS Detail'!R1167","v":0},null,0,{"$f":"Report!J60","v":0},0]
[39,null,165,"Prepayments",null,3062476.9605016024,{"$f":"'COS Detail'!H1171","v":2741166.3034136579},{"$f":"'COS Detail'!I1171","v":0},{"$f":"'COS Detail'!J1171","v":0},{"$f":"'COS Detail'!K1171","v":40893.371919842713},{"$f":"'COS Detail'!L1171","v":3169.3691721615551},{"$f":"'COS Detail'!M1171","v":224894.67710017465},{"$f":"'COS Detail'!N1171","v":0},{"$f":"'COS Detail'!O1171","v":0},{"$f":"'COS Detail'!P1171","v":48616.377946006331},{"$f":"'COS Detail'!Q1171","v":3736.8609497594175},{"$f":"'COS Detail'!R1171","v":3062476.9605016024},null,3062476.9605016024,{"$f":"Report!J61","v":3062476.9605016029},0]
[40,null,"190008","Accum Deferred Income Tax Federal",null,0,{"$f":"'COS Detail'!H1178","v":0},{"$f":"'COS Detail'!I1178","v":0},{"$f":"'COS Detail'!J1178","v":0},{"$f":"'COS Detail'!K1178","v":0},{"$f":"'COS Detail'!L1178","v":0},{"$f":"'COS Detail'!M1178","v":0},{"$f":"'COS Detail'!N1178","v":0},{"$f":"'COS Detail'!O1178","v":0},{"$f":"'COS Detail'!P1178","v":0},{"$f":"'COS Detail'!Q1178","v":0},{"$f":"'COS Detail'!R1178","v":0},null,0,{"$f":"Report!J62","v":0},0]
[41,null,"190008","Accum Deferred Income Tax State",null,0,{"$f":"'COS Detail'!H1185","v":0},{"$f":"'COS Detail'!I1185","v":0},{"$f":"'COS Detail'!J1185","v":0},{"$f":"'COS Detail'!K1185","v":0},{"$f":"'COS Detail'!L1185","v":0},{"$f":"'COS Detail'!M1185","v":0},{"$f":"'COS Detail'!N1185","v":0},{"$f":"'COS Detail'!O1185","v":0},{"$f":"'COS Detail'!P1185","v":0},{"$f":"'COS Detail'!Q1185","v":0},{"$f":"'COS Detail'!R1185","v":0},null,0,{"$f":"Report!J63","v":0},0]
[42,null,"235-1","Customer Deposits",null,-5974990.1616666662,{"$f":"'COS Detail'!H1190","v":-5967451.5852155816},{"$f":"'COS Detail'!I1190","v":0},{"$f":"'COS Detail'!J1190","v":0},{"$f":"'COS Detail'!K1190","v":-3543.6724099668691},{"$f":"'COS Detail'!L1190","v":-276.75540043883865},{"$f":"'COS Detail'!M1190","v":-3501.5574577261764},{"$f":"'COS Detail'!N1190","v":0},{"$f":"'COS Detail'!O1190","v":0},{"$f":"'COS Detail'!P1190","v":-42.114952240692837},{"$f":"'COS Detail'!Q1190","v":-174.47623071144176},{"$f":"'COS Detail'!R1190","v":-5974990.1616666662},null,-5974990.1616666662,{"$f":"Report!J64","v":-5974990.1616666662},0]
[43,null,252,"Misc Customer Credits",null,-15257074.167431312,{"$f":"'COS Detail'!H1195","v":-15257074.167431312},{"$f":"'COS Detail'!I1195","v":0},{"$f":"'COS Detail'!J1195","v":0},{"$f":"'COS Detail'!K1195","v":0},{"$f":"'COS Detail'!L1195","v":0},{"$f":"'COS Detail'!M1195","v":0},{"$f":"'COS Detail'!N1195","v":0},{"$f":"'COS Detail'!O1195","v":0},{"$f":"'COS Detail'!P1195","v":0},{"$f":"'COS Detail'!Q1195","v":0},{"$f":"'COS Detail'!R1195","v":-15257074.167431312},null,-15257074.167431312,{"$f":"Report!J65","v":-15257074.167431312},{"$f":"T67-S67","v":0}]
[44,null,"253-1","Unclaimed Customer Deposits",null,-62013.682811542938,{"$f":"'COS Detail'!H1200","v":-61935.440860303024},{"$f":"'COS Detail'!I1200","v":0},{"$f":"'COS Detail'!J1200","v":0},{"$f":"'COS Detail'!K1200","v":-36.779337015410661},{"$f":"'COS Detail'!L1200","v":-2.8724100215770636},{"$f":"'COS Detail'!M1200","v":-36.342231142561985},{"$f":"'COS Detail'!N1200","v":0},{"$f":"'COS Detail'!O1200","v":0},{"$f":"'COS Detail'!P1200","v":-0.43710587284868363},{"$f":"'COS Detail'!Q1200","v":-1.810867187515975},{"$f":"'COS Detail'!R1200","v":-62013.682811542938},null,-62013.682811542938,{"$f":"Report!J66","v":-62013.682811542938},{"$f":"T68-S68","v":0}]
[45,null,255,"Deferred Investment Tax Credits",null,-62900.157452529507,{"$f":"'COS Detail'!H1207","v":-56219.132254111071},{"$f":"'COS Detail'!I1207","v":0},{"$f":"'COS Detail'!J1207","v":0},{"$f":"'COS Detail'!K1207","v":-798.73756415446405},{"$f":"'COS Detail'!L1207","v":-66.56097317859755},{"$f":"'COS Detail'!M1207","v":-4723.0877052624528},{"$f":"'COS Detail'!N1207","v":0},{"$f":"'COS Detail'!O1207","v":0},{"$f":"'COS Detail'!P1207","v":-1021.0086779817202},{"$f":"'COS Detail'!Q1207","v":-71.630277841199984},{"$f":"'COS Detail'!R1207","v":-62900.157452529515},null,-62900.157452529507,{"$f":"Report!J67","v":-62900.157452529507},{"$f":"T69-S69","v":0}]
[46,null,282,"Accum Deferred Income Taxes",null,-459931898.53902918,{"$f":"'COS Detail'!H1214+'COS Detail'!H1221+'COS Detail'!H1225","v":-410998527.60065967},{"$f":"'COS Detail'!I1214+'COS Detail'!I1221+'COS Detail'!I1225","v":0},{"$f":"'COS Detail'!J1214+'COS Detail'!J1221+'COS Detail'!J1225","v":0},{"$f":"'COS Detail'!K1214+'COS Detail'!K1221+'COS Detail'!K1225","v":-5799550.6237829207},{"$f":"'COS Detail'!L1214+'COS Detail'!L1221+'COS Detail'!L1225","v":-488155.64028364507},{"$f":"'COS Detail'!M1214+'COS Detail'!M1221+'COS Detail'!M1225","v":-34638945.207302995},{"$f":"'COS Detail'!N1214+'COS Detail'!N1221+'COS Detail'!N1225","v":0},{"$f":"'COS Detail'!O1214+'COS Detail'!O1221+'COS Detail'!O1225","v":0},{"$f":"'COS Detail'!P1214+'COS Detail'!P1221+'COS Detail'!P1225","v":-7488038.7280092705},{"$f":"'COS Detail'!Q1214+'COS Detail'!Q1221+'COS Detail'!Q1225","v":-518680.7389906348},{"$f":"'COS Detail'!R1214+'COS Detail'!R1221+'COS Detail'!R1225","v":-459931898.53902912},null,-459931898.53902918,{"$f":"Report!J68","v":-459931898.53902906},{"$f":"T70-S70","v":0}]
[47,null,null,"Working Capital - Cash",null,3695500.8134813933,{"$f":"'COS Detail'!H1265","v":3307774.2085262146},{"$f":"'COS Detail'!I1265","v":0},{"$f":"'COS Detail'!J1265","v":0},{"$f":"'COS Detail'!K1265","v":49346.163626655893},{"$f":"'COS Detail'!L1265","v":3824.4879896263787},{"$f":"'COS Detail'!M1265","v":271381.13131639856},{"$f":"'COS Detail'!N1265","v":0},{"$f":"'COS Detail'!O1265","v":0},{"$f":"'COS Detail'!P1265","v":58665.539876766437},{"$f":"'COS Detail'!Q1265","v":4509.2821457311175},{"$f":"'COS Detail'!R1265","v":3695500.8134813933},null,3695500.8134813933,{"$f":"Report!J69","v":3695500.8134813933},{"$f":"T71-S71","v":0}]
[48,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F61:F71)","v":-455781974.47409886},{"$f":"SUM(G61:G71)","v":-409510453.01433939},{"$f":"SUM(H61:H71)","v":0},0,-5463335.1725325361,-462104.63794997887,-32774092.824117731,{"$f":"SUM(M61:M71)","v":0},0,-7084183.9121345971,-487804.91302463022,{"$f":"SUM(Q61:Q71)","v":-455781974.4740988},null,{"$f":"SUM(S61:S71)","v":-455781974.47409886},{"$f":"SUM(T61:T71)","v":-455781974.47409874},{"$f":"SUM(U61:U71)","v":0}]
[]
[]
[{"$f":"+A72+1","v":49},"TOTAL RATE BASE",null,null,null,{"$f":"F58+F72","v":1340249429.4393451},{"$f":"G58+G72","v":1179111088.9534986},{"$f":"H58+H72","v":0},0,16820831.650949325,1429929.9863314943,101482439.87255429,{"$f":"M58+M72","v":0},0,21938585.410210982,19466553.565800536,{"$f":"Q58+Q72","v":1340249429.4393458},null,{"$f":"S58+S72","v":1340249429.4393451},{"$f":"T58+T72","v":1340249429.4393461},{"$f":"T75-S75","v":0}]
[]
[]
[{"$f":"A75+1","v":50},"Return On Rate Base- Actual",null,null,null,{"$f":"Report!J76","v":6.466936245543535E-2},{"$f":"IF(G75=0,0,G46/G75)","v":6.9244663758335656E-2},{"$f":"IF(H75=0,0,H46/H75)","v":0},{"$f":"IF(I75=0,0,I46/I75)","v":0},{"$f":"IF(J75=0,\" \",J46/J75)","v":5.5396993693650816E-2},4.5001904953300441E-2,{"$f":"IF(L75=0,0,L46/L75)","v":3.4433263148642215E-2},{"$f":"IF(M75=0,0,M46/M75)","v":0},{"$f":"IF(N75=0,0,N46/N75)","v":0},-1.595156865862471E-2,{"$f":"IF(P75=0,\" \",P46/P75)","v":4.5479825585084448E-2},{"$f":"IF(Q75=0,\" \",Q46/Q75)","v":6.466936245543542E-2},null,{"$f":"IF(S75=0,\" \",S46/S75)","v":6.4669362455435461E-2},{"$f":"IF(T75=0,\" \",T46/T75)","v":6.466936245543535E-2},{"$f":"IF(U75=0,\" \",U46/U75)","v":" "}]
[]
[{"$f":"+A78+1","v":51},"Return On Equity - Actual",null,null,null,{"$f":"Report!J78","v":7.9050440784536269E-2},{"$f":"IF(G78=\" \",\" \",((G78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":8.7728760591356078E-2},{"$f":"IF(H78=\" \",\" \",((H78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-4.3612827039082903E-2},{"$f":"IF(I78=\" \",\" \",((I78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-4.3612827039082903E-2},{"$f":"IF(J78=\" \",\" \",((J78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":6.1462838099108193E-2},{"$f":"IF(K78=\" \",\" \",((K78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":4.1745687569186486E-2},{"$f":"IF(L78=\" \",\" \",((L78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":2.1699345824128337E-2},{"$f":"IF(M78=\" \",\" \",((M78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-4.3612827039082903E-2},{"$f":"IF(N78=\" \",\" \",((N78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-4.3612827039082903E-2},{"$f":"IF(O78=\" \",\" \",((O78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-7.3869373018303042E-2},{"$f":"IF(P78=\" \",\" \",((P78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":4.2652195755274652E-2},{"$f":"IF(Q78=\" \",\" \",((Q78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":7.9050440784536394E-2},null,{"$f":"IF(S78=\" \",\" \",((S78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":7.9050440784536477E-2},{"$f":"IF(T78=\" \",\" \",((T78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":7.9050440784536269E-2},{"$f":"IF(U78=\" \",\" \",((U78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":" "}]
[]
[]
[{"$f":"A80+1","v":52},"Cost of Service (Line 25 + Line 26)",null,null,null,{"$f":"F43+F46","v":343529737.0683462},313891843.70862794,0,0,3848718.0508790365,335306.14180046273,20019876.622617386,0,0,2381122.4131251448,3052870.1312962095,343529737.0683462,null,{"$f":"SUM(G83:P83)","v":343529737.0683462},{"$f":"Report!J41+Report!J44","v":343529737.06834614},{"$f":"T83-S83","v":0}]
[]
[{"$f":"A83+1","v":53},"Deficiency (((Line 48 * Line 57) - Line 26) * Tax Factor)",null,null,null,{"$f":"(($F94*F75)-F46)*Taxes!$L$29","v":22233115.190741487},{"$f":"(($F94*G75)-G46)*Taxes!$L$29","v":10832415.908774301},{"$f":"(($F94*H75)-H46)*Taxes!$L$29","v":0},{"$f":"(($F94*I75)-I46)*Taxes!$L$29","v":0},{"$f":"(($F94*J75)-J46)*Taxes!$L$29","v":531361.50453647191},{"$f":"(($F94*K75)-K46)*Taxes!$L$29","v":69217.923086504932},{"$f":"(($F94*L75)-L46)*Taxes!$L$29","v":6647536.6914129844},{"$f":"(($F94*M75)-M46)*Taxes!$L$29","v":0},{"$f":"(($F94*N75)-N46)*Taxes!$L$29","v":0},{"$f":"(($F94*O75)-O46)*Taxes!$L$29","v":3225326.2162829423},{"$f":"(($F94*P75)-P46)*Taxes!$L$29","v":927256.94664838444},{"$f":"SUM(G85:P85)","v":22233115.190741591},null,{"$f":"(($F94*S75)-S46)*Taxes!L29","v":22233115.190741487},{"$f":"Report!K13","v":22233115.190741755},{"$f":"T85-S85","v":2.6822090148925781E-7}]
[]
[{"$f":"A85+1","v":54},"COS Adjustment",null,null,null,{"$f":"SUM(G87:P87)","v":-1.9190338207408786E-10},{"$f":"'COS Input'!D49","v":2229443.0566204782},{"$f":"'COS Input'!E49","v":0},{"$f":"'COS Input'!F49","v":0},{"$f":"'COS Input'!G49","v":71106.163150158711},{"$f":"'COS Input'!H49","v":4395.5470340303837},{"$f":"'COS Input'!I49","v":491990.58437771816},{"$f":"'COS Input'!J49","v":0},{"$f":"'COS Input'!K49","v":0},{"$f":"'COS Input'!L49","v":-2803224.3147040438},{"$f":"'COS Input'!M49","v":6288.963521658251},{"$f":"SUM(G87:P87)","v":-1.9190338207408786E-10}]
[]
[]
[]
[{"$f":"A87+1","v":55},"Total Cost Of Service incl./Deficiency",null,null,null,{"$f":"F83+F85+F87","v":365762852.25908768},{"$f":"G83+G85+G87","v":326953702.67402273},{"$f":"H83+H85+H87","v":0},0,4451185.718565667,408919.61192099802,27159403.898408089,0,0,2803224.3147040438,3986416.0414662524,365762852.2590878,null,{"$f":"S85+S46+S43","v":365762852.25908768},{"$f":"T85+T46+T43","v":365762852.25908792},{"$f":"T91-S91","v":0}]
[{"$f":"A91+1","v":56},"General Related Revenue Class Allocation",null,null,null,{"$f":"F20","v":4601764.0100000007},{"$f":"G20","v":4413101.9843281973},0,0,24534.890927420172,2047.5221459489669,115556.04695019663,{"$f":"M20","v":0},0,28606.328218627768,17917.23742960973,4601764.01]
[{"$f":"A92+1","v":57},"Net Cost of Service Collected in Rates",null,null,null,{"$f":"F91-F92","v":361161088.24908769},{"$f":"G91-G92","v":322540600.68969452},{"$f":"H91-H92","v":0},0,4426650.8276382471,406872.08977504907,27043847.851457894,{"$f":"M91-M92","v":0},0,{"$f":"O91-O92","v":2774617.9864854161},3968498.8040366429,361161088.24908781]
[{"$f":"A93+1","v":58},"Return On Rate Base - Allowed",null,null,null,{"$f":"Report!$L$76","v":7.4923374245761107E-2},{"$f":"$F$94","v":7.4923374245761107E-2},7.4923374245761107E-2,7.4923374245761107E-2,7.4923374245761107E-2,7.4923374245761107E-2,7.4923374245761107E-2,7.4923374245761107E-2,7.4923374245761107E-2,7.4923374245761107E-2,7.4923374245761107E-2,7.4923374245761107E-2]
[{"$f":"A94+1","v":59},"Return On Equity - Allowed",null,null,null,{"$f":"Report!$L$78","v":9.8500000000000004E-2},{"$f":"$F$95","v":9.8500000000000004E-2},9.8500000000000004E-2,9.8500000000000004E-2,9.8500000000000004E-2,9.8500000000000004E-2,9.8500000000000004E-2,9.8500000000000004E-2,9.8500000000000004E-2,9.8500000000000004E-2,9.8500000000000004E-2,9.8500000000000004E-2]

{"sheet":"Rev Neutral","index":75,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":false,"merged":[[5,5,5,15],[9,6,9,15],[10,1,10,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 16-057-03"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 4.6 page 2"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2017 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2017"}]
[null,null,null,null,null,"COST OF SERVICE SUMMARY AND ALLOCATIONS TO RATE CLASSES"]
[]
[null,null,null,null,"(A)","(B)","(C)","(C)","(D)","(D)","(E)","(F)",null,null,"(G)","(H)","(I)"]
[null,null,null,null,null,{"$f":"+Report!J6","v":"Utah"}]
[null,null,null,null,null,{"$f":"+Report!J7","v":"Jurisdiction"},"Allocations to Rate Classes"]
[null,"Description",null,null,null,{"$f":"+Report!J8","v":"DNG Related"},"GS",{"$f":"'COS Detail'!I9","v":"GSR"},{"$f":"'COS Detail'!J9","v":"GSC"},{"$f":"'COS Detail'!K9","v":"FS"},{"$f":"'COS Detail'!L9","v":"IS"},{"$f":"'COS Detail'!M9","v":"TS"},"TSS","TSL",{"$f":"'COS Detail'!P9","v":"FT-1"},{"$f":"'COS Detail'!Q9","v":"NGV"},{"$f":"'COS Detail'!R9","v":"Total"}]
[null,{"$f":"\"Current Revenue Analysis @ \"&ROUND(F14,4)*100&\"%\"","v":"Current Revenue Analysis @ 6.47%"}]
[1,null,"Annual Revenue before Deficiency",null,null,{"$f":"'COS Sum'!F21","v":343529737.0683462},{"$f":"'COS Sum'!G21","v":313891843.70862794},{"$f":"'COS Sum'!H21","v":0},{"$f":"'COS Sum'!I21","v":0},{"$f":"'COS Sum'!J21","v":3848718.0508790365},{"$f":"'COS Sum'!K21","v":335306.14180046273},{"$f":"'COS Sum'!L21","v":20019876.622617386},{"$f":"'COS Sum'!M21","v":0},{"$f":"'COS Sum'!N21","v":0},{"$f":"'COS Sum'!O21","v":2381122.4131251448},{"$f":"'COS Sum'!P21","v":3052870.1312962095},{"$f":"'COS Sum'!Q21","v":343529737.0683462}]
[{"$f":"A13+1","v":2},null,"Return on Rate Base ",null,null,{"$f":"'COS Sum'!F78","v":6.466936245543535E-2},{"$f":"'COS Sum'!G78","v":6.9244663758335656E-2},{"$f":"'COS Sum'!H78","v":0},{"$f":"'COS Sum'!I78","v":0},{"$f":"'COS Sum'!J78","v":5.5396993693650816E-2},{"$f":"'COS Sum'!K78","v":4.5001904953300441E-2},{"$f":"'COS Sum'!L78","v":3.4433263148642215E-2},{"$f":"'COS Sum'!M78","v":0},{"$f":"'COS Sum'!N78","v":0},{"$f":"'COS Sum'!O78","v":-1.595156865862471E-2},{"$f":"'COS Sum'!P78","v":4.5479825585084448E-2},{"$f":"'COS Sum'!Q78","v":6.466936245543542E-2}]
[{"$f":"A14+1","v":3},null,"Increase (Decrease) to equal ROR",null,null,{"$f":"F16-F13","v":-5.9604644775390625E-7},{"$f":"G16-G13","v":-11664725.781772256},{"$f":"H16-H13","v":0},0,462759.90792060224,31210.315092259494,5991875.4592741057,0,0,3242126.7463793843,1936753.3531053332,0]
[4,null,"Revenue Neutral Spread",null,null,{"$f":"('COS Sum'!F75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":343529737.06834561},{"$f":"('COS Sum'!G75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":302227117.92685568},{"$f":"('COS Sum'!H75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":0},{"$f":"('COS Sum'!I75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":0},{"$f":"('COS Sum'!J75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":4311477.9587996388},{"$f":"('COS Sum'!K75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":366516.45689272223},{"$f":"('COS Sum'!L75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":26011752.081891492},{"$f":"('COS Sum'!M75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":0},{"$f":"('COS Sum'!N75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":0},{"$f":"('COS Sum'!O75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":5623249.1595045291},{"$f":"('COS Sum'!P75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":4989623.4844015427},{"$f":"('COS Sum'!Q75*'COS Sum'!$F$78)*('COS Sum'!$F$21/'COS Sum'!$F$46)","v":343529737.06834579}]
[5,null,"Percentage Change from Current Revenues",null,null,{"$f":"F16/F13-1","v":-1.7763568394002505E-15},{"$f":"G16/G13-1","v":-3.7161608418854297E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12023741458923154,9.3080057897753754E-2,0.29929632296059228,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3615959971264977,0.63440410820325743,{"$f":"Q16/Q13-1","v":-1.2212453270876722E-15}]
[6,null,"Rate of Return Index",null,null,{"$f":"F14/$F$14","v":1},1.0707491326523162,0,0,0.85661883139524897,0.69587673737021827,0.53245094494894252,0,0,-0.24666345937177253,0.70326695452464516,1.0000000000000011]
[]
[null,{"$f":"\"Proposed Revenue Analysis @ \"&ROUND('COS Sum'!F94,4)*100&\"%\"","v":"Proposed Revenue Analysis @ 7.49%"}]
[{"$f":"A18+1","v":7},null,"Annual Revenue before Deficiency",null,null,{"$f":"F13","v":343529737.0683462},{"$f":"G13","v":313891843.70862794},0,0,3848718.0508790365,335306.14180046273,20019876.622617386,0,0,2381122.4131251448,3052870.1312962095,343529737.0683462]
[{"$f":"A21+1","v":8},null,"Deficiency",null,null,{"$f":"'COS Sum'!F85","v":22233115.190741487},{"$f":"'COS Sum'!G85","v":10832415.908774301},{"$f":"'COS Sum'!H85","v":0},{"$f":"'COS Sum'!I85","v":0},{"$f":"'COS Sum'!J85","v":531361.50453647191},{"$f":"'COS Sum'!K85","v":69217.923086504932},{"$f":"'COS Sum'!L85","v":6647536.6914129844},{"$f":"'COS Sum'!M85","v":0},{"$f":"'COS Sum'!N85","v":0},{"$f":"'COS Sum'!O85","v":3225326.2162829423},{"$f":"'COS Sum'!P85","v":927256.94664838444},{"$f":"'COS Sum'!Q85","v":22233115.190741591}]
[9,null,"COS Adjustment",null,null,{"$f":"'COS Sum'!F87","v":-1.9190338207408786E-10},{"$f":"'COS Sum'!G87","v":2229443.0566204782},{"$f":"'COS Sum'!H87","v":0},{"$f":"'COS Sum'!I87","v":0},{"$f":"'COS Sum'!J87","v":71106.163150158711},{"$f":"'COS Sum'!K87","v":4395.5470340303837},{"$f":"'COS Sum'!L87","v":491990.58437771816},{"$f":"'COS Sum'!M87","v":0},{"$f":"'COS Sum'!N87","v":0},{"$f":"'COS Sum'!O87","v":-2803224.3147040438},{"$f":"'COS Sum'!P87","v":6288.963521658251},{"$f":"'COS Sum'!Q87","v":-1.9190338207408786E-10}]
[10,null,"General Related Revenue Class Allocation",null,null,{"$f":"-'COS Sum'!F92","v":-4601764.0100000007},{"$f":"-'COS Sum'!G92","v":-4413101.9843281973},{"$f":"-'COS Sum'!H92","v":0},{"$f":"-'COS Sum'!I92","v":0},{"$f":"-'COS Sum'!J92","v":-24534.890927420172},{"$f":"-'COS Sum'!K92","v":-2047.5221459489669},{"$f":"-'COS Sum'!L92","v":-115556.04695019663},{"$f":"-'COS Sum'!M92","v":0},{"$f":"-'COS Sum'!N92","v":0},{"$f":"-'COS Sum'!O92","v":-28606.328218627768},{"$f":"-'COS Sum'!P92","v":-17917.23742960973},{"$f":"-'COS Sum'!Q92","v":-4601764.01}]
[11,null,"Net Cost of Service Collected in Rates",null,null,{"$f":"SUM(F21:F24)","v":361161088.24908769},{"$f":"SUM(G21:G24)","v":322540600.68969452},0,0,4426650.8276382471,406872.08977504907,27043847.851457894,0,0,2774617.9864854161,3968498.8040366429,361161088.24908781]
[12,null,"Increase (Decrease) to equal allowed ROR",null,null,{"$f":"F25-F13","v":17631351.180741489},8648756.9810665846,0,0,577932.77675921051,71565.947974586335,7023971.2288405076,0,0,393495.57336027129,915628.67274043337,17631351.180741608]
[13,null,"Percentage Change from Current Revenues",null,null,{"$f":"F25/F13-1","v":5.1324090109944986E-2},{"$f":"G25/G13-1","v":2.7553302688217762E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.15016240969566796,0.21343464688808034,0.35084987591308137,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.16525633927565342,0.2999238858390838,5.1324090109945208E-2]

{"sheet":"Functionalization","index":76,"n_rows":125,"n_cols":9,"rows_kept":125,"cut":false,"hidden":false,"merged":[[103,1,103,6],[114,1,114,6],[4,1,4,6],[37,1,37,6],[48,1,48,6],[59,1,59,6],[92,1,92,6],[15,1,15,6],[26,1,26,6],[70,1,70,6],[81,1,81,6]]}
[null,"FUNCTIONALIZATION ",null,null,null,"Deficiency",{"$f":"G119","v":22233115.190741595},null,{"$f":"'COS Sum'!F85-Functionalization!G1","v":-1.0803341865539551E-7}]
[]
[]
[]
[null,"GS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total",null,"Check"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!V956","v":86345246.121518061},{"$f":"'COS Detail'!W956","v":131039825.67773505},{"$f":"'COS Detail'!X956","v":7956851.2998909038},{"$f":"'COS Detail'!Y956","v":6902769.7211739179},{"$f":"SUM(C7:F7)","v":232244692.82031792},null,{"$f":"'COS Sum'!G$43-Functionalization!G7","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!V1275*'COS Sum'!$G$78","v":6161457.7511031553},{"$f":"'COS Detail'!W1275*'COS Sum'!$G$78","v":48156148.285957195},{"$f":"'COS Detail'!X1275*'COS Sum'!$G$78","v":13414895.559284782},{"$f":"'COS Detail'!Y1275*'COS Sum'!$G$78","v":13914649.291964924},{"$f":"SUM(C8:F8)","v":81647150.888310045},null,{"$f":"'COS Sum'!G$46-Functionalization!G8","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$G$94*'COS Detail'!V1275)-C8)*Taxes!$L$29","v":817462.36381956353},{"$f":"(('COS Sum'!$G$94*'COS Detail'!W1275)-D8)*Taxes!$L$29","v":6389046.2939936463},{"$f":"(('COS Sum'!$G$94*'COS Detail'!X1275)-E8)*Taxes!$L$29","v":1779801.5789886911},{"$f":"(('COS Sum'!$G$94*'COS Detail'!Y1275)-F8)*Taxes!$L$29","v":1846105.6719724045},{"$f":"SUM(C9:F9)","v":10832415.908774307},null,{"$f":"'COS Sum'!G$85-Functionalization!G9","v":0}]
[{"$f":"'COS Input'!$N$8&\" Peak Day \"&'COS Input'!$O$8&\" Throughput Less FT-1\"","v":"60% Peak Day 40% Throughput Less FT-1"},"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$D$9,FALSE)*C$98","v":489099.52455186052},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$D$9,FALSE)*D$98","v":884090.583215566},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$D$9,FALSE)*E$98","v":369064.73675563216},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$D$9,FALSE)*F$98","v":487188.21209741983},2229443.0566204782,null,{"$f":"'COS Sum'!G$87-Functionalization!G10","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail'!H502","v":4413101.9843281973},0,0,0,4413101.9843281973,null,{"$f":"+G11-'COS Sum'!G$20","v":0}]
[null,"Less: Lakeside Revenue",null,null,{"$f":"+'COS Detail'!H$120*0.4","v":802819.68414716271},{"$f":"+'COS Detail'!H$120*0.6","v":1204229.526220744},2007049.2103679068,null,{"$f":"+G12-'COS Detail'!H$115","v":0}]
[null,"Totals",{"$f":"SUM(C7:C10)-C11-C12","v":89400163.776664436},{"$f":"SUM(D7:D10)-D11-D12","v":186469110.84090146},{"$f":"SUM(E7:E10)-E11-E12","v":22717793.490772843},{"$f":"SUM(F7:F10)-F11-F12","v":21946483.370987926},{"$f":"SUM(G7:G10)-G11-G12","v":320533551.47932661},null,{"$f":"'COS Sum'!G$91-'COS Sum'!G$92-Functionalization!G13-'COS Detail'!H$115","v":1.1408701539039612E-8}]
[]
[]
[null,"GSR"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!AA956","v":0},{"$f":"'COS Detail'!AB956","v":0},{"$f":"'COS Detail'!AC956","v":0},{"$f":"'COS Detail'!AD956","v":0},{"$f":"SUM(C18:F18)","v":0},null,{"$f":"'COS Sum'!H$43-Functionalization!G18","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!AA1275*'COS Sum'!$H$78","v":0},{"$f":"'COS Detail'!AB1275*'COS Sum'!$H$78","v":0},{"$f":"'COS Detail'!AC1275*'COS Sum'!$H$78","v":0},{"$f":"'COS Detail'!AD1275*'COS Sum'!$H$78","v":0},{"$f":"SUM(C19:F19)","v":0},null,{"$f":"'COS Sum'!H$46-Functionalization!G19","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$H$94*'COS Detail'!AA1275)-C19)*Taxes!$L$29","v":0},{"$f":"(('COS Sum'!$H$94*'COS Detail'!AB1275)-D19)*Taxes!$L$29","v":0},{"$f":"(('COS Sum'!$H$94*'COS Detail'!AC1275)-E19)*Taxes!$L$29","v":0},{"$f":"(('COS Sum'!$H$94*'COS Detail'!AD1275)-F19)*Taxes!$L$29","v":0},{"$f":"SUM(C20:F20)","v":0},null,{"$f":"'COS Sum'!H$85-Functionalization!G20","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$E$9,FALSE)*C$98","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$E$9,FALSE)*D$98","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$E$9,FALSE)*E$98","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$E$9,FALSE)*F$98","v":0},0,null,{"$f":"'COS Sum'!H$87-Functionalization!G21","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail'!I502","v":0},0,0,0,0,null,{"$f":"+G22-'COS Sum'!H$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail'!I$120*0.4","v":0},{"$f":"+'COS Detail'!I$120*0.6","v":0},0,null,{"$f":"+G23-'COS Detail'!I$115","v":0}]
[null,"Totals",{"$f":"SUM(C18:C21)-C22-C23","v":0},{"$f":"SUM(D18:D21)-D22-D23","v":0},{"$f":"SUM(E18:E21)-E22-E23","v":0},{"$f":"SUM(F18:F21)-F22-F23","v":0},0,null,{"$f":"'COS Sum'!H$91-'COS Sum'!H$92-Functionalization!G24-'COS Detail'!I$115","v":0}]
[]
[]
[null,"GSC"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!AF956","v":0},{"$f":"'COS Detail'!AG956","v":0},{"$f":"'COS Detail'!AH956","v":0},{"$f":"'COS Detail'!AI956","v":0},{"$f":"SUM(C29:F29)","v":0},null,{"$f":"'COS Sum'!I$43-Functionalization!G29","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!AF1275*'COS Sum'!$I$78","v":0},{"$f":"'COS Detail'!AG1275*'COS Sum'!$I$78","v":0},{"$f":"'COS Detail'!AH1275*'COS Sum'!$I$78","v":0},{"$f":"'COS Detail'!AI1275*'COS Sum'!$I$78","v":0},{"$f":"SUM(C30:F30)","v":0},null,{"$f":"'COS Sum'!I$46-Functionalization!G30","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$I$94*'COS Detail'!AF1275)-C30)*Taxes!$L$29","v":0},{"$f":"(('COS Sum'!$I$94*'COS Detail'!AG1275)-D30)*Taxes!$L$29","v":0},{"$f":"(('COS Sum'!$I$94*'COS Detail'!AH1275)-E30)*Taxes!$L$29","v":0},{"$f":"(('COS Sum'!$I$94*'COS Detail'!AI1275)-F30)*Taxes!$L$29","v":0},{"$f":"SUM(C31:F31)","v":0},null,{"$f":"'COS Sum'!I$85-Functionalization!G31","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$F$9,FALSE)*C$98","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$F$9,FALSE)*D$98","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$F$9,FALSE)*E$98","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$F$9,FALSE)*F$98","v":0},0,null,{"$f":"'COS Sum'!I$87-Functionalization!G32","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail'!J502","v":0},0,0,0,0,null,{"$f":"G33-'COS Sum'!I$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail'!J$120*0.4","v":0},{"$f":"+'COS Detail'!J$120*0.6","v":0},0,null,{"$f":"+G34-'COS Detail'!J$115","v":0}]
[null,"Totals",{"$f":"SUM(C29:C32)-C33-C34","v":0},{"$f":"SUM(D29:D32)-D33-D34","v":0},{"$f":"SUM(E29:E32)-E33-E34","v":0},{"$f":"SUM(F29:F32)-F33-F34","v":0},0,null,{"$f":"'COS Sum'!I$91-'COS Sum'!I$92-Functionalization!G35-'COS Detail'!J$115","v":0}]
[]
[]
[null,"FS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!AK956","v":911281.95116252033},{"$f":"'COS Detail'!AL956","v":1601452.3560229545},{"$f":"'COS Detail'!AM956","v":210638.48509184993},{"$f":"'COS Detail'!AN956","v":193521.75371210976},{"$f":"SUM(C40:F40)","v":2916894.5459894347},null,{"$f":"'COS Sum'!J$43-Functionalization!G40","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!AK1275*'COS Sum'!$J$78","v":78320.6449784133},{"$f":"'COS Detail'!AL1275*'COS Sum'!$J$78","v":139511.50432229042},{"$f":"'COS Detail'!AM1275*'COS Sum'!$J$78","v":281279.03145804431},{"$f":"'COS Detail'!AN1275*'COS Sum'!$J$78","v":432712.32413085387},{"$f":"SUM(C41:F41)","v":931823.50488960184},null,{"$f":"'COS Sum'!J$46-Functionalization!G41","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$J$94*'COS Detail'!AK1275)-C41)*Taxes!$L$29","v":44661.435919592026},{"$f":"(('COS Sum'!$J$94*'COS Detail'!AL1275)-D41)*Taxes!$L$29","v":79554.811021451373},{"$f":"(('COS Sum'!$J$94*'COS Detail'!AM1275)-E41)*Taxes!$L$29","v":160396.09278563492},{"$f":"(('COS Sum'!$J$94*'COS Detail'!AN1275)-F41)*Taxes!$L$29","v":246749.1648097939},531361.50453647226,null,{"$f":"'COS Sum'!J$85-Functionalization!G42","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$G$9,FALSE)*C$98","v":15599.407433248458},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$G$9,FALSE)*D$98","v":28197.306525934961},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$G$9,FALSE)*E$98","v":11771.001419743239},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$G$9,FALSE)*F$98","v":15538.447771232059},71106.163150158711,null,{"$f":"'COS Sum'!J$87-Functionalization!G43","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail'!K502","v":24534.890927420172},0,0,0,{"$f":"SUM(C44:F44)","v":24534.890927420172},null,{"$f":"+G44-'COS Sum'!J$20","v":0}]
[null,"Less: Lakeside Revenue",null,null,{"$f":"+'COS Detail'!K$120*0.4","v":25605.241305270432},{"$f":"+'COS Detail'!K$120*0.6","v":38407.861957905647},{"$f":"SUM(C45:F45)","v":64013.103263176075},null,{"$f":"+G45-'COS Detail'!K$115","v":0}]
[null,"Totals",{"$f":"SUM(C40:C43)-C44-C45","v":1025328.548566354},{"$f":"SUM(D40:D43)-D44-D45","v":1848715.9778926312},{"$f":"SUM(E40:E43)-E44-E45","v":638479.36945000198},{"$f":"SUM(F40:F43)-F44-F45","v":850113.82846608397},{"$f":"SUM(G40:G43)-G44-G45","v":4362637.7243750719},null,{"$f":"'COS Sum'!J$91-'COS Sum'!J$92-Functionalization!G46-'COS Detail'!K$115","v":-9.6042640507221222E-10}]
[]
[]
[null,"IS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!AP956","v":107220.32296277498},{"$f":"'COS Detail'!AQ956","v":140786.90505499369},{"$f":"'COS Detail'!AR956","v":9629.6555685197036},{"$f":"'COS Detail'!AS956","v":13319.684879410299},{"$f":"SUM(C51:F51)","v":270956.56846569869},null,{"$f":"'COS Sum'!K$43-Functionalization!G51","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!AP1275*'COS Sum'!$K$78","v":4930.9706379660756},{"$f":"'COS Detail'!AQ1275*'COS Sum'!$K$78","v":21906.961849975858},{"$f":"'COS Detail'!AR1275*'COS Sum'!$K$78","v":1006.9017183665106},{"$f":"'COS Detail'!AS1275*'COS Sum'!$K$78","v":36504.739128455665},{"$f":"SUM(C52:F52)","v":64349.573334764107},null,{"$f":"'COS Sum'!K$46-Functionalization!G52","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$K$94*'COS Detail'!AP1275)-C52)*Taxes!$L$29","v":5304.0219021337398},{"$f":"(('COS Sum'!$K$94*'COS Detail'!AQ1275)-D52)*Taxes!$L$29","v":23564.327186788567},{"$f":"(('COS Sum'!$K$94*'COS Detail'!AR1275)-E52)*Taxes!$L$29","v":1083.0785984389818},{"$f":"(('COS Sum'!$K$94*'COS Detail'!AS1275)-F52)*Taxes!$L$29","v":39266.495399143649},69217.923086504932,null,{"$f":"'COS Sum'!K$85-Functionalization!G53","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$H$9,FALSE)*C$98","v":964.30359954942571},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$H$9,FALSE)*D$98","v":1743.0639142486534},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$H$9,FALSE)*E$98","v":727.64424468885636},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$H$9,FALSE)*F$98","v":960.53527554344851},4395.5470340303837,null,{"$f":"'COS Sum'!K$87-Functionalization!G54","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail'!L502","v":2047.5221459489669},0,0,0,{"$f":"SUM(C55:F55)","v":2047.5221459489669},null,{"$f":"+G55-'COS Sum'!K$20","v":0}]
[null,"Less: Lakeside Revenue",null,null,{"$f":"+'COS Detail'!L$120*0.4","v":1582.8310442983382},{"$f":"+'COS Detail'!L$120*0.6","v":2374.2465664475071},{"$f":"SUM(C56:F56)","v":3957.077610745845},null,{"$f":"+G56-'COS Detail'!L$115","v":0}]
[null,"Totals",{"$f":"SUM(C51:C54)-C55-C56","v":116372.09695647526},{"$f":"SUM(D51:D54)-D55-D56","v":188001.2580060068},{"$f":"SUM(E51:E54)-E55-E56","v":10864.449085715714},{"$f":"SUM(F51:F54)-F55-F56","v":87677.208116105554},{"$f":"SUM(G51:G54)-G55-G56","v":402915.01216430328},null,{"$f":"'COS Sum'!K$91-'COS Sum'!K$92-Functionalization!G57-'COS Detail'!L$115","v":-5.184119800105691E-11}]
[]
[]
[null,"TS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!AU956","v":5478493.2085323259},{"$f":"'COS Detail'!AV956","v":9464115.1462891623},{"$f":"'COS Detail'!AW956","v":866501.70285482612},{"$f":"'COS Detail'!AX956","v":716395.00784315122},{"$f":"SUM(C62:F62)","v":16525505.065519467},null,{"$f":"'COS Sum'!L$43-Functionalization!G62","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!AU1275*'COS Sum'!$L$78","v":268284.62993391411},{"$f":"'COS Detail'!AV1275*'COS Sum'!$L$78","v":296377.95243172202},{"$f":"'COS Detail'!AW1275*'COS Sum'!$L$78","v":706276.05638950446},{"$f":"'COS Detail'!AX1275*'COS Sum'!$L$78","v":2223432.9183427827},{"$f":"SUM(C63:F63)","v":3494371.557097923},null,{"$f":"'COS Sum'!L$46-Functionalization!G63","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$L$94*'COS Detail'!AU1275)-C63)*Taxes!$L$29","v":510372.72141403012},{"$f":"(('COS Sum'!$L$94*'COS Detail'!AV1275)-D63)*Taxes!$L$29","v":563816.20589653682},{"$f":"(('COS Sum'!$L$94*'COS Detail'!AW1275)-E63)*Taxes!$L$29","v":1343588.0879865256},{"$f":"(('COS Sum'!$L$94*'COS Detail'!AX1275)-F63)*Taxes!$L$29","v":4229759.6761158928},6647536.6914129853,null,{"$f":"'COS Sum'!L$85-Functionalization!G64","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$I$9,FALSE)*C$98","v":107933.8448176823},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$I$9,FALSE)*D$98","v":195099.95619193278},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$I$9,FALSE)*E$98","v":81444.724488660591},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$I$9,FALSE)*F$98","v":107512.05887944257},491990.58437771822,null,{"$f":"'COS Sum'!L$87-Functionalization!G65","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail'!M502","v":115556.04695019663},0,0,0,{"$f":"SUM(C66:F66)","v":115556.04695019663},null,{"$f":"+G66-'COS Sum'!L$20","v":0}]
[null,"Less: Lakeside Revenue",null,null,{"$f":"+'COS Detail'!M$120*0.4","v":177165.20024163852},{"$f":"+'COS Detail'!M$120*0.6","v":265747.80036245775},{"$f":"SUM(C67:F67)","v":442913.00060409628},null,{"$f":"+G67-'COS Detail'!M$115","v":0}]
[null,"Totals",{"$f":"SUM(C62:C65)-C66-C67","v":6249528.3577477559},{"$f":"SUM(D62:D65)-D66-D67","v":10519409.260809353},{"$f":"SUM(E62:E65)-E66-E67","v":2820645.3714778787},{"$f":"SUM(F62:F65)-F66-F67","v":7011351.8608188117},{"$f":"SUM(G62:G65)-G66-G67","v":26600934.850853801},null,{"$f":"'COS Sum'!L$91-'COS Sum'!L$92-Functionalization!G68-'COS Detail'!M$115","v":-3.2014213502407074E-9}]
[]
[]
[null,"TSS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!AZ956","v":0},{"$f":"'COS Detail'!BA956","v":0},{"$f":"'COS Detail'!BB956","v":0},{"$f":"'COS Detail'!BC956","v":0},{"$f":"SUM(C73:F73)","v":0},null,{"$f":"'COS Sum'!M$43-Functionalization!G73","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!AZ1275*'COS Sum'!$O$78","v":0},{"$f":"'COS Detail'!BA1275*'COS Sum'!$O$78","v":0},{"$f":"'COS Detail'!BB1275*'COS Sum'!$O$78","v":0},{"$f":"'COS Detail'!BC1275*'COS Sum'!$O$78","v":0},{"$f":"SUM(C74:F74)","v":0},null,{"$f":"'COS Sum'!M$46-Functionalization!G74","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$O$94*'COS Detail'!AZ1275)-C74)*Taxes!$L$29","v":0},{"$f":"(('COS Sum'!$O$94*'COS Detail'!AZ1275)-D74)*Taxes!$L$29","v":0},{"$f":"(('COS Sum'!$O$94*'COS Detail'!AZ1275)-E74)*Taxes!$L$29","v":0},{"$f":"(('COS Sum'!$O$94*'COS Detail'!AZ1275)-F74)*Taxes!$L$29","v":0},{"$f":"SUM(C75:F75)","v":0},null,{"$f":"'COS Sum'!M$85-Functionalization!G75","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$J$9,FALSE)*C$98","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$J$9,FALSE)*D$98","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$J$9,FALSE)*E$98","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$J$9,FALSE)*F$98","v":0},0,null,{"$f":"'COS Sum'!M$87-Functionalization!G76","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail'!N502","v":0},0,0,0,0,null,{"$f":"+G77-'COS Sum'!M$20","v":0}]
[null,"Less: Lakeside Revenue",null,null,{"$f":"+'COS Detail'!N$120*0.4","v":0},{"$f":"+'COS Detail'!N$120*0.6","v":0},0,null,{"$f":"+G78-'COS Detail'!N$115","v":0}]
[null,"Totals",{"$f":"SUM(C73:C76)-C77-C78","v":0},{"$f":"SUM(D73:D76)-D77-D78","v":0},{"$f":"SUM(E73:E76)-E77-E78","v":0},{"$f":"SUM(F73:F76)-F77-F78","v":0},0,null,{"$f":"'COS Sum'!M$91-'COS Sum'!M$92-Functionalization!G79-'COS Detail'!N$115","v":0}]
[]
[]
[null,"TSL"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!BO938","v":0},{"$f":"'COS Detail'!BP938","v":0},{"$f":"'COS Detail'!BQ938","v":0},{"$f":"'COS Detail'!BR938","v":0},{"$f":"SUM(C84:F84)","v":0},null,{"$f":"'COS Sum'!N$43-Functionalization!G84","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!BO1257*'COS Sum'!$P$78","v":0},{"$f":"'COS Detail'!BP1257*'COS Sum'!$P$78","v":0},{"$f":"'COS Detail'!BQ1257*'COS Sum'!$P$78","v":0},{"$f":"'COS Detail'!BR1257*'COS Sum'!$P$78","v":0},{"$f":"SUM(C85:F85)","v":0},null,{"$f":"'COS Sum'!N$46-Functionalization!G85","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$P$94*'COS Detail'!BO1257)-C85)*Taxes!$L$29","v":0},{"$f":"(('COS Sum'!$P$94*'COS Detail'!BP1257)-D85)*Taxes!$L$29","v":0},{"$f":"(('COS Sum'!$P$94*'COS Detail'!BQ1257)-E85)*Taxes!$L$29","v":0},{"$f":"(('COS Sum'!$P$94*'COS Detail'!BR1257)-F85)*Taxes!$L$29","v":0},{"$f":"SUM(C86:F86)","v":0},null,{"$f":"'COS Sum'!N$85-Functionalization!G86","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$K$9,FALSE)*C$98","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$K$9,FALSE)*D$98","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$K$9,FALSE)*E$98","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$K$9,FALSE)*F$98","v":0},0,null,{"$f":"'COS Sum'!N$87-Functionalization!G87","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail'!O502","v":0},0,0,0,0,null,{"$f":"+G88-'COS Sum'!N$20","v":0}]
[null,"Less: Lakeside Revenue",null,null,{"$f":"+'COS Detail'!O$120*0.4","v":0},{"$f":"+'COS Detail'!O$120*0.6","v":0},0,null,{"$f":"+G89-'COS Detail'!O$115","v":0}]
[null,"Totals",{"$f":"SUM(C84:C87)-C88-C89","v":0},{"$f":"SUM(D84:D87)-D88-D89","v":0},{"$f":"SUM(E84:E87)-E88-E89","v":0},{"$f":"SUM(F84:F87)-F88-F89","v":0},0,null,{"$f":"'COS Sum'!N$91-'COS Sum'!N$92-Functionalization!G90-'COS Detail'!O$115","v":0}]
[]
[]
[null,"FT-1"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!BJ956","v":1009106.0004399045},{"$f":"'COS Detail'!BK956","v":1988936.2697216619},{"$f":"'COS Detail'!BL956","v":-66154.931313749097},{"$f":"'COS Detail'!BM956","v":-200810.07427858977},{"$f":"SUM(C95:F95)","v":2731077.2645692276},null,{"$f":"'COS Sum'!O$43-Functionalization!G95","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!BJ1275*'COS Sum'!$O$78","v":-26878.846190818589},{"$f":"'COS Detail'!BK1275*'COS Sum'!$O$78","v":-28517.740795459642},{"$f":"'COS Detail'!BL1275*'COS Sum'!$O$78","v":-121008.28917662791},{"$f":"'COS Detail'!BM1275*'COS Sum'!$O$78","v":-173549.97528117677},{"$f":"SUM(C96:F96)","v":-349954.85144408292},null,{"$f":"'COS Sum'!O$46-Functionalization!G96","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$O$94*'COS Detail'!BJ1275)-C96)*Taxes!$L$29","v":247726.37648812894},{"$f":"(('COS Sum'!$O$94*'COS Detail'!BK1275)-D96)*Taxes!$L$29","v":262831.09560335486},{"$f":"(('COS Sum'!$O$94*'COS Detail'!BL1275)-E96)*Taxes!$L$29","v":1115261.5997703569},{"$f":"(('COS Sum'!$O$94*'COS Detail'!BM1275)-F96)*Taxes!$L$29","v":1599507.1444211025},3225326.2162829433,null,{"$f":"'COS Sum'!O$85-Functionalization!G97","v":0}]
[null,"COS Adjustment",{"$f":"-SUM(C95:C97)*'COS Input'!$R$46","v":-614976.76536860748},{"$f":"-SUM(D95:D97)*'COS Input'!$R$46","v":-1111624.8122647787},{"$f":"-SUM(E95:E97)*'COS Input'!$R$46","v":-464049.18963998999},{"$f":"-SUM(F95:F97)*'COS Input'!$R$46","v":-612573.54743066803},-2803224.3147040438,null,{"$f":"'COS Sum'!O$87-Functionalization!G98","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail'!P502","v":28606.328218627768},0,0,0,{"$f":"SUM(C99:F99)","v":28606.328218627768},null,{"$f":"+G99-'COS Sum'!O$20","v":0}]
[null,"Less: Lakeside Revenue",null,null,{"$f":"+'COS Detail'!P$120*0.4","v":40351.195284603913},{"$f":"+'COS Detail'!P$120*0.6","v":60526.792926905859},{"$f":"SUM(C100:F100)","v":100877.98821150977},null,{"$f":"+G100-'COS Detail'!P$115","v":0}]
[null,"Totals",{"$f":"SUM(C95:C98)-C99-C100","v":586370.43714997976},{"$f":"SUM(D95:D98)-D99-D100","v":1111624.8122647787},{"$f":"SUM(E95:E98)-E99-E100","v":423697.99435538606},{"$f":"SUM(F95:F98)-F99-F100","v":552046.75450376212},{"$f":"SUM(G95:G98)-G99-G100","v":2673739.9982739063},null,{"$f":"'COS Sum'!O$91-'COS Sum'!O$92-Functionalization!G101-'COS Detail'!P$115","v":0}]
[]
[]
[null,"NGV"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!BO956","v":160256.83195081406},{"$f":"'COS Detail'!BP956","v":388075.70444158069},{"$f":"'COS Detail'!BQ956","v":645248.81787007104},{"$f":"'COS Detail'!BR956","v":973953.31611843198},{"$f":"SUM(C106:F106)","v":2167534.6703808978},null,{"$f":"'COS Sum'!P$43-Functionalization!G106","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!BO1275*'COS Sum'!$P$78","v":7012.0930347231615},{"$f":"'COS Detail'!BP1275*'COS Sum'!$P$78","v":824558.06448667194},{"$f":"'COS Detail'!BQ1275*'COS Sum'!$P$78","v":16604.787728707586},{"$f":"'COS Detail'!BR1275*'COS Sum'!$P$78","v":37160.515665209139},{"$f":"SUM(C107:F107)","v":885335.46091531182},null,{"$f":"'COS Sum'!P$46-Functionalization!G107","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$P$94*'COS Detail'!BO1275)-C107)*Taxes!$L$29","v":7344.1223852816665},{"$f":"(('COS Sum'!$P$94*'COS Detail'!BP1275)-D107)*Taxes!$L$29","v":863601.68203332578},{"$f":"(('COS Sum'!$P$94*'COS Detail'!BQ1275)-E107)*Taxes!$L$29","v":17391.040400830359},{"$f":"(('COS Sum'!$P$94*'COS Detail'!BR1275)-F107)*Taxes!$L$29","v":38920.101828946586},927256.94664838444,null,{"$f":"'COS Sum'!P$85-Functionalization!G108","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$M$9,FALSE)*C$98","v":1379.6849662667414},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$M$9,FALSE)*D$98","v":2493.9024170962502},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$M$9,FALSE)*E$98","v":1041.0827312651518},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$M$9,FALSE)*F$98","v":1374.2934070301087},6288.9635216582519,null,{"$f":"'COS Sum'!P$87-Functionalization!G109","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail'!Q502","v":17917.23742960973},0,0,0,{"$f":"SUM(C110:F110)","v":17917.23742960973},null,{"$f":"+G110-'COS Sum'!P$20","v":0}]
[null,"Less: Lakeside Revenue",null,null,{"$f":"+'COS Detail'!Q$120*0.4","v":2264.647977026214},{"$f":"+'COS Detail'!Q$120*0.6","v":3396.971965539321},{"$f":"SUM(C111:F111)","v":5661.619942565535},null,{"$f":"+G111-'COS Detail'!Q$115","v":0}]
[null,"Totals",{"$f":"SUM(C106:C109)-C110-C111","v":158075.49490747589},{"$f":"SUM(D106:D109)-D110-D111","v":2078729.3533786747},{"$f":"SUM(E106:E109)-E110-E111","v":678021.08075384784},{"$f":"SUM(F106:F109)-F110-F111","v":1048011.2550540785},{"$f":"SUM(G106:G109)-G110-G111","v":3962837.1840940774},null,{"$f":"'COS Sum'!P$91-'COS Sum'!P$92-Functionalization!G112-'COS Detail'!Q$115","v":-8.6401996668428183E-11}]
[]
[]
[null,"Grand Totals"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"SUM(C7,C18,C29,C40,C51,C62,C73,C84,C95,C106)","v":94011604.436566398},144623192.05926538,9622715.0299624223,8599149.4094484318,{"$f":"SUM(C117:F117)","v":256856660.93524265},null,{"$f":"'COS Sum'!F43-Functionalization!G117","v":0}]
[null,"Net Income",6493127.243497353,49409985.028252393,14299054.047402779,16470909.813951047,{"$f":"SUM(C118:F118)","v":86673076.133103579},null,{"$f":"'COS Sum'!F$46-Functionalization!G118","v":0}]
[null,"Deficiency",{"$f":"SUM(C9,C20,C31,C42,C53,C64,C74,C85,C97,C108)","v":1632871.04192873},{"$f":"SUM(D9,D20,D31,D42,D53,D64,D74,D85,D97,D108)","v":8182414.4157351032},{"$f":"SUM(E9,E20,E31,E42,E53,E64,E74,E85,E97,E108)","v":4417521.4785304777},{"$f":"SUM(F9,F20,F31,F42,F53,F64,F74,F85,F97,F108)","v":8000308.254547284},22233115.190741595,null,{"$f":"'COS Sum'!F$85-Functionalization!G119","v":-1.0803341865539551E-7}]
[null,"COS Adjustment",{"$f":"SUM(C10,C21,C32,C43,C54,C65,C76,C87,C98,C109)","v":4.0927261579781771E-12},{"$f":"SUM(D10,D21,D32,D43,D54,D65,D76,D87,D98,D109)","v":-5.9117155615240335E-11},{"$f":"SUM(E10,E21,E32,E43,E54,E65,E76,E87,E98,E109)","v":-1.546140993013978E-11},{"$f":"SUM(F10,F21,F32,F43,F54,F65,F76,F87,F98,F109)","v":-6.2073013396002352E-11},-1.3255885278340429E-10,null,{"$f":"'COS Sum'!F$87-Functionalization!G120","v":-5.9344529290683568E-11}]
[null,"Less: General Related Other Revenue",{"$f":"SUM(C11,C22,C33,C44,C55,C66,C77,C88,C99,C110)","v":4601764.0100000007},0,0,0,{"$f":"SUM(C121:F121)","v":4601764.0100000007},null,{"$f":"+G121-'COS Sum'!F$20","v":0}]
[null,"Less: Lakeside Revenue",{"$f":"SUM(C12,C22,C35,C45,C56,C67,C77,C90,C100,C111)","v":0},{"$f":"SUM(D11,D22,D35,D45,D56,D67,D77,D90,D100,D111)","v":0},{"$f":"SUM(E12,E22,E35,E45,E56,E67,E77,E90,E100,E111)","v":1049788.8},{"$f":"SUM(F12,F22,F35,F45,F56,F67,F77,F90,F100,F111)","v":1574683.2},{"$f":"SUM(C122:F122)","v":2624472},null,{"$f":"+G122-'COS Detail'!R$115","v":0}]
[null,"Totals",{"$f":"SUM(C117:C120)-C121-C122","v":97535838.711992472},{"$f":"SUM(D117:D120)-D121-D122","v":202215591.50325286},27289501.755895678,31495684.277946763,{"$f":"SUM(G117:G120)-G121-G122","v":358536616.24908787},null,{"$f":"'COS Sum'!F$91-'COS Sum'!F$92-Functionalization!G123-'COS Detail'!R$115","v":-1.7881393432617188E-7}]
[]
[null,"% Difference to Total DNG Revenue (Line 61+62/ Line 64)",null,null,null,null,{"$f":"G119/(G117+G118)","v":6.4719623344625471E-2}]

{"sheet":"Rules","index":77,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Rate Design Rules"]
[null,null,null,null,null,"Proposed"]
["GS","Summer","Summer / Winter Differential (as Constant $ per Dth)",null,null,{"$f":"'Sum-Win & Demand Charge'!C11","v":0.29756026257112117}]
[]
["FS","Summer","Summer / Winter Differential (as Constant $ per Dth)",null,null,{"$f":"'Sum-Win & Demand Charge'!D11","v":0.36721186517184684}]
[]
["FT-1","Block 2","1st / 2nd Block Diferential (as Constant $ per Dth)",null,null,1.7999999999999999E-2]
[]
[null,"Block 3","2nd / 3rd Block Diferential (as Constant $ per Dth)",null,null,0.08]
[]
[null,"Block 4","3rd / 4th Block Diferential (as Constant $ per Dth)",null,null,0.1]
[]
["MT","Block 1","% Overall increase to COS",null,null,{"$f":"Functionalization!G125","v":6.4719623344625471E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"M66+(K63*Rules!F7)+('Rate Design 2016'!K83*Rules!F9)+('Rate Design 2016'!K84*Rules!F11)","v":183822.48}]

{"sheet":"Rate Design 2016","index":78,"n_rows":203,"n_cols":15,"rows_kept":203,"cut":false,"hidden":false,"merged":[[111,10,111,12],[145,10,145,12],[78,10,78,12],[0,10,0,12],[24,4,24,6],[24,10,24,12],[34,10,34,12],[58,10,58,12]]}
["Utah GS",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",45,{"$f":"DSUM(Block_Out_Current_2016,\"block_1_dth\",UTGS_Winter1)+DSUM(Block_Out_Current_2016,\"block_1_dth\",UTGS_Winter2)+DSUM(Block_Out_Current_2016,\"block_1_dth\",utgs_winter3)+DSUM(Block_Out_Current_2016,\"block_1_dth\",UTGS_Winter11)+DSUM(Block_Out_Current_2016,\"block_1_dth\",UTGS_Winter12)","v":57681337},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 rate $\",Existing_GS)","v":2.4649099999999997},{"$f":"ROUND(E3*F3,0)","v":142179304},null,"First",6.5,{"$f":"DSUM(Block_Out_2016,\"block_1_dth\",UTGS_Winter1)+DSUM(Block_Out_2016,\"block_1_dth\",UTGS_Winter2)+DSUM(Block_Out_2016,\"block_1_dth\",utgs_winter3)+DSUM(Block_Out_2016,\"block_1_dth\",UTGS_Winter11)+DSUM(Block_Out_2016,\"block_1_dth\",UTGS_Winter12)","v":28503737},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 rate $\",Proposed_GS)","v":3.4957988514244533},{"$f":"ROUND(K3*L3,0)","v":99643331}]
[null,"Block 2","Over",45,{"$f":"DSUM(Block_Out_Current_2016,\"block_2_dth\",UTGS_Winter1)+DSUM(Block_Out_Current_2016,\"block_2_dth\",UTGS_Winter2)+DSUM(Block_Out_Current_2016,\"block_2_dth\",utgs_winter3)+DSUM(Block_Out_Current_2016,\"block_2_dth\",UTGS_Winter11)+DSUM(Block_Out_Current_2016,\"block_2_dth\",UTGS_Winter12)","v":16073415},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 rate $\",Existing_GS)","v":1.41578},{"$f":"ROUND(E4*F4,0)","v":22756419},null,"Over",6.5,{"$f":"DSUM(Block_Out_2016,\"block_2_dth\",UTGS_Winter1)+DSUM(Block_Out_2016,\"block_2_dth\",UTGS_Winter2)+DSUM(Block_Out_2016,\"block_2_dth\",utgs_winter3)+DSUM(Block_Out_2016,\"block_2_dth\",UTGS_Winter11)+DSUM(Block_Out_2016,\"block_2_dth\",UTGS_Winter12)","v":45251015},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 rate $\",Proposed_GS)","v":1.0596428924848933},{"$f":"ROUND(K4*L4,0)","v":47949916}]
[]
["Summer","Block 1",{"$f":"C3","v":"First"},{"$f":"D3","v":45},{"$f":"DSUM(Block_Out_Current_2016,\"block_1_dth\",UTGS)-DSUM(Block_Out_Current_2016,\"block_1_dth\",UTGS_Winter1)-DSUM(Block_Out_Current_2016,\"block_1_dth\",UTGS_Winter2)-DSUM(Block_Out_Current_2016,\"block_1_dth\",utgs_winter3)-DSUM(Block_Out_Current_2016,\"block_1_dth\",UTGS_Winter11)-DSUM(Block_Out_Current_2016,\"block_1_dth\",UTGS_Winter12)","v":23886941},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 summer rate $\",Existing_GS)","v":1.8115199999999998},{"$f":"ROUND(E6*F6,0)","v":43271671},null,{"$f":"I3","v":"First"},{"$f":"J3","v":6.5},{"$f":"DSUM(Block_Out_2016,\"block_1_dth\",UTGS)-DSUM(Block_Out_2016,\"block_1_dth\",UTGS_Winter1)-DSUM(Block_Out_2016,\"block_1_dth\",UTGS_Winter2)-DSUM(Block_Out_2016,\"block_1_dth\",utgs_winter3)-DSUM(Block_Out_2016,\"block_1_dth\",UTGS_Winter11)-DSUM(Block_Out_2016,\"block_1_dth\",UTGS_Winter12)","v":20188524},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 summer rate $\",Proposed_GS)","v":3.17691338099183},{"$f":"ROUND(K6*L6,0)","v":64137192}]
[null,"Block 2",{"$f":"C4","v":"Over"},{"$f":"D4","v":45},{"$f":"DSUM(Block_Out_Current_2016,\"block_2_dth\",UTGS)-DSUM(Block_Out_Current_2016,\"block_2_dth\",UTGS_Winter1)-DSUM(Block_Out_Current_2016,\"block_2_dth\",UTGS_Winter2)-DSUM(Block_Out_Current_2016,\"block_2_dth\",utgs_winter3)-DSUM(Block_Out_Current_2016,\"block_2_dth\",UTGS_Winter11)-DSUM(Block_Out_Current_2016,\"block_2_dth\",UTGS_Winter12)","v":4480462},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 summer rate $\",Existing_GS)","v":1.0836999999999999},{"$f":"ROUND(E7*F7,0)","v":4855477},null,{"$f":"I4","v":"Over"},{"$f":"J4","v":6.5},{"$f":"DSUM(Block_Out_2016,\"block_2_dth\",UTGS)-DSUM(Block_Out_2016,\"block_2_dth\",UTGS_Winter1)-DSUM(Block_Out_2016,\"block_2_dth\",UTGS_Winter2)-DSUM(Block_Out_2016,\"block_2_dth\",utgs_winter3)-DSUM(Block_Out_2016,\"block_2_dth\",UTGS_Winter11)-DSUM(Block_Out_2016,\"block_2_dth\",UTGS_Winter12)","v":8178879},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 summer rate $\",Proposed_GS)","v":0.74075742205226991},{"$f":"ROUND(K7*L7,0)","v":6058565}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E3:E7)","v":102122155},null,{"$f":"SUM(G3:G7)","v":213062871},null,null,null,{"$f":"SUM(K3:K7)","v":102122155},null,{"$f":"SUM(M3:M7)","v":217789004}]
[]
["Fixed Charges",null,"%",null,"Meter Count","Curr. Rate","Revenues",null,"%",null,"Meter Count","Prop. Rate","Revenues"]
[null,"BSF #1",{"$f":"+DSUM(Block_Out_Current_2016,\"total_class_1_meters\",UTGS)/12","v":0.96651199999999993},null,{"$f":"+DSUM(Block_Out_Current_2016,\"customer_count\",UTGS)*C11","v":11503741.873423999},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"E11*F11","v":77650257.645612001},null,{"$f":"+DSUM(Block_Out_2016,\"total_class_1_meters\",UTGS)/12","v":0.96651199999999993},null,{"$f":"+DSUM(Block_Out_2016,\"customer_count\",UTGS)*I11","v":11503741.873423999},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":8},{"$f":"K11*L11","v":92029934.987391993}]
[null,"BSF #2",{"$f":"+DSUM(Block_Out_Current_2016,\"total_class_2_meters\",UTGS)/12","v":3.1942999999999999E-2},null,{"$f":"+DSUM(Block_Out_Current_2016,\"customer_count\",UTGS)*C12","v":380196.03136099997},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"E12*F12","v":6938577.5723382495},null,{"$f":"+DSUM(Block_Out_2016,\"total_class_2_meters\",UTGS)/12","v":3.1942999999999999E-2},null,{"$f":"+DSUM(Block_Out_2016,\"customer_count\",UTGS)*I12","v":380196.03136099997},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":22.5},{"$f":"K12*L12","v":8554410.7056224998}]
[null,"BSF #3",{"$f":"+DSUM(Block_Out_Current_2016,\"total_class_3_meters\",UTGS)/12","v":1.4179999999999998E-3},null,{"$f":"+DSUM(Block_Out_Current_2016,\"customer_count\",UTGS)*C13","v":16877.499685999996},{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},{"$f":"E13*F13","v":1071721.2300609997},null,{"$f":"+DSUM(Block_Out_2016,\"total_class_3_meters\",UTGS)/12","v":1.4179999999999998E-3},null,{"$f":"+DSUM(Block_Out_2016,\"customer_count\",UTGS)*I13","v":16877.499685999996},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":83},{"$f":"K13*L13","v":1400832.4739379997}]
[null,"BSF #4",{"$f":"+DSUM(Block_Out_Current_2016,\"total_class_4_meters\",UTGS)/12","v":1.4499999999999997E-4},null,{"$f":"+DSUM(Block_Out_Current_2016,\"customer_count\",UTGS)*C14","v":1725.8374149999997},{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},{"$f":"E14*F14","v":725283.17365374987},null,{"$f":"+DSUM(Block_Out_2016,\"total_class_4_meters\",UTGS)/12","v":1.4499999999999997E-4},null,{"$f":"+DSUM(Block_Out_2016,\"customer_count\",UTGS)*I14","v":1725.8374149999997},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":440},{"$f":"K14*L14","v":759368.46259999985}]
[null,"Total BSF Revenues",null,null,{"$f":"SUM(E11:E14)","v":11902541.241886001},null,{"$f":"SUM(G11:G14)","v":86385839.621665001},null,null,null,{"$f":"SUM(K11:K14)","v":11902541.241886001},null,{"$f":"SUM(M11:M14)","v":102744546.62955248}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G15","v":86385839.621665001},null,null,null,null,null,{"$f":"M15","v":102744546.62955248}]
[]
["GS Total Revenue Collection",null,null,null,null,null,{"$f":"+G8+G17","v":299448710.621665},null,null,null,null,null,{"$f":"+M8+M17","v":320533550.62955248}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M20","v":2007049.2103679066},null,null,null,null,null,{"$f":"'COS Detail'!H115","v":2007049.2103679066}]
["Utah GS Total",null,null,null,null,null,{"$f":"G19+G20","v":301455759.83203292},null,null,null,null,null,{"$f":"'COS Sum'!G93","v":322540600.68969452},null,{"$f":"+M19+M20-M21","v":-0.84977412223815918}]
[]
[]
[]
["Utah NGV",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["All Usage",null,"Over",0,{"$f":"DSUM(Block_Out_Current_2016,\"block_1_dth\",UTNGV)","v":518463},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 rate $\",Existing_NGV)","v":5.6372999999999998},{"$f":"ROUND(E27*F27,0)","v":2922731},null,"Over",0,{"$f":"DSUM(Block_Out_2016,\"block_1_dth\",UTNGV)","v":518463},{"$f":"M29/K27","v":7.6434329626107891},{"$f":"K27*L27","v":3962837.1840940774}]
[]
["NGV Total Revenue Collection",null,null,null,null,null,{"$f":"+G27","v":2922731},null,null,null,null,null,{"$f":"+M31-M30","v":3962837.1840940774}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M30","v":5661.619942565535},null,null,null,null,null,{"$f":"'COS Detail'!Q115","v":5661.619942565535}]
["Utah NGV Total",null,null,null,null,null,{"$f":"+G29+G30","v":2928392.6199425654},null,null,null,null,null,{"$f":"'COS Sum'!P93","v":3968498.8040366429},null,{"$f":"+M29+M30-M31","v":0}]
[]
[]
[]
["Utah FS",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",200,{"$f":"DSUM(Block_Out_Current_2016,\"block_1_dth\",UTFS_Winter1)+DSUM(Block_Out_Current_2016,\"block_1_dth\",UTFS_Winter2)+DSUM(Block_Out_Current_2016,\"block_1_dth\",UTFS_Winter3)+DSUM(Block_Out_Current_2016,\"block_1_dth\",UTFS_Winter11)+DSUM(Block_Out_Current_2016,\"block_1_dth\",UTFS_Winter12)","v":544544},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 rate $\",Existing_FS)","v":1.2957099999999999},{"$f":"ROUND(E37*F37,0)","v":705571},null,"First",67,{"$f":"DSUM(Block_Out_2016,\"block_1_dth\",UTFS_Winter1)+DSUM(Block_Out_2016,\"block_1_dth\",UTFS_Winter2)+DSUM(Block_Out_2016,\"block_1_dth\",UTFS_Winter3)+DSUM(Block_Out_2016,\"block_1_dth\",UTFS_Winter11)+DSUM(Block_Out_2016,\"block_1_dth\",UTFS_Winter12)","v":193511},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 rate $\",Proposed_FS)","v":3.5049999638604263},{"$f":"ROUND(K37*L37,0)","v":678256}]
[null,"Block 2","Next",1800,{"$f":"DSUM(Block_Out_Current_2016,\"block_2_dth\",UTFS_Winter1)+DSUM(Block_Out_Current_2016,\"block_2_dth\",UTFS_Winter2)+DSUM(Block_Out_Current_2016,\"block_2_dth\",UTFS_Winter3)+DSUM(Block_Out_Current_2016,\"block_2_dth\",UTFS_Winter11)+DSUM(Block_Out_Current_2016,\"block_2_dth\",UTFS_Winter12)","v":1179645},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 rate $\",Existing_FS)","v":0.90046000000000004},{"$f":"ROUND(E38*F38,0)","v":1062223},null,"Over",67,{"$f":"DSUM(Block_Out_2016,\"block_2_dth\",UTFS_Winter1)+DSUM(Block_Out_2016,\"block_2_dth\",UTFS_Winter2)+DSUM(Block_Out_2016,\"block_2_dth\",UTFS_Winter3)+DSUM(Block_Out_2016,\"block_2_dth\",UTFS_Winter11)+DSUM(Block_Out_2016,\"block_2_dth\",UTFS_Winter12)","v":2121539},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 rate $\",Proposed_FS)","v":0.71964967216884124},{"$f":"ROUND(K38*L38,0)","v":1526765}]
[null,"Block 3","Over",2000,{"$f":"DSUM(Block_Out_Current_2016,\"block_3_dth\",UTFS_Winter1)+DSUM(Block_Out_Current_2016,\"block_3_dth\",UTFS_Winter2)+DSUM(Block_Out_Current_2016,\"block_3_dth\",UTFS_Winter3)+DSUM(Block_Out_Current_2016,\"block_3_dth\",UTFS_Winter11)+DSUM(Block_Out_Current_2016,\"block_3_dth\",UTFS_Winter12)","v":590861},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 3 rate $\",Existing_FS)","v":0.48441000000000001},{"$f":"ROUND(E39*F39,0)","v":286219}]
[]
["Summer","Block 1","First",200,{"$f":"DSUM(Block_Out_Current_2016,\"block_1_dth\",UTFS)-DSUM(Block_Out_Current_2016,\"block_1_dth\",UTFS_Winter1)-DSUM(Block_Out_Current_2016,\"block_1_dth\",UTFS_Winter2)-DSUM(Block_Out_Current_2016,\"block_1_dth\",UTFS_Winter3)-DSUM(Block_Out_Current_2016,\"block_1_dth\",UTFS_Winter11)-DSUM(Block_Out_Current_2016,\"block_1_dth\",UTFS_Winter12)","v":716774},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 summer rate $\",Existing_FS)","v":0.85225000000000006},{"$f":"ROUND(E41*F41,0)","v":610871},null,{"$f":"I37","v":"First"},67,{"$f":"DSUM(Block_Out_2016,\"block_1_dth\",UTFS)-DSUM(Block_Out_2016,\"block_1_dth\",UTFS_Winter1)-DSUM(Block_Out_2016,\"block_1_dth\",UTFS_Winter2)-DSUM(Block_Out_2016,\"block_1_dth\",UTFS_Winter3)-DSUM(Block_Out_2016,\"block_1_dth\",UTFS_Winter11)-DSUM(Block_Out_2016,\"block_1_dth\",UTFS_Winter12)","v":269895},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 summer rate $\",Proposed_FS)","v":3.2168834354747884},{"$f":"ROUND(K41*L41,0)","v":868221}]
[null,"Block 2","Next",1800,{"$f":"DSUM(Block_Out_Current_2016,\"block_2_dth\",UTFS)-DSUM(Block_Out_Current_2016,\"block_2_dth\",UTFS_Winter1)-DSUM(Block_Out_Current_2016,\"block_2_dth\",UTFS_Winter2)-DSUM(Block_Out_Current_2016,\"block_2_dth\",UTFS_Winter3)-DSUM(Block_Out_Current_2016,\"block_2_dth\",UTFS_Winter11)-DSUM(Block_Out_Current_2016,\"block_2_dth\",UTFS_Winter12)","v":1186630},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 summer rate $\",Existing_FS)","v":0.45699999999999996},{"$f":"ROUND(E42*F42,0)","v":542290},null,{"$f":"I38","v":"Over"},67,{"$f":"DSUM(Block_Out_2016,\"block_2_dth\",UTFS)-DSUM(Block_Out_2016,\"block_2_dth\",UTFS_Winter1)-DSUM(Block_Out_2016,\"block_2_dth\",UTFS_Winter2)-DSUM(Block_Out_2016,\"block_2_dth\",UTFS_Winter3)-DSUM(Block_Out_2016,\"block_2_dth\",UTFS_Winter11)-DSUM(Block_Out_2016,\"block_2_dth\",UTFS_Winter12)","v":1963029},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 summer rate $\",Proposed_FS)","v":0.43153314378320334},{"$f":"ROUND(K42*L42,0)","v":847112}]
[null,"Block 3","Over",2000,{"$f":"DSUM(Block_Out_Current_2016,\"block_3_dth\",UTFS)-DSUM(Block_Out_Current_2016,\"block_3_dth\",UTFS_Winter1)-DSUM(Block_Out_Current_2016,\"block_3_dth\",UTFS_Winter2)-DSUM(Block_Out_Current_2016,\"block_3_dth\",UTFS_Winter3)-DSUM(Block_Out_Current_2016,\"block_3_dth\",UTFS_Winter11)-DSUM(Block_Out_Current_2016,\"block_3_dth\",UTFS_Winter12)","v":329520},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 3 summer rate $\",Existing_FS)","v":4.095E-2},{"$f":"ROUND(E43*F43,0)","v":13494}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E37:E43)","v":4547974},null,{"$f":"SUM(G37:G43)","v":3220668},null,null,null,{"$f":"SUM(K37:K43)","v":4547974},null,{"$f":"SUM(M37:M43)","v":3920354}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["BSF","BSF #1",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_1_meters\",UTFS)","v":132},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"E47*F47","v":891},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_1_meters\",UTFS)","v":132},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":8},{"$f":"K47*L47","v":1056}]
[null,"BSF #2",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_2_meters\",UTFS)","v":4872},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"E48*F48","v":88914},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_2_meters\",UTFS)","v":4872},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":22.5},{"$f":"K48*L48","v":109620}]
[null,"BSF #3",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_3_meters\",UTFS)","v":1896},{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},{"$f":"E49*F49","v":120396},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_3_meters\",UTFS)","v":1896},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":83},{"$f":"K49*L49","v":157368}]
[null,"BSF #4",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_4_meters\",UTFS)","v":396},{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},{"$f":"E50*F50","v":166419},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_4_meters\",UTFS)","v":396},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":440},{"$f":"K50*L50","v":174240}]
["Total Fixed Charges",null,null,null,{"$f":"SUM(E47:E50)","v":7296},null,{"$f":"SUM(G47:G50)","v":376620},null,null,null,{"$f":"SUM(K47:K50)","v":7296},null,{"$f":"SUM(M47:M50)","v":442284}]
[]
["FS Total Revenue Collection",null,null,null,null,null,{"$f":"+G44+G51","v":3597288},null,null,null,null,null,{"$f":"+M44+M51","v":4362638}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M54","v":64013.103263176075},null,null,null,null,null,{"$f":"'COS Detail'!K115","v":64013.103263176075}]
["Utah FS Total",null,null,null,null,null,{"$f":"+G53+G54","v":3661301.103263176},null,null,null,null,null,{"$f":"'COS Sum'!J93","v":4426650.8276382471},null,{"$f":"+M53+M54-M55","v":0.27562492899596691}]
[]
[]
[]
["Utah IS",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",2000,{"$f":"DSUM(Block_Out_Current_2016,\"block_1_dth\",UTIS)","v":367413},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 rate $\",Existing_IS)","v":0.48294999999999999},{"$f":"ROUND(E61*F61,0)","v":177442},null,"First",365,{"$f":"DSUM(Block_Out_2016,\"block_1_dth\",UTIS)","v":163057},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 rate $\",Proposed_IS)","v":1.0150485686987429},{"$f":"ROUND(K61*L61,0)","v":165511}]
[null,"Block 2","Next",18000,{"$f":"DSUM(Block_Out_Current_2016,\"block_2_dth\",UTIS)","v":135060},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 rate $\",Existing_IS)","v":7.2929999999999995E-2},{"$f":"ROUND(E62*F62,0)","v":9850},null,"Over",365,{"$f":"DSUM(Block_Out_2016,\"block_2_dth\",UTIS)","v":420381},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 rate $\",Proposed_IS)","v":0.25283311495522481},{"$f":"ROUND(K62*L62,0)","v":106286}]
[null,"Block 3","Over",20000,{"$f":"DSUM(Block_Out_Current_2016,\"block_3_dth\",UTIS)","v":80965},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 3 rate $\",Existing_IS)","v":4.2930000000000003E-2},{"$f":"ROUND(E63*F63,0)","v":3476}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E61:E63)","v":583438},null,{"$f":"SUM(G61:G63)","v":190768},null,null,null,{"$f":"SUM(K61:K63)","v":583438},null,{"$f":"SUM(M61:M63)","v":271797}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["BSF","BSF #1",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_1_meters\",UTIS)","v":12},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"E67*F67","v":81},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_1_meters\",UTIS)","v":12},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":8},{"$f":"K67*L67","v":96}]
[null,"BSF #2",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_2_meters\",UTIS)","v":156},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"E68*F68","v":2847},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_2_meters\",UTIS)","v":156},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":22.5},{"$f":"K68*L68","v":3510}]
[null,"BSF #3",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_3_meters\",UTIS)","v":264},{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},{"$f":"E69*F69","v":16764},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_3_meters\",UTIS)","v":264},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":83},{"$f":"K69*L69","v":21912}]
[null,"BSF #4",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_4_meters\",UTIS)","v":240},{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},{"$f":"E70*F70","v":100860},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_4_meters\",UTIS)","v":240},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":440},{"$f":"K70*L70","v":105600}]
["Total Fixed Charges",null,null,null,{"$f":"SUM(E67:E70)","v":672},null,{"$f":"SUM(G68:G70)","v":120471},null,null,null,{"$f":"SUM(K67:K70)","v":672},null,{"$f":"SUM(M67:M70)","v":131118}]
[]
["IS Total Revenue Collection",null,null,null,null,null,{"$f":"+G64+G71","v":311239},null,null,null,null,null,{"$f":"+M64+M71","v":402915}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M74","v":3957.077610745845},null,null,null,null,null,{"$f":"'COS Detail'!L115","v":3957.077610745845}]
["Utah IS Total",null,null,null,null,null,{"$f":"+G73+G74","v":315196.07761074585},null,null,null,null,null,{"$f":"'COS Sum'!K93","v":406872.08977504907},null,{"$f":"+M73+M74-M75","v":-1.2164303218014538E-2}]
[]
[]
[]
["Utah FT-1",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",10000,{"$f":"DSUM(Block_Out_Current_2016,\"block_1_dth\",UTFT1)-DSUM(Block_Out_Current_2016,\"block_1_dth\",UTFT1L)","v":778213},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 rate $\",Existing_FT1)","v":0.25368999999999997},{"$f":"ROUND(E81*F81,0)","v":197425},null,"First",10000,{"$f":"DSUM(Block_Out_2016,\"block_1_dth\",UTFT1)-DSUM(Block_Out_2016,\"block_1_dth\",UTFT1L)","v":778213},{"$f":"(M85+(K82*Rules!F7)+(K83*(Rules!F7+Rules!F9))+(K84*(Rules!F7+Rules!F9+Rules!F11)))/K85","v":0.26454501051722851},{"$f":"ROUND(K81*L81,0)","v":205872}]
[null,"Block 2","Next",112500,{"$f":"DSUM(Block_Out_Current_2016,\"block_2_dth\",UTFT1)-DSUM(Block_Out_Current_2016,\"block_2_dth\",UTFT1L)","v":2774778},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 rate $\",Existing_FT1)","v":0.23774999999999999},{"$f":"ROUND(E82*F82,0)","v":659703},null,"Next",112500,{"$f":"DSUM(Block_Out_2016,\"block_2_dth\",UTFT1)-DSUM(Block_Out_2016,\"block_2_dth\",UTFT1L)","v":2774778},{"$f":"L81-Rules!F7","v":0.24654501051722852},{"$f":"ROUND(K82*L82,0)","v":684108}]
[null,"Block 3","Next",477500,{"$f":"DSUM(Block_Out_Current_2016,\"block_3_dth\",UTFT1)-DSUM(Block_Out_Current_2016,\"block_3_dth\",UTFT1L)","v":2297781},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 3 rate $\",Existing_FT1)","v":0.16689999999999999},{"$f":"ROUND(E83*F83,0)","v":383500},null,"Next",477500,{"$f":"DSUM(Block_Out_2016,\"block_3_dth\",UTFT1)-DSUM(Block_Out_2016,\"block_3_dth\",UTFT1L)","v":2297781},{"$f":"L82-Rules!F9","v":0.16654501051722853},382684]
[null,"Block 4","Over",600000,{"$f":"DSUM(Block_Out_Current_2016,\"block_4_dth\",UTFT1)-DSUM(Block_Out_Current_2016,\"block_4_dth\",UTFT1L)","v":0},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 4 rate $\",Existing_FT1)","v":3.406E-2},{"$f":"ROUND(E84*F84,0)","v":0},null,"Over",600000,{"$f":"DSUM(Block_Out_2016,\"block_4_dth\",UTFT1)-DSUM(Block_Out_2016,\"block_4_dth\",UTFT1L)","v":0},{"$f":"L83-Rules!F11","v":6.6545010517228526E-2},0]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E81:E84)","v":5850772},null,{"$f":"SUM(G81:G84)","v":1240628},null,null,null,{"$f":"SUM(K81:K84)","v":5850772},null,{"$f":"+M108-M107-M101","v":1272663.9982739063}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",null,{"$f":"DSUM(Block_Out_Current_2016,\"total_primary_admins\",UTFT1)-DSUM(Block_Out_Current_2016,\"total_primary_admins\",UTFT1L)","v":36},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":375},{"$f":"E88*F88","v":13500},null,"Primary",null,{"$f":"DSUM(Block_Out_2016,\"total_primary_admins\",UTFT1)-DSUM(Block_Out_2016,\"total_primary_admins\",UTFT1L)","v":36},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":375},{"$f":"K88*L88","v":13500}]
[null,null,"Secondary",null,{"$f":"DSUM(Block_Out_Current_2016,\"total_secondary_admins\",UTFT1)-DSUM(Block_Out_Current_2016,\"total_secondary_admins\",UTFT1L)","v":48},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":187.5},{"$f":"E89*F89","v":9000},null,"Secondary",null,{"$f":"DSUM(Block_Out_2016,\"total_secondary_admins\",UTFT1)-DSUM(Block_Out_2016,\"total_secondary_admins\",UTFT1L)","v":48},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":187.5},{"$f":"K89*L89","v":9000}]
[null,null,null,null,{"$f":"SUM(E88:E89)","v":84},null,{"$f":"SUM(G88:G89)","v":22500},null,null,null,{"$f":"SUM(K88:K89)","v":84},null,{"$f":"SUM(M88:M89)","v":22500}]
[]
["BSF","BSF #1",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_1_meters\",UTFT1)-DSUM(Block_Out_Current_2016,\"total_class_1_meters\",UTFT1L)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"E92*F92","v":0},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_1_meters\",UTFT1)-DSUM(Block_Out_2016,\"total_class_1_meters\",UTFT1L)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":8},{"$f":"K92*L92","v":0}]
[null,"BSF #2",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_2_meters\",UTFT1)-DSUM(Block_Out_Current_2016,\"total_class_2_meters\",UTFT1L)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"E93*F93","v":0},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_2_meters\",UTFT1)-DSUM(Block_Out_2016,\"total_class_2_meters\",UTFT1L)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":22.5},{"$f":"K93*L93","v":0}]
[null,"BSF #3",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_3_meters\",UTFT1)-DSUM(Block_Out_Current_2016,\"total_class_3_meters\",UTFT1L)","v":12},{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},{"$f":"E94*F94","v":762},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_3_meters\",UTFT1)-DSUM(Block_Out_2016,\"total_class_3_meters\",UTFT1L)","v":12},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":83},{"$f":"K94*L94","v":996}]
[null,"BSF #4",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_4_meters\",UTFT1)-DSUM(Block_Out_Current_2016,\"total_class_4_meters\",UTFT1L)","v":132},{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},{"$f":"E95*F95","v":55473},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_4_meters\",UTFT1)-DSUM(Block_Out_2016,\"total_class_4_meters\",UTFT1L)","v":132},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":440},{"$f":"K95*L95","v":58080}]
[null,null,null,null,{"$f":"SUM(E92:E95)","v":144},null,{"$f":"SUM(G92:G95)","v":56235},null,null,null,{"$f":"SUM(K92:K95)","v":144},null,{"$f":"SUM(M92:M95)","v":59076}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_demand_dth\",UTFT1)-DSUM(Block_Out_Current_2016,\"total_demand_dth\",UTFT1L)","v":696000},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_FT1_FirmDemandCharge)","v":1.1520616666666668},{"$f":"E99*F99","v":801834.92},null,null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_demand_dth\",UTFT1)-DSUM(Block_Out_Current_2016,\"total_demand_dth\",UTFT1L)","v":696000},{"$f":"+L132*'COS Input'!R46","v":1.8958333333333333},{"$f":"K99*L99","v":1319500}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G90+G96+G99","v":880569.92},null,null,null,null,null,{"$f":"M90+M96+M99","v":1401076}]
[]
["Utah FT-1 SubTotal",null,null,null,null,null,{"$f":"G85+G101","v":2121197.92},null,null,null,null,null,{"$f":"M101+M85","v":2673739.9982739063}]
["Utah FT-1 Lakeside",null,null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_dth\",UTFT1L)","v":32698029},null,{"$f":"'ROR-Model'!W115","v":2624472},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_dth\",UTFT1L)","v":32698029},null,{"$f":"SUM(M20,M30,M54,M74,M141,M107)","v":2624472}]
["Utah FT-1 Total",null,null,null,null,null,{"$f":"SUM(G103:G104)","v":4745669.92},null,null,null,null,null,{"$f":"M103+M104","v":5298211.9982739063}]
["FT-1 Total Revenue Collection",null,null,null,null,null,{"$f":"+G85+G101","v":2121197.92},null,null,null,null,null,{"$f":"+M85+M101","v":2673739.9982739063}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M107","v":100877.98821150977},null,null,null,null,null,{"$f":"'COS Detail'!P115","v":100877.98821150977}]
["Utah FT-1 Total",null,null,null,null,null,{"$f":"+G106+G107","v":2222075.9082115097},null,null,null,null,null,{"$f":"'COS Sum'!O93","v":2774617.9864854161},null,{"$f":"+M106+M107-M108","v":0}]
[]
[]
[]
["Utah TS",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",200,{"$f":"DSUM(Block_Out_Current_2016,\"block_1_dth\",UTTS)-DSUM(Block_Out_Current_2016,\"block_1_dth\",UTTSP)","v":1303105},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 rate $\",Existing_TS)","v":0.76080000000000003},{"$f":"ROUND(E114*F114,0)","v":991402},null,"First",400,{"$f":"DSUM(Block_Out_2016,\"block_1_dth\",UTTS)-DSUM(Block_Out_2016,\"block_1_dth\",UTTSP)","v":2524849},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 rate $\",Proposed_TS)","v":2.2120652643450422},{"$f":"ROUND(K114*L114,0)","v":5585131}]
[null,"Block 2","Next",1800,{"$f":"DSUM(Block_Out_Current_2016,\"block_2_dth\",UTTS)-DSUM(Block_Out_Current_2016,\"block_2_dth\",UTTSP)","v":6881314},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 rate $\",Existing_TS)","v":0.49732999999999999},{"$f":"ROUND(E115*F115,0)","v":3422284},null,"Next",1600,{"$f":"DSUM(Block_Out_2016,\"block_2_dth\",UTTS)-DSUM(Block_Out_2016,\"block_2_dth\",UTTSP)","v":5653437},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 rate $\",Proposed_TS)","v":1.0550255137643962},{"$f":"ROUND(K115*L115,0)","v":5964520}]
[null,"Block 3","Next",98000,{"$f":"DSUM(Block_Out_Current_2016,\"block_3_dth\",UTTS)-DSUM(Block_Out_Current_2016,\"block_3_dth\",UTTSP)","v":26874721},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 3 rate $\",Existing_TS)","v":0.20338999999999999},{"$f":"ROUND(E116*F116,0)","v":5466050},null,"Next",48000,{"$f":"DSUM(Block_Out_2016,\"block_3_dth\",UTTS)-DSUM(Block_Out_2016,\"block_3_dth\",UTTSP)","v":18386874},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 3 rate $\",Proposed_TS)","v":0.13970571024732381},2568751]
[null,"Block 4","Over",100000,{"$f":"DSUM(Block_Out_Current_2016,\"block_4_dth\",UTTS)-DSUM(Block_Out_Current_2016,\"block_4_dth\",UTTSP)","v":5348805},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 4 rate $\",Existing_TS)","v":7.528E-2},{"$f":"ROUND(E117*F117,0)","v":402658},null,"Over",50000,{"$f":"DSUM(Block_Out_2016,\"block_4_dth\",UTTS)-DSUM(Block_Out_2016,\"block_4_dth\",UTTSP)","v":13842785},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 4 rate $\",Proposed_TS)","v":5.7137900898759954E-2},790948]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E114:E117)","v":40407945},null,{"$f":"SUM(G114:G117)","v":10282394},null,null,null,{"$f":"SUM(K114:K117)","v":40407945},null,{"$f":"SUM(M114:M117)","v":14909350}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",null,{"$f":"DSUM(Block_Out_Current_2016,\"total_primary_admins\",UTTS)-DSUM(Block_Out_Current_2016,\"total_primary_admins\",UTTSP)","v":5856},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":375},{"$f":"E121*F121","v":2196000},null,"Primary",null,{"$f":"DSUM(Block_Out_2016,\"total_primary_admins\",UTTS)-DSUM(Block_Out_2016,\"total_primary_admins\",UTTSP)","v":5856},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":375},{"$f":"K121*L121","v":2196000}]
[null,null,"Secondary",null,{"$f":"DSUM(Block_Out_Current_2016,\"total_secondary_admins\",UTTS)-DSUM(Block_Out_Current_2016,\"total_secondary_admins\",UTTSP)","v":1104},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":187.5},{"$f":"E122*F122","v":207000},null,"Secondary",null,{"$f":"DSUM(Block_Out_2016,\"total_secondary_admins\",UTTS)-DSUM(Block_Out_2016,\"total_secondary_admins\",UTTSP)","v":1104},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":187.5},{"$f":"K122*L122","v":207000}]
[null,null,null,null,{"$f":"SUM(E121:E122)","v":6960},null,{"$f":"SUM(G121:G122)","v":2403000},null,null,null,{"$f":"SUM(K121:K122)","v":6960},null,{"$f":"SUM(M121:M122)","v":2403000}]
[]
["BSF","BSF #1",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_1_meters\",UTTS)-DSUM(Block_Out_Current_2016,\"total_class_1_meters\",UTTSP)","v":24},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"E125*F125","v":162},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_1_meters\",UTTS)-DSUM(Block_Out_2016,\"total_class_1_meters\",UTTSP)","v":24},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":8},{"$f":"K125*L125","v":192}]
[null,"BSF #2",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_2_meters\",UTTS)-DSUM(Block_Out_Current_2016,\"total_class_2_meters\",UTTSP)","v":1164},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"E126*F126","v":21243},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_2_meters\",UTTS)-DSUM(Block_Out_2016,\"total_class_2_meters\",UTTSP)","v":1164},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":22.5},{"$f":"K126*L126","v":26190}]
[null,"BSF #3",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_3_meters\",UTTS)-DSUM(Block_Out_Current_2016,\"total_class_3_meters\",UTTSP)","v":3492},{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},{"$f":"E127*F127","v":221742},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_3_meters\",UTTS)-DSUM(Block_Out_2016,\"total_class_3_meters\",UTTSP)","v":3492},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":83},{"$f":"K127*L127","v":289836}]
[null,"BSF #4",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_4_meters\",UTTS)-DSUM(Block_Out_Current_2016,\"total_class_4_meters\",UTTSP)","v":2952},{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},{"$f":"E128*F128","v":1240578},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_class_4_meters\",UTTS)-DSUM(Block_Out_2016,\"total_class_4_meters\",UTTSP)","v":2952},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":440},{"$f":"K128*L128","v":1298880}]
[null,null,null,null,{"$f":"SUM(E125:E128)","v":7632},null,{"$f":"SUM(G125:G128)","v":1483725},null,null,null,{"$f":"SUM(K125:K128)","v":7632},null,{"$f":"SUM(M125:M128)","v":1615098}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_demand_dth\",UTTS)-DSUM(Block_Out_Current_2016,\"total_demand_dth\",UTTSP)","v":1848984},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TS_FirmDemandCharge)","v":2.2323599999999999},{"$f":"E132*F132","v":4127597.9222399998},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_demand_dth\",UTTS)-DSUM(Block_Out_2016,\"total_demand_dth\",UTTSP)","v":1848984},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Proposed_TS_FirmDemandCharge)","v":3.7916666666666665},{"$f":"K132*L132","v":7010731}]
[null,null,null,null,null,null,null,null,null,null,"Excludes PG Daily demand"]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G123+G129+G132","v":8014322.9222400002},null,null,null,null,null,{"$f":"M123+M129+M132","v":11028829}]
[]
[]
["Utah TS Total",null,null,null,null,null,{"$f":"G118+G134","v":18296716.92224},null,null,null,null,null,{"$f":"+M118+M134","v":25938179}]
["Utah MT Total",null,null,null,{"$f":"'ROR-Model'!W149","v":32451},null,{"$f":"+G165","v":31760.901660000003},null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_dth\",UTMT)","v":32451},null,{"$f":"M165","v":33435.835886943125}]
["Utah P&G Total",null,null,null,{"$f":"K139","v":719381},null,629320,null,null,null,{"$f":"DSUM(Block_Out_2016,\"total_dth\",UTTSP)","v":719381},null,{"$f":"G139","v":629320}]
["TS Total Revenue Collection",null,null,null,null,null,{"$f":"SUM(G137:G139)","v":18957797.823899999},null,null,null,null,null,{"$f":"SUM(M137:M139)","v":26600934.835886944}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M141","v":442913.00060409628},null,null,null,null,null,{"$f":"'COS Detail'!M115","v":442913.00060409628}]
["Utah TS, MT and P&G Total",null,null,null,null,null,{"$f":"SUM(G137:G139)","v":18957797.823899999},null,null,null,null,null,{"$f":"'COS Sum'!L93","v":27043847.851457894},null,{"$f":"+M140+M141-M142","v":-1.4966852962970734E-2}]
[]
[]
[]
["Utah MT",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues",null,"Total Change %"]
["All Usage",null,"Over",0,{"$f":"DSUM(Block_Out_Current_2016,\"block_1_dth\",UTMT)","v":32451},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 rate $\",Existing_MT)","v":0.68466000000000005},{"$f":"E148*F148","v":22217.901660000003},null,"Over",0,{"$f":"DSUM(Block_Out_2016,\"block_1_dth\",UTMT)","v":32451},{"$f":"F148*(1+O148)","v":0.72897093731913121},{"$f":"K148*L148","v":23655.835886943129},null,{"$f":"'COS Sum'!F85/'COS Sum'!F83","v":6.471962334462518E-2}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E148)","v":32451},null,{"$f":"SUM(G148)","v":22217.901660000003},null,null,null,{"$f":"SUM(K148)","v":32451},null,{"$f":"SUM(M148)","v":23655.835886943129}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",null,{"$f":"DSUM(Block_Out_Current_2016,\"total_primary_admins\",UTMT)","v":12},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":375},{"$f":"E152*F152","v":4500},null,"Primary",null,{"$f":"DSUM(Block_Out_2016,\"total_primary_admins\",UTMT)","v":12},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":375},4500]
[null,null,"Secondary",null,{"$f":"DSUM(Block_Out_Current_2016,\"total_secondary_admins\",UTMT)","v":0},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":187.5},0,null,"Secondary",null,{"$f":"DSUM(Block_Out_2016,\"total_secondary_admins\",UTMT)","v":0},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":187.5},0]
[null,null,null,null,12,null,{"$f":"SUM(G152:G153)","v":4500},null,null,null,{"$f":"SUM(K152:K153)","v":12},null,{"$f":"SUM(M152:M153)","v":4500}]
[]
["BSF","BSF #1",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_1_meters\",UTMT)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"F156*E156","v":0},null,null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_1_meters\",UTMT)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":8},0]
[null,"BSF #2",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_2_meters\",UTMT)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"F157*E157","v":0},null,null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_2_meters\",UTMT)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":22.5},0]
[null,"BSF #3",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_3_meters\",UTMT)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},{"$f":"F158*E158","v":0},null,null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_3_meters\",UTMT)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":83},0]
[null,"BSF #4",null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_4_meters\",UTMT)","v":12},{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},{"$f":"F159*E159","v":5043},null,null,null,{"$f":"DSUM(Block_Out_Current_2016,\"total_class_4_meters\",UTMT)","v":12},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":440},{"$f":"K159*L159","v":5280}]
[null,null,null,null,{"$f":"SUM(E156:E159)","v":12},null,{"$f":"SUM(G156:G159)","v":5043},null,null,null,24,null,{"$f":"SUM(M156:M159)","v":5280}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G160+G154","v":9543},null,null,null,null,null,{"$f":"M154+M160","v":9780}]
[]
[]
["Utah MT Total",null,null,null,null,null,{"$f":"G162+G149","v":31760.901660000003},null,null,null,null,null,{"$f":"M162+M149","v":33435.835886943125}]
[]
[]
[]
[]
[]
[]
[]
["UTAH",null,null,null,null,"@ Current Rates",null,null,null,null,null,"@ Proposed Rates"]
[null,"Firm",null,null,"Dth",null,"Revenues",null,null,null,"Dth",null,"Revenues"]
[null,null,"GS",null,{"$f":"E8","v":102122155},null,{"$f":"G19","v":299448710.621665},null,"GS",null,{"$f":"K8","v":102122155},null,{"$f":"+M19","v":320533550.62955248}]
[null,null,"NGV",null,{"$f":"E27","v":518463},null,{"$f":"G29","v":2922731},null,"NGV",null,{"$f":"K27","v":518463},null,{"$f":"+M29","v":3962837.1840940774}]
[null,null,"FS",null,{"$f":"E44","v":4547974},null,{"$f":"G53","v":3597288},null,"FS",null,{"$f":"K44","v":4547974},null,{"$f":"+M53","v":4362638}]
[null,"Total Utah Firm",null,null,{"$f":"SUM(E175:E177)","v":107188592},null,{"$f":"SUM(G175:G177)","v":305968729.621665},null,null,null,{"$f":"SUM(K175:K177)","v":107188592},null,{"$f":"SUM(M175:M177)","v":328859025.81364655}]
[]
[null,"Interruptible"]
[null,null,"IS",null,{"$f":"E64","v":583438},null,{"$f":"G73","v":311239},null,"IS",null,{"$f":"K64","v":583438},null,{"$f":"+M73","v":402915}]
[null,"Total Utah Interruptible",null,null,{"$f":"SUM(E181:E181)","v":583438},null,{"$f":"SUM(G181:G181)","v":311239},null,null,null,{"$f":"SUM(K181:K181)","v":583438},null,{"$f":"SUM(M181:M181)","v":402915}]
[]
[]
[null,"Total Utah Sales",null,null,{"$f":"E178+E182","v":107772030},null,{"$f":"G178+G182","v":306279968.621665},null,null,null,{"$f":"K178+K182","v":107772030},null,{"$f":"M178+M182","v":329261940.81364655}]
[]
[null,"Transportation"]
[null,"FT-1","FT-1",null,{"$f":"E85","v":5850772},null,{"$f":"G103","v":2121197.92},null,"FT-1",null,{"$f":"K85","v":5850772},null,{"$f":"+M103","v":2673739.9982739063}]
[null,"FT-1L","FT-1L",null,{"$f":"+E104","v":32698029},null,{"$f":"+G104","v":2624472},null,"FT-1L",null,{"$f":"+K104","v":32698029},null,{"$f":"+M104","v":2624472}]
[null,"MT","MT",null,{"$f":"E138","v":32451},null,{"$f":"+G165","v":31760.901660000003},null,"MT",null,{"$f":"+K148","v":32451},null,{"$f":"+M165","v":33435.835886943125}]
[null,"TS","TS P&G",null,{"$f":"+E139","v":719381},null,{"$f":"+G139","v":629320},null,"TS P&G",null,{"$f":"+K139","v":719381},null,{"$f":"+M139","v":629320}]
[null,"IT","TS",null,{"$f":"E118","v":40407945},null,{"$f":"G137","v":18296716.92224},null,"TS",null,{"$f":"K118","v":40407945},null,{"$f":"+M137","v":25938179}]
[null,"Total Utah Transportation",null,null,{"$f":"SUM(E188:E192)","v":79708578},null,{"$f":"SUM(G188:G192)","v":23703467.743900001},null,null,null,{"$f":"SUM(K188:K192)","v":79708578},null,{"$f":"SUM(M188:M192)","v":31899146.834160849}]
[]
[]
[null,"Utah Total Tariff DNG Revenues",null,null,{"$f":"E185+E193","v":187480608},null,{"$f":"G185+G193","v":329983436.365565},null,null,null,{"$f":"K185+K193","v":187480608},null,{"$f":"M185+M193","v":361161087.64780742}]
[null,"Utah Other DNG Revenues",null,null,null,null,{"$f":"'COS Detail'!G502","v":4601764.01},null,null,null,null,null,{"$f":"SUM('COS Detail'!H509:Q509)","v":4601764.0100000007}]
[]
[]
[null,"Utah Total Revenues",null,null,null,null,{"$f":"SUM(G196:G199)","v":334585200.37556499},null,null,null,null,null,{"$f":"SUM(M196:M199)","v":365762851.65780741}]
[]
[null,"Total Utah Cost of Service",null,null,null,null,null,null,null,null,null,null,{"$f":"+'COS Sum'!F91","v":365762852.25908768}]
[null,"Difference",null,null,null,null,null,null,null,null,null,null,{"$f":"M200-M202","v":-0.60128027200698853}]

{"sheet":"Sum-Win & Demand Charge","index":79,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":false,"merged":[[16,0,16,4],[0,0,0,4],[1,0,1,4]]}
["Calculation of Summer/Winter"]
["Differential"]
[]
[null,"A","B","C"]
[null,null,"GS","FS"]
[1,"Demand cost by class",{"$f":"Functionalization!F13","v":21946483.370987926},{"$f":"Functionalization!F46","v":850113.82846608397}]
[4,"Winter Dth",{"$f":"+'Rate Design 2016'!K3+'Rate Design 2016'!K4","v":73754752},{"$f":"+'Rate Design 2016'!K37+'Rate Design 2016'!K38","v":2315050}]
[6,"Annual Dth",{"$f":"+'Rate Design 2016'!K8","v":102122155},{"$f":"+'Rate Design 2016'!K44","v":4547974}]
[]
[7,"Demand Cost per Dth",{"$f":"C6/C8","v":0.21490423278854551},{"$f":"D6/D8","v":0.18692143544929762}]
[8,"Demand Cost per Winter Dth",{"$f":"C6/C7","v":0.29756026257112117},{"$f":"D6/D7","v":0.36721186517184684}]
[]
[]
[]
[]
[]
["Calculation of Transportation Demand Charge"]
[]
[9,"Total TS Demand Cost",null,{"$f":"Functionalization!F68","v":7011351.8608188117}]
[10,"TS Daily Contract Demand",null,1]
[11,"Annual Demand Charge",null,{"$f":"block_out_2016!K86","v":154082}]
[12,"Yearly Demand Charge",null,{"$f":"ROUND(D19/D21,2)","v":45.5}]
[]
[13,"Monthly Demand Charge",{"$f":"ROUND(D22/12,2)","v":3.79}]
[null,"TS Daily contract demand excludes PG volumes"]

{"sheet":"rates_2016","index":80,"n_rows":34,"n_cols":13,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
[null,"Proposed GS","First 6.5","Over 6.5","N/A","N/A",3.4957988514244533,1.0596428924848933,null,null,3.17691338099183,0.74075742205226991]
[null,"Existing GS","First 45","Over 45","N/A","N/A",{"$f":"2.34949+0.11542","v":2.4649099999999997},{"$f":"1.34949+0.06629","v":1.41578},null,null,{"$f":"1.7267+0.08482","v":1.8115199999999998},{"$f":"0.7267+0.357","v":1.0836999999999999}]
[null,"Proposed FS","First 67","Over 67","N/A","N/A",3.5049999638604263,0.71964967216884124,null,null,3.2168834354747884,0.43153314378320334]
[null,"Existing FS","First 200","Next 1,800","Over 2,000","N/A",{"$f":"1.24572+0.04999","v":1.2957099999999999},{"$f":"0.86572+0.03474","v":0.90046000000000004},{"$f":"0.46572+0.01869","v":0.48441000000000001},null,{"$f":"0.81937+0.03288","v":0.85225000000000006},{"$f":"0.43937+0.01763","v":0.45699999999999996},{"$f":"0.03937+0.00158","v":4.095E-2}]
[null,"Proposed TS","First 400","Next 1,600","Next 48,000","Over 50,000",2.2120652643450422,1.0550255137643962,0.13970571024732381,5.7137900898759954E-2]
[null,"Existing TS","First 200","Next 1,800","Next 98,000","Over 100,000",{"$f":"0.73301+0.02779","v":0.76080000000000003},{"$f":"0.47917+0.01816","v":0.49732999999999999},{"$f":"0.19596+0.00743","v":0.20338999999999999},{"$f":"0.07253+0.00275","v":7.528E-2}]
[null,"Proposed IS","First 365","Over 365","N/A","N/A",1.0150485686987429,0.25283311495522481]
[null,"Existing IS","First 2,000","Next 18,000","Over 20,000",null,{"$f":"0.43528+0.04767","v":0.48294999999999999},{"$f":"0.06573+0.0072","v":7.2929999999999995E-2},{"$f":"0.03869+0.00424","v":4.2930000000000003E-2}]
[null,"Proposed FT-1","First 10,000","Next 112,500","Next 477,500","Over 600,000",{"$f":"+'Rate Design 2016'!L81","v":0.26454501051722851},{"$f":"+'Rate Design 2016'!L82","v":0.24654501051722852},{"$f":"+'Rate Design 2016'!L83","v":0.16654501051722853},{"$f":"+'Rate Design 2016'!L84","v":6.6545010517228526E-2}]
[null,"Existing FT-1","First 10,000","Next 112,500","Next 477,500","Over 600,000",{"$f":"0.23673+0.01696","v":0.25368999999999997},{"$f":"0.22185+0.0159","v":0.23774999999999999},{"$f":"0.15574+0.01116","v":0.16689999999999999},{"$f":"0.03178+0.00228","v":3.406E-2}]
[null,"Proposed NGV","All",null,null,null,{"$f":"+'Rate Design 2016'!L27","v":7.6434329626107891}]
[null,"Existing NGV","All",null,null,null,{"$f":"5.42207+0.21523","v":5.6372999999999998}]
[null,"Proposed MT","All",null,null,null,{"$f":"+'Rate Design 2016'!L148","v":0.72897093731913121}]
[null,"Existing MT","All",null,null,null,{"$f":"0.65141+0.03325","v":0.68466000000000005}]
[]
[]
[]
[null,"Scenario",1,2,3,4]
[null,"Proposed BSF",8,22.5,83,440]
[null,"Existing BSF",6.75,18.25,63.5,420.25]
[]
[]
[]
[null,"Scenario","Annual","Monthly"]
[null,"Existing Admin Primary",4500,{"$f":"C27/12","v":375}]
[null,"Existing Admin Secondary",{"$f":"+C27/2","v":2250},{"$f":"C28/12","v":187.5}]
[]
[null,"Scenario","Annual","Monthly"]
[null,"Existing TS Firm Demand Charge",{"$f":"25.81+0.97832","v":26.788319999999999},{"$f":"C31/12","v":2.2323599999999999}]
[null,"Proposed TS Firm Demand Charge",{"$f":"+'Sum-Win & Demand Charge'!D22","v":45.5},{"$f":"C32/12","v":3.7916666666666665}]
[null,"Existing FT-1 Firm Demand Charge",{"$f":"12.9+0.92474","v":13.82474},{"$f":"C33/12","v":1.1520616666666668}]
[null,"Proposed FT-1 Firm Demand Charge",{"$f":"+D34*12","v":22.75},{"$f":"+'Rate Design 2016'!L99","v":1.8958333333333333}]

{"sheet":"block_out_2016","index":81,"n_rows":109,"n_cols":20,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[2017,1,"UT","UTFS",589,542200,38774,503426,0,0,0,11,406,158,33,0,0]
[2017,2,"UT","UTFS",589,460820,38702,422118,0,0,0,11,406,158,33,0,0]
[2017,3,"UT","UTFS",589,436390,38679,397711,0,0,0,11,406,158,33,0,0]
[2017,4,"UT","UTFS",589,410877,38654,372223,0,0,0,11,406,158,33,0,0]
[2017,5,"UT","UTFS",589,353101,38595,314506,0,0,0,11,406,158,33,0,0]
[2017,6,"UT","UTFS",589,302901,38540,264361,0,0,0,11,406,158,33,0,0]
[2017,7,"UT","UTFS",589,279086,38513,240573,0,0,0,11,406,158,33,0,0]
[2017,8,"UT","UTFS",589,284654,38519,246135,0,0,0,11,406,158,33,0,0]
[2017,9,"UT","UTFS",589,269978,38502,231476,0,0,0,11,406,158,33,0,0]
[2017,10,"UT","UTFS",589,332327,38572,293755,0,0,0,11,406,158,33,0,0]
[2017,11,"UT","UTFS",589,379409,38622,340787,0,0,0,11,406,158,33,0,0]
[2017,12,"UT","UTFS",589,496231,38734,457497,0,0,0,11,406,158,33,0,0]
[2017,1,"UT","UTFT1",7,431984,60000,188856,183128,0,58000,0,0,1,11,3,4]
[2017,2,"UT","UTFT1",7,399584,60000,167960,171624,0,58000,0,0,1,11,3,4]
[2017,3,"UT","UTFT1",7,254757,53642,171175,29940,0,58000,0,0,1,11,3,4]
[2017,4,"UT","UTFT1",7,323303,69538,194865,58900,0,58000,0,0,1,11,3,4]
[2017,5,"UT","UTFT1",7,399130,67162,161509,170459,0,58000,0,0,1,11,3,4]
[2017,6,"UT","UTFT1",7,615794,70000,280882,264912,0,58000,0,0,1,11,3,4]
[2017,7,"UT","UTFT1",7,823493,70000,303388,450105,0,58000,0,0,1,11,3,4]
[2017,8,"UT","UTFT1",7,828829,70000,341903,416926,0,58000,0,0,1,11,3,4]
[2017,9,"UT","UTFT1",7,621254,70000,302927,248327,0,58000,0,0,1,11,3,4]
[2017,10,"UT","UTFT1",7,341832,60000,224046,57786,0,58000,0,0,1,11,3,4]
[2017,11,"UT","UTFT1",7,414319,62486,227050,124783,0,58000,0,0,1,11,3,4]
[2017,12,"UT","UTFT1",7,396493,65385,210217,120891,0,58000,0,0,1,11,3,4]
[2017,1,"UT","UTFT1L",1,2274328,10000,112500,477500,1674328,120000,0,0,0,3,1,0]
[2017,2,"UT","UTFT1L",1,2319530,10000,112500,477500,1719530,120000,0,0,0,3,1,0]
[2017,3,"UT","UTFT1L",1,1693728,10000,112500,477500,1093728,120000,0,0,0,3,1,0]
[2017,4,"UT","UTFT1L",1,2397820,10000,112500,477500,1797820,120000,0,0,0,3,1,0]
[2017,5,"UT","UTFT1L",1,3007182,10000,112500,477500,2407182,120000,0,0,0,3,1,0]
[2017,6,"UT","UTFT1L",1,3264210,10000,112500,477500,2664210,120000,0,0,0,3,1,0]
[2017,7,"UT","UTFT1L",1,3094619,10000,112500,477500,2494619,120000,0,0,0,3,1,0]
[2017,8,"UT","UTFT1L",1,3452962,10000,112500,477500,2852962,120000,0,0,0,3,1,0]
[2017,9,"UT","UTFT1L",1,3051359,10000,112500,477500,2451359,120000,0,0,0,3,1,0]
[2017,10,"UT","UTFT1L",1,2313755,10000,112500,477500,1713755,120000,0,0,0,3,1,0]
[2017,11,"UT","UTFT1L",1,2548694,10000,112500,477500,1948694,120000,0,0,0,3,1,0]
[2017,12,"UT","UTFT1L",1,3279842,10000,112500,477500,2679842,120000,0,0,0,3,1,0]
[2017,1,"UT","UTGS",986187,18387772,6060703,12327069,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,2,"UT","UTGS",987615,14848944,5771614,9077330,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,3,"UT","UTGS",989935,11588704,5308769,6279935,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,4,"UT","UTGS",990179,7606235,4329789,3276446,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,5,"UT","UTGS",990821,4635406,3221371,1414035,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,6,"UT","UTGS",991086,2752141,2342446,409695,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,7,"UT","UTGS",989406,2319117,2121430,197687,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,8,"UT","UTGS",990787,2193818,2058159,135659,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,9,"UT","UTGS",991548,2401406,2165598,235808,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,10,"UT","UTGS",994467,6459280,3949731,2509549,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,11,"UT","UTGS",998059,11253133,5270581,5982552,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,12,"UT","UTGS",1002237,17676199,6092070,11584129,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,1,"UT","UTIS",46,53251,13744,39507,0,0,0,1,13,22,20,0,0]
[2017,2,"UT","UTIS",46,38786,13264,25522,0,0,0,1,13,22,20,0,0]
[2017,3,"UT","UTIS",46,35343,13141,22202,0,0,0,1,13,22,20,0,0]
[2017,4,"UT","UTIS",46,40023,13308,26715,0,0,0,1,13,22,20,0,0]
[2017,5,"UT","UTIS",46,53718,13759,39959,0,0,0,1,13,22,20,0,0]
[2017,6,"UT","UTIS",46,46592,13531,33061,0,0,0,1,13,22,20,0,0]
[2017,7,"UT","UTIS",46,47028,13545,33483,0,0,0,1,13,22,20,0,0]
[2017,8,"UT","UTIS",46,48293,13587,34706,0,0,0,1,13,22,20,0,0]
[2017,9,"UT","UTIS",46,53903,13764,40139,0,0,0,1,13,22,20,0,0]
[2017,10,"UT","UTIS",46,57811,13883,43928,0,0,0,1,13,22,20,0,0]
[2017,11,"UT","UTIS",46,44972,13477,31495,0,0,0,1,13,22,20,0,0]
[2017,12,"UT","UTIS",46,63718,14054,49664,0,0,0,1,13,22,20,0,0]
[2017,1,"UT","UTMT",1,4901,4901,0,0,0,0,0,0,0,1,1,0]
[2017,2,"UT","UTMT",1,3235,3235,0,0,0,0,0,0,0,1,1,0]
[2017,3,"UT","UTMT",1,2872,2872,0,0,0,0,0,0,0,1,1,0]
[2017,4,"UT","UTMT",1,2184,2184,0,0,0,0,0,0,0,1,1,0]
[2017,5,"UT","UTMT",1,1741,1741,0,0,0,0,0,0,0,1,1,0]
[2017,6,"UT","UTMT",1,1309,1309,0,0,0,0,0,0,0,1,1,0]
[2017,7,"UT","UTMT",1,1316,1316,0,0,0,0,0,0,0,1,1,0]
[2017,8,"UT","UTMT",1,1699,1699,0,0,0,0,0,0,0,1,1,0]
[2017,9,"UT","UTMT",1,1428,1428,0,0,0,0,0,0,0,1,1,0]
[2017,10,"UT","UTMT",1,2104,2104,0,0,0,0,0,0,0,1,1,0]
[2017,11,"UT","UTMT",1,4098,4098,0,0,0,0,0,0,0,1,1,0]
[2017,12,"UT","UTMT",1,5564,5564,0,0,0,0,0,0,0,1,1,0]
[2017,1,"UT","UTNGV",1,43309,43309,0,0,0,0,0,0,0,0,0,0]
[2017,2,"UT","UTNGV",1,35779,35779,0,0,0,0,0,0,0,0,0,0]
[2017,3,"UT","UTNGV",1,41959,41959,0,0,0,0,0,0,0,0,0,0]
[2017,4,"UT","UTNGV",1,42370,42370,0,0,0,0,0,0,0,0,0,0]
[2017,5,"UT","UTNGV",1,46171,46171,0,0,0,0,0,0,0,0,0,0]
[2017,6,"UT","UTNGV",1,47121,47121,0,0,0,0,0,0,0,0,0,0]
[2017,7,"UT","UTNGV",1,47190,47190,0,0,0,0,0,0,0,0,0,0]
[2017,8,"UT","UTNGV",1,45642,45642,0,0,0,0,0,0,0,0,0,0]
[2017,9,"UT","UTNGV",1,45997,45997,0,0,0,0,0,0,0,0,0,0]
[2017,10,"UT","UTNGV",1,45936,45936,0,0,0,0,0,0,0,0,0,0]
[2017,11,"UT","UTNGV",1,38381,38381,0,0,0,0,0,0,0,0,0,0]
[2017,12,"UT","UTNGV",1,38608,38608,0,0,0,0,0,0,0,0,0,0]
[2017,1,"UT","UTTS",580,4028177,211029,506065,1916610,1394473,154082,2,97,291,246,488,92]
[2017,2,"UT","UTTS",580,3409992,210449,473809,1557197,1168537,154082,2,97,291,246,488,92]
[2017,3,"UT","UTTS",580,3440469,210477,475438,1574930,1179624,154082,2,97,291,246,488,92]
[2017,4,"UT","UTTS",580,3297582,210341,467768,1491782,1127691,154082,2,97,291,246,488,92,null,null,{"$f":"SUMIF(rate_design_block_out,\"UTGS\",E:E)","v":53429894}]
[2017,5,"UT","UTTS",580,3022555,210077,452762,1331668,1028048,154082,2,97,291,246,488,92]
[2017,6,"UT","UTTS",580,3036688,210091,453541,1339898,1033158,154082,2,97,291,246,488,92]
[2017,7,"UT","UTTS",580,3005409,210060,451816,1321683,1021850,154082,2,97,291,246,488,92]
[2017,8,"UT","UTTS",580,2976090,210032,450195,1304608,1011255,154082,2,97,291,246,488,92]
[2017,9,"UT","UTTS",580,2927243,209985,447487,1276158,993613,154082,2,97,291,246,488,92]
[2017,10,"UT","UTTS",580,3121452,210172,458195,1389254,1063831,154082,2,97,291,246,488,92]
[2017,11,"UT","UTTS",580,3897879,210908,499403,1840904,1346664,154082,2,97,291,246,488,92]
[2017,12,"UT","UTTS",580,4244409,211228,516958,2042182,1474041,154082,2,97,291,246,488,92]
[2017,1,"UT","UTTSP",1,72627,400,1600,48000,22627,4500,0,0,0,2,1,0]
[2017,2,"UT","UTTSP",1,52723,400,1600,48000,2723,4500,0,0,0,2,1,0]
[2017,3,"UT","UTTSP",1,64685,400,1600,48000,14685,4500,0,0,0,2,1,0]
[2017,4,"UT","UTTSP",1,60644,400,1600,48000,10644,4500,0,0,0,2,1,0]
[2017,5,"UT","UTTSP",1,47504,400,1600,45504,0,4500,0,0,0,2,1,0]
[2017,6,"UT","UTTSP",1,52261,400,1600,48000,2261,4500,0,0,0,2,1,0]
[2017,7,"UT","UTTSP",1,56076,400,1600,48000,6076,4500,0,0,0,2,1,0]
[2017,8,"UT","UTTSP",1,57507,400,1600,48000,7507,4500,0,0,0,2,1,0]
[2017,9,"UT","UTTSP",1,54989,400,1600,48000,4989,4500,0,0,0,2,1,0]
[2017,10,"UT","UTTSP",1,63209,400,1600,48000,13209,4500,0,0,0,2,1,0]
[2017,11,"UT","UTTSP",1,67692,400,1600,48000,17692,4500,0,0,0,2,1,0]
[2017,12,"UT","UTTSP",1,69464,400,1600,48000,19464,4500,0,0,0,2,1,0]

{"sheet":"block_out_current_2016","index":82,"n_rows":109,"n_cols":17,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[2017,1,"UT","UTFS",589,542200,111438,271838,158924,0,0,11,406,158,33,0,0]
[2017,2,"UT","UTFS",589,460820,109030,235069,116721,0,0,11,406,158,33,0,0]
[2017,3,"UT","UTFS",589,436390,108150,223909,104331,0,0,11,406,158,33,0,0]
[2017,4,"UT","UTFS",589,410877,107140,212199,91538,0,0,11,406,158,33,0,0]
[2017,5,"UT","UTFS",589,353101,104471,185484,63146,0,0,11,406,158,33,0,0]
[2017,6,"UT","UTFS",589,302901,101653,162073,39175,0,0,11,406,158,33,0,0]
[2017,7,"UT","UTFS",589,279086,100131,150908,28047,0,0,11,406,158,33,0,0]
[2017,8,"UT","UTFS",589,284654,100498,153521,30635,0,0,11,406,158,33,0,0]
[2017,9,"UT","UTFS",589,269978,99515,146628,23835,0,0,11,406,158,33,0,0]
[2017,10,"UT","UTFS",589,332327,103366,175817,53144,0,0,11,406,158,33,0,0]
[2017,11,"UT","UTFS",589,379409,105756,197681,75972,0,0,11,406,158,33,0,0]
[2017,12,"UT","UTFS",589,496231,110170,251148,134913,0,0,11,406,158,33,0,0]
[2017,1,"UT","UTFT1",7,431984,60000,188856,183128,0,58000,0,0,1,11,3,4]
[2017,2,"UT","UTFT1",7,399584,60000,167960,171624,0,58000,0,0,1,11,3,4]
[2017,3,"UT","UTFT1",7,254757,53642,171175,29940,0,58000,0,0,1,11,3,4]
[2017,4,"UT","UTFT1",7,323303,69538,194865,58900,0,58000,0,0,1,11,3,4]
[2017,5,"UT","UTFT1",7,399130,67162,161509,170459,0,58000,0,0,1,11,3,4]
[2017,6,"UT","UTFT1",7,615794,70000,280882,264912,0,58000,0,0,1,11,3,4]
[2017,7,"UT","UTFT1",7,823493,70000,303388,450105,0,58000,0,0,1,11,3,4]
[2017,8,"UT","UTFT1",7,828829,70000,341903,416926,0,58000,0,0,1,11,3,4]
[2017,9,"UT","UTFT1",7,621254,70000,302927,248327,0,58000,0,0,1,11,3,4]
[2017,10,"UT","UTFT1",7,341832,60000,224046,57786,0,58000,0,0,1,11,3,4]
[2017,11,"UT","UTFT1",7,414319,62486,227050,124783,0,58000,0,0,1,11,3,4]
[2017,12,"UT","UTFT1",7,396493,65385,210217,120891,0,58000,0,0,1,11,3,4]
[2017,1,"UT","UTFT1L",1,2274328,10000,112500,477500,1674328,120000,0,0,0,3,1,0]
[2017,2,"UT","UTFT1L",1,2319530,10000,112500,477500,1719530,120000,0,0,0,3,1,0]
[2017,3,"UT","UTFT1L",1,1693728,10000,112500,477500,1093728,120000,0,0,0,3,1,0]
[2017,4,"UT","UTFT1L",1,2397820,10000,112500,477500,1797820,120000,0,0,0,3,1,0]
[2017,5,"UT","UTFT1L",1,3007182,10000,112500,477500,2407182,120000,0,0,0,3,1,0]
[2017,6,"UT","UTFT1L",1,3264210,10000,112500,477500,2664210,120000,0,0,0,3,1,0]
[2017,7,"UT","UTFT1L",1,3094619,10000,112500,477500,2494619,120000,0,0,0,3,1,0]
[2017,8,"UT","UTFT1L",1,3452962,10000,112500,477500,2852962,120000,0,0,0,3,1,0]
[2017,9,"UT","UTFT1L",1,3051359,10000,112500,477500,2451359,120000,0,0,0,3,1,0]
[2017,10,"UT","UTFT1L",1,2313755,10000,112500,477500,1713755,120000,0,0,0,3,1,0]
[2017,11,"UT","UTFT1L",1,2548694,10000,112500,477500,1948694,120000,0,0,0,3,1,0]
[2017,12,"UT","UTFT1L",1,3279842,10000,112500,477500,2679842,120000,0,0,0,3,1,0]
[2017,1,"UT","UTGS",986187,18387772,14178249,4209523,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,2,"UT","UTGS",987615,14848944,11633613,3215331,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,3,"UT","UTGS",989935,11588704,9213488,2375216,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,4,"UT","UTGS",990179,7606235,6177539,1428696,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,5,"UT","UTGS",990821,4635406,3872438,762968,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,6,"UT","UTGS",991086,2752141,2399435,352706,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,7,"UT","UTGS",989406,2319117,2059457,259660,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,8,"UT","UTGS",990787,2193818,1961489,232329,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,9,"UT","UTGS",991548,2401406,2124527,276879,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,10,"UT","UTGS",994467,6459280,5292056,1167224,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,11,"UT","UTGS",998059,11253133,8964507,2288626,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,12,"UT","UTGS",1002237,17676199,13691480,3984719,0,0,0,0.96651200000000004,3.1942999999999999E-2,1.418E-3,1.45E-4,0,0]
[2017,1,"UT","UTIS",46,53251,32901,14422,5928,0,0,1,13,22,20,0,0]
[2017,2,"UT","UTIS",46,38786,25825,4530,8431,0,0,1,13,22,20,0,0]
[2017,3,"UT","UTIS",46,35343,24086,2175,9082,0,0,1,13,22,20,0,0]
[2017,4,"UT","UTIS",46,40023,26445,5376,8202,0,0,1,13,22,20,0,0]
[2017,5,"UT","UTIS",46,53718,33123,14742,5853,0,0,1,13,22,20,0,0]
[2017,6,"UT","UTIS",46,46592,29692,9869,7031,0,0,1,13,22,20,0,0]
[2017,7,"UT","UTIS",46,47028,29904,10167,6957,0,0,1,13,22,20,0,0]
[2017,8,"UT","UTIS",46,48293,30520,11032,6741,0,0,1,13,22,20,0,0]
[2017,9,"UT","UTIS",46,53903,33210,14868,5825,0,0,1,13,22,20,0,0]
[2017,10,"UT","UTIS",46,57811,35047,17540,5224,0,0,1,13,22,20,0,0]
[2017,11,"UT","UTIS",46,44972,28898,8761,7313,0,0,1,13,22,20,0,0]
[2017,12,"UT","UTIS",46,63718,37762,21578,4378,0,0,1,13,22,20,0,0]
[2017,1,"UT","UTMT",1,4901,4901,0,0,0,0,0,0,0,1,1,0]
[2017,2,"UT","UTMT",1,3235,3235,0,0,0,0,0,0,0,1,1,0]
[2017,3,"UT","UTMT",1,2872,2872,0,0,0,0,0,0,0,1,1,0]
[2017,4,"UT","UTMT",1,2184,2184,0,0,0,0,0,0,0,1,1,0]
[2017,5,"UT","UTMT",1,1741,1741,0,0,0,0,0,0,0,1,1,0]
[2017,6,"UT","UTMT",1,1309,1309,0,0,0,0,0,0,0,1,1,0]
[2017,7,"UT","UTMT",1,1316,1316,0,0,0,0,0,0,0,1,1,0]
[2017,8,"UT","UTMT",1,1699,1699,0,0,0,0,0,0,0,1,1,0]
[2017,9,"UT","UTMT",1,1428,1428,0,0,0,0,0,0,0,1,1,0]
[2017,10,"UT","UTMT",1,2104,2104,0,0,0,0,0,0,0,1,1,0]
[2017,11,"UT","UTMT",1,4098,4098,0,0,0,0,0,0,0,1,1,0]
[2017,12,"UT","UTMT",1,5564,5564,0,0,0,0,0,0,0,1,1,0]
[2017,1,"UT","UTNGV",1,43309,43309,0,0,0,0,0,0,0,0,0,0]
[2017,2,"UT","UTNGV",1,35779,35779,0,0,0,0,0,0,0,0,0,0]
[2017,3,"UT","UTNGV",1,41959,41959,0,0,0,0,0,0,0,0,0,0]
[2017,4,"UT","UTNGV",1,42370,42370,0,0,0,0,0,0,0,0,0,0]
[2017,5,"UT","UTNGV",1,46171,46171,0,0,0,0,0,0,0,0,0,0]
[2017,6,"UT","UTNGV",1,47121,47121,0,0,0,0,0,0,0,0,0,0]
[2017,7,"UT","UTNGV",1,47190,47190,0,0,0,0,0,0,0,0,0,0]
[2017,8,"UT","UTNGV",1,45642,45642,0,0,0,0,0,0,0,0,0,0]
[2017,9,"UT","UTNGV",1,45997,45997,0,0,0,0,0,0,0,0,0,0]
[2017,10,"UT","UTNGV",1,45936,45936,0,0,0,0,0,0,0,0,0,0]
[2017,11,"UT","UTNGV",1,38381,38381,0,0,0,0,0,0,0,0,0,0]
[2017,12,"UT","UTNGV",1,38608,38608,0,0,0,0,0,0,0,0,0,0]
[2017,1,"UT","UTTS",580,4028177,108703,608751,2697927,612796,154082,2,97,291,246,488,92]
[2017,2,"UT","UTTS",580,3409992,108600,576174,2269222,455996,154082,2,97,291,246,488,92]
[2017,3,"UT","UTTS",580,3440469,108605,577820,2290364,463680,154082,2,97,291,246,488,92]
[2017,4,"UT","UTTS",580,3297582,108581,570067,2191238,427696,154082,2,97,291,246,488,92]
[2017,5,"UT","UTTS",580,3022555,108534,554890,2000404,358727,154082,2,97,291,246,488,92]
[2017,6,"UT","UTTS",580,3036688,108536,555678,2010211,362263,154082,2,97,291,246,488,92]
[2017,7,"UT","UTTS",580,3005409,108531,553932,1988505,354441,154082,2,97,291,246,488,92]
[2017,8,"UT","UTTS",580,2976090,108526,552292,1968158,347114,154082,2,97,291,246,488,92]
[2017,9,"UT","UTTS",580,2927243,108518,549552,1934258,334915,154082,2,97,291,246,488,92]
[2017,10,"UT","UTTS",580,3121452,108551,560386,2069031,383484,154082,2,97,291,246,488,92]
[2017,11,"UT","UTTS",580,3897879,108681,602027,2607591,579580,154082,2,97,291,246,488,92]
[2017,12,"UT","UTTS",580,4244409,108739,619745,2847812,668113,154082,2,97,291,246,488,92]
[2017,1,"UT","UTTSP",1,72627,200,1800,70627,0,4500,0,0,0,2,1,0]
[2017,2,"UT","UTTSP",1,52723,200,1800,50723,0,4500,0,0,0,2,1,0]
[2017,3,"UT","UTTSP",1,64685,200,1800,62685,0,4500,0,0,0,2,1,0]
[2017,4,"UT","UTTSP",1,60644,200,1800,58644,0,4500,0,0,0,2,1,0]
[2017,5,"UT","UTTSP",1,47504,200,1800,45504,0,4500,0,0,0,2,1,0]
[2017,6,"UT","UTTSP",1,52261,200,1800,50261,0,4500,0,0,0,2,1,0]
[2017,7,"UT","UTTSP",1,56076,200,1800,54076,0,4500,0,0,0,2,1,0]
[2017,8,"UT","UTTSP",1,57507,200,1800,55507,0,4500,0,0,0,2,1,0]
[2017,9,"UT","UTTSP",1,54989,200,1800,52989,0,4500,0,0,0,2,1,0]
[2017,10,"UT","UTTSP",1,63209,200,1800,61209,0,4500,0,0,0,2,1,0]
[2017,11,"UT","UTTSP",1,67692,200,1800,65692,0,4500,0,0,0,2,1,0]
[2017,12,"UT","UTTSP",1,69464,200,1800,67464,0,4500,0,0,0,2,1,0]

{"sheet":"rates_2016_criteria","index":83,"n_rows":90,"n_cols":17,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed GS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing GS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed FS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing FS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed TS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing TS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed IS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing IS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed FT-1"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing FT-1"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed NGV"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing NGV"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed MT"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing MT"]
[]
[]
[]
["Scenario",1,2,3,4]
["Proposed BSF"]
["Scenario",1,2,3,4]
["Existing BSF"]
[]
["Scenario","Annual","Monthly"]
["Existing Admin Primary"]
["Scenario","Annual","Monthly"]
["Existing Admin Secondary"]
[]
["Scenario","Annual","Monthly"]
["Existing TS Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Proposed TS Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Existing FT-1 Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Proposed FT-1 Firm Demand Charge"]
[]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTFT1"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTFT1L"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTIS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTMT"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTNGV"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTTS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTTSP"]
[]
[]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,1,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,2,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,3,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,11,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,12,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,1,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,2,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,3,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,11,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,12,null,"UTFS"]

{"sheet":"Typical GS Customer 2016","index":84,"n_rows":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":false,"merged":[[29,5,29,8],[0,1,0,6],[1,1,1,6],[28,5,28,8],[28,1,28,4]]}
[null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,"(A)","(B)","(C)   ","(D)","(E)","(F)"]
[null,null,null,null,"Billed at Current","Billed at"]
[null,"Rate",null,"Usage","Rate Effective","Proposed"]
[null,"Schedule","Month","In Dth",{"$f":"+D30","v":"2016-06-01"},"Rate","Change"]
[]
[1,"GS","Jan",14.9,{"$f":"ROUND((D10*$D$49)+$B$51,2)","v":124.25},{"$f":"IF(($D10-$H$33)>0,$H$33,$D10)*$H$49+MAX(($D10-$H$33),0)*$I$49+$F$51","v":119.26568283113205},{"$f":"F10-E10","v":-4.9843171688679462}]
[{"$f":"A10+1","v":2},null,"Feb",12.5,{"$f":"ROUND((D11*$D$49)+$B$51,2)","v":105.32},{"$f":"IF(($D11-$H$33)>0,$H$33,$D11)*$H$49+MAX(($D11-$H$33),0)*$I$49+$F$51","v":103.89429988916831},{"$f":"F11-E11","v":-1.4257001108316842}]
[3,null,"Mar",10.1,{"$f":"ROUND((D12*$D$49)+$B$51,2)","v":86.4},{"$f":"IF(($D12-$H$33)>0,$H$33,$D12)*$H$49+MAX(($D12-$H$33),0)*$I$49+$F$51","v":88.522916947204564},2.1229169472045584]
[4,null,"Apr",8.3000000000000007,{"$f":"ROUND((D13*$B$49)+$B$51,2)","v":61.39},{"$f":"IF(($D13-$F$33)>0,$F$33,$D13)*$F$49+MAX(($D13-$F$33),0)*$G$49+$F$51","v":69.120539336140993},7.7305393361409926]
[5,null,"May",4.4000000000000004,35.71,{"$f":"IF(($D14-$F$33)>0,$F$33,$D14)*$F$49+MAX(($D14-$F$33),0)*$G$49+$F$51","v":42.725870876364056},7.0158708763640547]
[6,null,"Jun",3.1,27.16,32.465954481074675,5.305954481074675]
[7,null,"Jul",2,19.920000000000002,23.784486761983661,3.8644867619836596]
[8,null,"Aug",1.8,18.600000000000001,22.206038085785295,3.6060380857852934]
[9,null,"Sep",2,19.920000000000002,23.784486761983661,3.8644867619836596]
[10,null,"Oct",3.1,27.16,32.465954481074675,5.305954481074675]
[11,null,"Nov",6.3,{"$f":"ROUND((D20*$D$49)+$B$51,2)","v":56.43},{"$f":"IF(($D20-$H$33)>0,$H$33,$D20)*$H$49+MAX(($D20-$H$33),0)*$I$49+$F$51","v":63.697662763974058},7.2676627639740587]
[12,null,"Dec",11.5,{"$f":"ROUND((D21*$D$49)+$B$51,2)","v":97.44},97.489556996683405,4.9556996683406851E-2]
[]
[null,null,null,null,null,null," "]
[{"$f":"A21+1","v":13},null,"Total",{"$f":"SUM(D10:D23)","v":80},{"$f":"SUM(E10:E21)","v":679.7},{"$f":"SUM(F10:F21)","v":719.42345021256949},{"$f":"SUM(G10:G21)","v":39.723450212569404}]
[]
[14," ",null,null,null,"Percent Change:",{"$f":"ROUND(G24/E24,4)*100","v":5.84},"%"]
[]
[]
[null,"Current Tariff",null,null,null,"Proposed Tariff Full Cost"]
[null,null,"effective","2016-06-01"]
[null,"Summer","Summer","Winter","Winter","Summer","Summer","Winter","Winter"]
[null,"1st Block","2nd Block","1st Block",{"$f":"+C32","v":"2nd Block"},"1st Block","2nd Block","1st Block","2nd Block"]
[null,null,null,null,null,6.5,"over 6.5",6.5,"over 6.5"]
["Base DNG",1.7266999999999999,0.72670000000000001,2.3494899999999999,1.3494900000000001,{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 summer rate $\",Proposed_GS)","v":3.17691338099183},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 summer rate $\",Proposed_GS)","v":0.74075742205226991},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 1 rate $\",Proposed_GS)","v":3.4957988514244533},{"$f":"DSUM(Rates_Exist_Prop_2016,\"block 2 rate $\",Proposed_GS)","v":1.0596428924848933}]
["CET Amortization",5.586E-2,2.3599999999999999E-2,7.5950000000000004E-2,4.369E-2,0,0,0,0]
["DSM Amortization",0.24340999999999999,{"$f":"+B36","v":0.24340999999999999},{"$f":"+B36","v":0.24340999999999999},{"$f":"+D36","v":0.24340999999999999},{"$f":"+B36","v":0.24340999999999999},{"$f":"+F36","v":0.24340999999999999},{"$f":"+D36","v":0.24340999999999999},{"$f":"+H36","v":0.24340999999999999}]
["Energy Assistance",1.6029999999999999E-2,{"$f":"+B37","v":1.6029999999999999E-2},{"$f":"+B37","v":1.6029999999999999E-2},{"$f":"+D37","v":1.6029999999999999E-2},{"$f":"+B37","v":1.6029999999999999E-2},{"$f":"+F37","v":1.6029999999999999E-2},{"$f":"+D37","v":1.6029999999999999E-2},{"$f":"+H37","v":1.6029999999999999E-2}]
["Infrastructure Rate Adjustment",8.4820000000000007E-2,3.5700000000000003E-2,0.11541999999999999,6.6290000000000002E-2,0,0,0,0]
["Distribution Non-Gas Rate",{"$f":"SUM(B34:B38)","v":2.1268200000000004},{"$f":"SUM(C34:C38)","v":1.0454400000000001},{"$f":"SUM(D34:D38)","v":2.8003},{"$f":"SUM(E34:E38)","v":1.7189099999999999},{"$f":"SUM(F34:F38)","v":3.4363533809918301},{"$f":"SUM(G34:G38)","v":1.00019742205227},{"$f":"SUM(H34:H38)","v":3.7552388514244535},{"$f":"SUM(I34:I38)","v":1.3190828924848932}]
[]
["Base SNG",0.53715000000000002,{"$f":"+B41","v":0.53715000000000002},1.1440699999999999,{"$f":"+D41","v":1.1440699999999999},{"$f":"+B41","v":0.53715000000000002},{"$f":"+F41","v":0.53715000000000002},{"$f":"+D41","v":1.1440699999999999},{"$f":"+H41","v":1.1440699999999999}]
["SNG Amortization",2.0230000000000001E-2,{"$f":"+B42","v":2.0230000000000001E-2},4.308E-2,{"$f":"+D42","v":4.308E-2},2.0230000000000001E-2,2.0230000000000001E-2,4.308E-2,4.308E-2]
["Supplier Non-Gas Rate",{"$f":"SUM(B41:B42)","v":0.55737999999999999},{"$f":"SUM(C41:C42)","v":0.55737999999999999},1.1871499999999999,{"$f":"SUM(E41:E42)","v":1.1871499999999999},0.55737999999999999,{"$f":"SUM(G41:G42)","v":0.55737999999999999},{"$f":"SUM(H41:H42)","v":1.1871499999999999},{"$f":"SUM(I41:I42)","v":1.1871499999999999}]
[]
["Base Gas Cost",4.0758200000000002,{"$f":"+B45","v":4.0758200000000002},{"$f":"+B45","v":4.0758200000000002},{"$f":"+D45","v":4.0758200000000002},{"$f":"+B45","v":4.0758200000000002},{"$f":"+F45","v":4.0758200000000002},{"$f":"+D45","v":4.0758200000000002},{"$f":"+H45","v":4.0758200000000002}]
["191 Amortization",-0.17731,{"$f":"+B46","v":-0.17731},{"$f":"+B46","v":-0.17731},{"$f":"+C46","v":-0.17731},-0.17731,-0.17731,-0.17731,-0.17731]
["Commodity Rate",{"$f":"SUM(B45:B46)","v":3.8985100000000004},{"$f":"SUM(C45:C46)","v":3.8985100000000004},3.8985100000000004,{"$f":"SUM(E45:E46)","v":3.8985100000000004},3.8985100000000004,{"$f":"SUM(G45:G46)","v":3.8985100000000004},{"$f":"SUM(H45:H46)","v":3.8985100000000004},{"$f":"SUM(I45:I46)","v":3.8985100000000004}]
[]
["Total Rate",{"$f":"SUM(B39,B43,B47)","v":6.5827100000000005},{"$f":"SUM(C39,C43,C47)","v":5.5013300000000003},{"$f":"SUM(D39,D43,D47)","v":7.8859600000000007},{"$f":"SUM(E39,E43,E47)","v":6.80457},{"$f":"SUM(F39,F43,F47)","v":7.8922433809918306},{"$f":"SUM(G39,G43,G47)","v":5.4560874220522706},{"$f":"SUM(H39,H43,H47)","v":8.8408988514244538},{"$f":"SUM(I39,I43,I47)","v":6.4047428924848937}]
[]
["Basic Service Fee",{"$f":"+rates_2016!$C$22","v":6.75},null,null,null,{"$f":"+rates_2016!$C$21","v":8}]

{"sheet":"CET Calculation","index":85,"n_rows":21,"n_cols":20,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,null,"ALLOWED",null,null,null,null,null,"year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","percent of class 1 meters","percent of class 2 meters","percent of class 3 meters","percent of class 4 meters"]
[null,"TOTAL","REVENUE PER",null,null,null,null,null,2017,1,"UT","UTGS",{"$f":"block_out_2016!E38","v":986187},{"$f":"block_out_2016!F38","v":18387772},{"$f":"block_out_2016!G38","v":6060703},{"$f":"block_out_2016!H38","v":12327069},{"$f":"block_out_2016!L38","v":0.96651200000000004},{"$f":"block_out_2016!M38","v":3.1942999999999999E-2},{"$f":"block_out_2016!N38","v":1.418E-3},{"$f":"block_out_2016!O38","v":1.45E-4}]
["MONTH","REVENUE","GS CUSTOMER",null,null,null,null,null,2017,2,"UT","UTGS",{"$f":"block_out_2016!E39","v":987615},{"$f":"block_out_2016!F39","v":14848944},{"$f":"block_out_2016!G39","v":5771614},{"$f":"block_out_2016!H39","v":9077330},{"$f":"block_out_2016!L39","v":0.96651200000000004},{"$f":"block_out_2016!M39","v":3.1942999999999999E-2},{"$f":"block_out_2016!N39","v":1.418E-3},{"$f":"block_out_2016!O39","v":1.45E-4}]
["JAN",{"$f":"(O2*$J$19) + (P2*$J$20) + (Q2*M2*$N$18) + (R2*M2*$N$19) + (S2*M2*$N$20) + (T2*M2*$N$21)","v":42762359.073748097},{"$f":"B4/M2","v":43.361308832653542},null,null,null,null,null,2017,3,"UT","UTGS",{"$f":"block_out_2016!E40","v":989935},{"$f":"block_out_2016!F40","v":11588704},{"$f":"block_out_2016!G40","v":5308769},{"$f":"block_out_2016!H40","v":6279935},{"$f":"block_out_2016!L40","v":0.96651200000000004},{"$f":"block_out_2016!M40","v":3.1942999999999999E-2},{"$f":"block_out_2016!N40","v":1.418E-3},{"$f":"block_out_2016!O40","v":1.45E-4}]
["FEB",{"$f":"(O3*$J$19) + (P3*$J$20) + (Q3*M3*$N$18) + (R3*M3*$N$19) + (S3*M3*$N$20) + (T3*M3*$N$21)","v":38320526.180917688},{"$f":"B5/M3","v":38.801077526078167},null,null,null,null,null,2017,4,"UT","UTGS",{"$f":"block_out_2016!E41","v":990179},{"$f":"block_out_2016!F41","v":7606235},{"$f":"block_out_2016!G41","v":4329789},{"$f":"block_out_2016!H41","v":3276446},{"$f":"block_out_2016!L41","v":0.96651200000000004},{"$f":"block_out_2016!M41","v":3.1942999999999999E-2},{"$f":"block_out_2016!N41","v":1.418E-3},{"$f":"block_out_2016!O41","v":1.45E-4}]
["MAR",33758300.385707371,34.101532308391327,null,null,null,null,null,2017,5,"UT","UTGS",{"$f":"block_out_2016!E42","v":990821},{"$f":"block_out_2016!F42","v":4635406},{"$f":"block_out_2016!G42","v":3221371},{"$f":"block_out_2016!H42","v":1414035},{"$f":"block_out_2016!L42","v":0.96651200000000004},{"$f":"block_out_2016!M42","v":3.1942999999999999E-2},{"$f":"block_out_2016!N42","v":1.418E-3},{"$f":"block_out_2016!O42","v":1.45E-4}]
["APR",{"$f":"(O5*$K$19) + (P5*$K$20) + (Q5*M5*$N$18) + (R5*M5*$N$19) + (S5*M5*$N$20) + (T5*M5*$N$21)","v":24729945.911467209},24.975227621942306,null,null,null,null,null,2017,6,"UT","UTGS",{"$f":"block_out_2016!E43","v":991086},{"$f":"block_out_2016!F43","v":2752141},{"$f":"block_out_2016!G43","v":2342446},{"$f":"block_out_2016!H43","v":409695},{"$f":"block_out_2016!L43","v":0.96651200000000004},{"$f":"block_out_2016!M43","v":3.1942999999999999E-2},{"$f":"block_out_2016!N43","v":1.418E-3},{"$f":"block_out_2016!O43","v":1.45E-4}]
["MAY",{"$f":"(O6*$K$19) + (P6*$K$20) + (Q6*M6*$N$18) + (R6*M6*$N$19) + (S6*M6*$N$20) + (T6*M6*$N$21)","v":19834545.105788212},20.018293017394878,null,null,null,null,null,2017,7,"UT","UTGS",{"$f":"block_out_2016!E44","v":989406},{"$f":"block_out_2016!F44","v":2319117},{"$f":"block_out_2016!G44","v":2121430},{"$f":"block_out_2016!H44","v":197687},{"$f":"block_out_2016!L44","v":0.96651200000000004},{"$f":"block_out_2016!M44","v":3.1942999999999999E-2},{"$f":"block_out_2016!N44","v":1.418E-3},{"$f":"block_out_2016!O44","v":1.45E-4}]
["JUN",16300591.764623495,16.447202124360039,null,null,null,null,null,2017,8,"UT","UTGS",{"$f":"block_out_2016!E45","v":990787},{"$f":"block_out_2016!F45","v":2193818},{"$f":"block_out_2016!G45","v":2058159},{"$f":"block_out_2016!H45","v":135659},{"$f":"block_out_2016!L45","v":0.96651200000000004},{"$f":"block_out_2016!M45","v":3.1942999999999999E-2},{"$f":"block_out_2016!N45","v":1.418E-3},{"$f":"block_out_2016!O45","v":1.45E-4}]
["JUL",15426894.300675744,15.592076761891219,null,null,null,null,null,2017,9,"UT","UTGS",{"$f":"block_out_2016!E46","v":991548},{"$f":"block_out_2016!F46","v":2401406},{"$f":"block_out_2016!G46","v":2165598},{"$f":"block_out_2016!H46","v":235808},{"$f":"block_out_2016!L46","v":0.96651200000000004},{"$f":"block_out_2016!M46","v":3.1942999999999999E-2},{"$f":"block_out_2016!N46","v":1.418E-3},{"$f":"block_out_2016!O46","v":1.45E-4}]
["AUG",15191861.329429453,15.333125413867414,null,null,null,null,null,2017,10,"UT","UTGS",{"$f":"block_out_2016!E47","v":994467},{"$f":"block_out_2016!F47","v":6459280},{"$f":"block_out_2016!G47","v":3949731},{"$f":"block_out_2016!H47","v":2509549},{"$f":"block_out_2016!L47","v":0.96651200000000004},{"$f":"block_out_2016!M47","v":3.1942999999999999E-2},{"$f":"block_out_2016!N47","v":1.418E-3},{"$f":"block_out_2016!O47","v":1.45E-4}]
["SEP",15613941.027238447,15.747034966777653,null,null,null,null,null,2017,11,"UT","UTGS",{"$f":"block_out_2016!E48","v":998059},{"$f":"block_out_2016!F48","v":11253133},{"$f":"block_out_2016!G48","v":5270581},{"$f":"block_out_2016!H48","v":5982552},{"$f":"block_out_2016!L48","v":0.96651200000000004},{"$f":"block_out_2016!M48","v":3.1942999999999999E-2},{"$f":"block_out_2016!N48","v":1.418E-3},{"$f":"block_out_2016!O48","v":1.45E-4}]
["OCT",22991465.255574595,23.119384811737941,null,null,null,null,null,2017,12,"UT","UTGS",{"$f":"block_out_2016!E49","v":1002237},{"$f":"block_out_2016!F49","v":17676199},{"$f":"block_out_2016!G49","v":6092070},{"$f":"block_out_2016!H49","v":11584129},{"$f":"block_out_2016!L49","v":0.96651200000000004},{"$f":"block_out_2016!M49","v":3.1942999999999999E-2},{"$f":"block_out_2016!N49","v":1.418E-3},{"$f":"block_out_2016!O49","v":1.45E-4}]
["NOV",{"$f":"(O12*$J$19) + (P12*$J$20) + (Q12*M12*$N$18) + (R12*M12*$N$19) + (S12*M12*$N$20) + (T12*M12*$N$21)","v":33379811.903003331},33.444728120284807]
["DEC",42223309.241153009,42.129066519349223]
[null,{"$f":"SUM(B4:B15)","v":320533551.47932661},{"$f":"SUM(C4:C15)","v":323.0700580247285}]
[null,null,null,null,null,null,null,null,"Volumetric Rates",null,null,null,"Basic Service Fees"]
[null,null,null,null,null,null,null,null,null,"Winter","Summer",null,"Class 1",{"$f":"'Rate Design 2016'!L11","v":8}]
[null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Rate Design 2016'!L3","v":3.4957988514244533},{"$f":"'Rate Design 2016'!L6","v":3.17691338099183},null,"Class 2",{"$f":"'Rate Design 2016'!L12","v":22.5}]
[null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Rate Design 2016'!L4","v":1.0596428924848933},{"$f":"'Rate Design 2016'!L7","v":0.74075742205226991},null,"Class 3",{"$f":"'Rate Design 2016'!L13","v":83}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Class 4",{"$f":"'Rate Design 2016'!L14","v":440}]